Go Pro

Zoetis (ZTS) Financials

Zoetis logo
$77.72 +2.70 (+3.60%)
As of 08/21/2026 03:58 PM Eastern
Annual Income Statements for Zoetis

Annual Income Statements for Zoetis

This table shows Zoetis' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
339 821 864 1,428 1,500 1,638 2,037 2,114 2,344 2,486 2,673
Consolidated Net Income / (Loss)
339 819 862 1,424 1,500 1,636 2,034 2,111 2,340 2,496 2,673
Net Income / (Loss) Continuing Operations
339 819 862 1,424 1,500 1,636 2,034 2,111 2,340 2,496 2,673
Total Pre-Tax Income
545 1,228 1,525 1,690 1,801 1,996 2,488 2,656 2,936 3,133 3,360
Total Operating Income
750 1,392 1,706 1,813 1,967 2,244 2,760 2,917 3,016 3,339 3,546
Total Gross Profit
3,027 3,222 3,532 3,914 4,268 4,618 5,473 5,626 5,983 6,537 6,801
Total Revenue
4,765 4,888 5,307 5,825 6,260 6,675 7,776 8,080 8,544 9,256 9,467
Operating Revenue
4,765 4,888 5,307 5,825 6,260 6,675 7,776 8,080 8,544 9,256 9,467
Total Cost of Revenue
1,738 1,666 1,775 1,911 1,992 2,057 2,303 2,454 2,561 2,719 2,666
Operating Cost of Revenue
1,738 1,666 1,775 1,911 1,992 2,057 2,303 2,454 2,561 2,719 2,666
Total Operating Expenses
2,277 1,830 1,826 2,101 2,301 2,374 2,713 2,709 2,967 3,198 3,255
Selling, General & Admin Expense
1,532 1,364 1,334 1,484 1,638 1,726 2,001 2,009 2,151 2,318 2,378
Research & Development Expense
364 376 382 432 457 463 508 539 614 686 698
Amortization Expense
61 85 91 117 155 160 161 150 149 141 128
Restructuring Charge
320 5.00 19 68 51 25 43 11 53 53 51
Total Other Income / (Expense), net
-205 -164 -181 -123 -166 -248 -272 -261 -80 -206 -186
Interest Expense
124 166 175 206 223 231 224 221 239 225 222
Other Income / (Expense), net
-81 2.00 -6.00 83 57 -17 -48 -40 159 19 36
Income Tax Expense
206 409 663 266 301 360 454 545 596 637 687
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 -2.00 -2.00 -4.00 0.00 -2.00 -3.00 -3.00 -4.00 10 0.00
Basic Earnings per Share
$0.68 $1.66 $1.76 $2.96 $3.14 $3.44 $4.29 $4.51 $5.08 $5.47 $6.03
Weighted Average Basic Shares Outstanding
499.71M 495.72M 489.92M 483.06M 478.13M 475.50M 474.35M 468.89M 461.17M 454.20M 443.44M
Diluted Earnings per Share
$0.68 $1.65 $1.75 $2.93 $3.11 $3.42 $4.27 $4.49 $5.07 $5.47 $6.02
Weighted Average Diluted Shares Outstanding
502.02M 498.23M 493.16M 486.90M 481.79M 478.57M 476.72M 470.39M 462.27M 454.85M 443.84M
Weighted Average Basic & Diluted Shares Outstanding
498.50M 494.60M 490.90M 482.40M 474.93M 475.17M 471.97M 463.39M 457.87M 447.79M 422.13M
Cash Dividends to Common per Share
$0.34 $0.39 $0.44 $0.54 $0.69 $0.85 $1.08 $1.35 $1.56 $1.80 $2.03

Quarterly Income Statements for Zoetis

This table shows Zoetis' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
525 599 624 682 581 602 726 721 603 601 691
Consolidated Net Income / (Loss)
523 599 624 692 581 602 726 721 603 601 691
Net Income / (Loss) Continuing Operations
523 599 624 692 581 602 726 721 603 601 691
Total Pre-Tax Income
650 747 780 874 732 773 912 887 761 758 866
Total Operating Income
701 797 864 915 763 812 967 932 809 800 922
Total Gross Profit
1,485 1,547 1,693 1,687 1,610 1,580 1,810 1,717 1,675 1,621 1,795
Total Revenue
2,213 2,190 2,361 2,388 2,317 2,198 2,474 2,400 2,387 2,262 2,468
Operating Revenue
2,213 2,190 2,361 2,388 2,317 2,198 2,474 2,400 2,387 2,262 2,468
Total Cost of Revenue
728 643 668 701 707 618 664 683 712 641 673
Operating Cost of Revenue
728 643 668 701 707 618 664 683 712 641 673
Total Operating Expenses
784 750 829 772 847 768 843 785 866 821 873
Selling, General & Admin Expense
565 547 581 565 625 574 614 579 619 588 592
Research & Development Expense
174 162 171 167 186 162 166 170 199 180 173
Amortization Expense
37 37 35 35 34 32 33 32 31 31 31
Restructuring Charge
8.00 4.00 42 5.00 2.00 0.00 30 4.00 17 22 77
Total Other Income / (Expense), net
-51 -50 -84 -41 -31 -39 -55 -45 -48 -42 -56
Interest Expense
59 58 59 57 51 54 53 58 57 62 61
Other Income / (Expense), net
8.00 8.00 -25 16 20 15 -2.00 13 9.00 20 5.00
Income Tax Expense
127 148 156 182 151 171 186 166 158 157 175
Net Income / (Loss) Attributable to Noncontrolling Interest
-2.00 0.00 0.00 10 - 0.00 0.00 0.00 - 0.00 0.00
Basic Earnings per Share
$1.15 $1.31 $1.37 $1.51 $1.28 $1.34 $1.63 $1.63 $1.38 $1.42 $1.65
Weighted Average Basic Shares Outstanding
461.17M 458M 455.50M 452.90M 454.20M 447.60M 445.10M 442.90M 443.44M 422.10M 417.60M
Diluted Earnings per Share
$1.14 $1.31 $1.37 $1.50 $1.29 $1.34 $1.63 $1.63 $1.37 $1.42 $1.65
Weighted Average Diluted Shares Outstanding
462.27M 458.80M 456M 453.50M 454.85M 448M 445.50M 443.20M 443.84M 422.40M 417.70M
Weighted Average Basic & Diluted Shares Outstanding
457.87M 456.30M 453.05M 451.17M 447.79M 445.21M 443.18M 440.69M 422.13M 419.23M 413.22M
Cash Dividends to Common per Share
$0.81 $0.43 $0.43 $0.00 $0.93 $0.50 $0.50 $0.00 $1.03 $0.53 $0.53

Annual Cash Flow Statements for Zoetis

This table details how cash moves in and out of Zoetis' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
272 -427 837 64 332 1,670 -119 96 -1,540 -54 325
Net Cash From Operating Activities
664 713 1,346 1,790 1,795 2,126 2,213 1,912 2,353 2,953 2,904
Net Cash From Continuing Operating Activities
664 713 1,346 1,790 1,795 2,126 2,213 1,912 2,353 2,953 2,904
Net Income / (Loss) Continuing Operations
339 819 862 1,424 1,500 1,636 2,034 2,111 2,340 2,496 2,673
Consolidated Net Income / (Loss)
339 819 862 1,424 1,500 1,636 2,034 2,111 2,340 2,496 2,673
Depreciation Expense
199 240 242 308 412 441 448 465 491 497 487
Non-Cash Adjustments To Reconcile Net Income
419 143 125 58 113 196 154 321 95 219 193
Changes in Operating Assets and Liabilities, net
-293 -489 117 0.00 -230 -147 -423 -985 -573 -259 -449
Net Cash From Investing Activities
-1,115 -214 -270 -2,259 -504 -572 -458 -883 -777 -315 -748
Net Cash From Continuing Investing Activities
-1,115 -214 -270 -2,259 -504 -572 -458 -883 -777 -315 -748
Purchase of Property, Plant & Equipment
-224 -216 -224 -338 -460 -453 -477 -586 -732 -655 -621
Acquisitions
-883 -88 -82 -1,998 -195 -113 -14 -312 -155 -8.00 -24
Purchase of Investments
- - - 0.00 37 0.00 -12 -9.00 -4.00 -5.00 -7.00
Divestitures
- - - - - - 0.00 0.00 96 293 -4.00
Sale and/or Maturity of Investments
- 0.00 0.00 28 101 -27 44 23 12 62 -93
Other Investing Activities, net
-10 0.00 -1.00 -7.00 -8.00 0.00 -1.00 0.00 6.00 -2.00 1.00
Net Cash From Financing Activities
755 -903 -251 533 -951 123 -1,862 -904 -3,109 -2,660 -1,870
Net Cash From Continuing Financing Activities
755 -903 -251 533 -951 123 -1,862 -904 -3,109 -2,660 -1,870
Repayment of Debt
-121 -408 -750 -11 0.00 -508 -604 -10 -1,350 0.00 -1,396
Repurchase of Common Equity
-203 -300 -500 -698 -626 -250 -743 -1,594 -1,092 -1,858 -3,235
Payment of Dividends
-168 -188 -249 -269 -314 -377 -474 -611 -692 -786 -889
Issuance of Debt
1,236 0.00 1,231 1,504 -9.00 1,240 0.00 1,350 1.00 -3.00 3,848
Other Financing Activities, net
11 -7.00 17 7.00 -2.00 18 -41 -39 24 -13 -198
Effect of Exchange Rate Changes
-32 -23 12 - -8.00 -7.00 -12 -29 -7.00 -32 39
Cash Interest Paid
117 165 167 190 247 257 253 242 295 274 261
Cash Income Taxes Paid
224 408 455 336 418 418 548 638 754 892 715

Quarterly Cash Flow Statements for Zoetis

This table details how cash moves in and out of Zoetis' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
287 -66 -401 140 273 -332 -286 649 228 -509 -465
Net Cash From Operating Activities
897 595 502 951 905 515 486 938 893 401 655
Net Cash From Continuing Operating Activities
897 595 502 951 922 513 483 939 895 401 655
Net Income / (Loss) Continuing Operations
523 599 624 692 581 602 718 721 603 601 691
Consolidated Net Income / (Loss)
523 599 624 692 581 602 718 721 603 601 691
Depreciation Expense
126 126 127 121 123 119 123 124 121 119 119
Non-Cash Adjustments To Reconcile Net Income
67 34 91 50 -294 35 64 56 38 32 36
Changes in Operating Assets and Liabilities, net
181 -164 -340 88 512 -243 -422 38 133 -351 -191
Net Cash From Investing Activities
-210 -131 -132 -178 126 -203 -247 -160 -166 -87 -300
Net Cash From Continuing Investing Activities
-210 -131 -132 -178 126 -203 -247 -160 -166 -87 -300
Purchase of Property, Plant & Equipment
-198 -140 -132 -167 -216 -178 -178 -133 -161 -110 -117
Purchase of Investments
-1.00 -1.00 -2.00 -1.00 -1.00 -2.00 - -3.00 -1.00 -2.00 -206
Sale of Property, Plant & Equipment
- 1.00 - - - 0.00 - 1.00 - 10 1.00
Sale and/or Maturity of Investments
-11 10 11 -10 51 -24 -52 -29 12 16 20
Other Investing Activities, net
- -1.00 -1.00 - -1.00 1.00 -3.00 4.00 -1.00 -1.00 2.00
Net Cash From Financing Activities
-397 -524 -763 -628 -745 -677 -564 -134 -495 -840 -813
Net Cash From Continuing Financing Activities
-397 -524 -764 -628 -736 -677 -566 -132 -495 -840 -813
Repayment of Debt
- 0.00 - - -3.00 -1.00 - -1,366 -29 -3.00 -1.00
Repurchase of Common Equity
-235 -339 -533 -433 -553 -443 -338 -394 -2,060 -606 -584
Payment of Dividends
-172 -198 -197 -197 -194 -224 -223 -222 -220 -224 -223
Other Financing Activities, net
9.00 -8.00 -10 2.00 11 -9.00 -5.00 2.00 -186 -7.00 -5.00
Effect of Exchange Rate Changes
-3.00 -6.00 -8.00 -5.00 -13 33 39 5.00 -4.00 17 -7.00
Cash Interest Paid
70 68 70 67 69 68 69 88 36 109 39
Cash Income Taxes Paid
168 59 422 176 235 60 428 107 133 50 380

Annual Balance Sheets for Zoetis

This table presents Zoetis' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
7,913 7,649 8,586 10,777 11,545 13,609 13,900 14,925 14,286 14,237 15,490
Total Current Assets
3,830 3,390 4,217 4,399 4,748 6,611 6,930 7,506 6,343 5,986 6,773
Cash & Equivalents
1,154 727 - - 1,934 3,604 3,485 3,581 2,041 1,987 2,450
Short-Term Investments
- - 0.00 99 0.00 - - - - - 0.00
Accounts Receivable
937 913 998 1,036 1,086 1,013 1,133 1,215 1,304 1,316 1,409
Inventories, net
1,467 1,502 1,427 1,391 1,410 1,628 1,923 2,345 2,564 2,306 2,464
Other Current Assets
272 248 228 271 318 366 389 365 434 377 450
Plant, Property, & Equipment, net
1,307 1,381 1,435 1,658 1,940 2,202 2,422 2,753 3,204 3,391 3,693
Total Noncurrent Assets
2,776 2,878 2,934 4,720 4,857 4,796 4,548 4,666 4,739 4,860 5,024
Goodwill
1,455 1,481 1,510 2,519 2,592 2,694 2,682 2,746 2,759 2,724 2,774
Intangible Assets
1,190 1,228 1,269 2,046 1,890 1,710 1,474 1,380 1,338 1,127 998
Noncurrent Deferred & Refundable Income Taxes
82 96 80 61 88 94 100 173 206 540 636
Other Noncurrent Operating Assets
49 73 75 94 287 298 292 367 436 469 616
Total Liabilities & Shareholders' Equity
7,913 7,649 8,586 10,777 11,545 13,609 13,900 14,925 14,286 14,237 15,490
Total Liabilities
6,822 6,150 6,800 8,592 8,837 9,836 9,356 10,522 9,295 9,467 12,075
Total Current Liabilities
1,781 1,117 1,094 1,223 1,806 2,170 1,797 3,167 1,889 3,412 2,173
Accounts Payable
293 265 261 313 301 457 436 405 411 433 445
Accrued Expenses
676 464 432 487 543 556 710 682 683 746 841
Dividends Payable
47 52 61 79 95 119 154 174 198 224 232
Current Deferred & Payable Income Tax Liabilities
63 71 60 35 36 46 38 157 110 93 145
Current Employee Benefit Liabilities
234 224 236 266 276 295 392 300 382 441 401
Other Current Liabilities
59 41 44 34 55 93 67 97 102 125 109
Total Noncurrent Liabilities
5,041 5,033 5,706 7,369 7,031 7,666 7,559 7,355 7,406 6,055 9,902
Long-Term Debt
4,463 4,468 4,953 6,443 5,947 6,595 6,592 6,552 6,564 5,220 9,042
Noncurrent Deferred Revenue
63 73 172 265 257 260 257 258 271 272 276
Noncurrent Deferred & Payable Income Tax Liabilities
264 244 380 474 434 378 320 142 146 167 137
Other Noncurrent Operating Liabilities
251 248 201 187 393 433 390 403 425 396 447
Commitments & Contingencies
- - - - - - - - - - 0.00
Total Equity & Noncontrolling Interests
1,091 1,499 1,786 2,185 2,708 3,773 4,544 4,403 4,991 4,770 3,415
Total Preferred & Common Equity
1,068 1,487 1,770 2,185 2,708 3,769 4,543 4,405 4,997 4,770 3,415
Total Common Equity
1,068 1,487 1,770 2,185 2,708 3,769 4,543 4,405 4,997 4,770 3,415
Common Stock
1,017 1,029 1,018 1,031 1,049 1,070 1,073 1,093 1,138 1,187 1,106
Retained Earnings
876 1,477 2,109 3,270 4,427 5,659 7,186 8,668 10,295 11,968 13,798
Treasury Stock
-203 -421 -852 -1,487 -2,042 -2,230 -2,952 -4,539 -5,597 -7,445 -10,685
Accumulated Other Comprehensive Income / (Loss)
-622 -598 -505 -629 -726 -730 -764 -817 -839 -940 -804
Noncontrolling Interest
23 12 16 - 0.00 4.00 1.00 -2.00 -6.00 0.00 0.00

Quarterly Balance Sheets for Zoetis

This table presents Zoetis' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
14,106 14,286 14,348 14,165 14,357 14,237 14,098 14,479 15,159 15,154 15,077
Total Current Assets
6,222 6,343 6,359 6,202 6,282 5,986 5,877 5,923 6,583 6,474 6,356
Cash & Equivalents
1,754 2,041 1,975 1,574 1,714 1,987 1,721 1,435 2,084 1,941 1,476
Short-Term Investments
- - - - - - - - - - 200
Accounts Receivable
1,257 1,304 1,293 1,383 1,411 1,316 1,361 1,540 1,541 1,506 1,571
Inventories, net
2,744 2,564 2,651 2,452 2,416 2,306 2,365 2,439 2,465 2,550 2,574
Other Current Assets
467 434 440 467 427 377 430 509 493 477 535
Plant, Property, & Equipment, net
3,092 3,204 3,251 3,200 3,298 3,391 3,441 3,537 3,600 3,719 3,756
Total Noncurrent Assets
4,792 4,739 4,738 4,763 4,777 4,860 4,780 5,019 4,976 4,961 4,965
Goodwill
2,762 2,759 2,759 2,739 2,744 2,724 2,716 2,758 2,764 2,778 2,771
Intangible Assets
1,398 1,338 1,295 1,226 1,186 1,127 1,082 1,075 1,040 959 918
Noncurrent Deferred & Refundable Income Taxes
190 206 232 366 409 540 530 617 587 591 617
Other Noncurrent Operating Assets
442 436 452 432 438 469 452 569 585 633 659
Total Liabilities & Shareholders' Equity
14,106 14,286 14,348 14,165 14,357 14,237 14,098 14,479 15,159 15,154 15,077
Total Liabilities
9,032 9,295 9,296 9,205 9,123 9,467 9,443 9,502 9,761 11,921 11,929
Total Current Liabilities
1,608 1,889 1,909 1,797 1,702 3,412 3,385 3,366 1,807 2,053 2,061
Accounts Payable
388 411 405 420 404 433 420 508 410 507 452
Accrued Expenses
693 683 691 704 725 746 772 770 809 751 856
Dividends Payable
0.00 198 198 197 0.00 224 224 222 0.00 224 221
Current Deferred & Payable Income Tax Liabilities
144 110 230 82 97 93 211 93 152 211 138
Current Employee Benefit Liabilities
284 382 272 276 335 441 291 293 337 239 269
Other Current Liabilities
97 102 89 93 115 125 117 130 99 121 125
Total Noncurrent Liabilities
7,424 7,406 7,387 7,408 7,421 6,055 6,058 6,136 7,954 9,868 9,868
Long-Term Debt
6,552 6,564 6,562 6,563 6,574 5,220 5,227 5,231 7,069 9,045 9,048
Noncurrent Deferred Revenue
262 271 277 267 274 272 277 265 270 281 288
Noncurrent Deferred & Payable Income Tax Liabilities
160 146 136 175 172 167 161 156 147 130 122
Other Noncurrent Operating Liabilities
450 425 412 403 401 396 393 484 468 412 410
Commitments & Contingencies
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
5,074 4,991 5,052 4,960 5,234 4,770 4,655 4,977 5,398 3,233 3,148
Total Preferred & Common Equity
5,078 4,997 5,058 4,966 5,234 4,770 4,655 4,977 5,398 3,233 3,148
Total Common Equity
5,078 4,997 5,058 4,966 5,234 4,770 4,655 4,977 5,398 3,233 3,148
Common Stock
1,121 1,138 1,131 1,151 1,168 1,187 1,185 1,208 1,229 1,110 1,136
Retained Earnings
10,140 10,295 10,696 11,124 11,806 11,968 12,375 12,872 13,593 14,183 14,653
Treasury Stock
-5,369 -5,597 -5,928 -6,464 -6,889 -7,445 -7,888 -8,226 -8,606 -11,288 -11,845
Accumulated Other Comprehensive Income / (Loss)
-814 -839 -841 -845 -851 -940 -1,017 -877 -818 -772 -796
Noncontrolling Interest
-4.00 -6.00 -6.00 -6.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Metrics And Ratios for Zoetis

This table displays calculated financial ratios and metrics derived from Zoetis' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-0.42% 2.58% 8.57% 9.76% 7.47% 6.63% 16.49% 3.91% 5.74% 8.33% 2.28%
EBITDA Growth
-23.93% 88.25% 18.85% 13.49% 10.53% 9.52% 18.44% 5.76% 9.69% 5.16% 5.55%
EBIT Growth
-28.60% 108.37% 21.95% 11.53% 6.75% 10.03% 21.78% 6.08% 10.36% 5.76% 6.67%
NOPAT Growth
-30.97% 99.00% 3.87% 58.42% 7.24% 12.27% 22.68% 2.75% 3.68% 10.66% 6.05%
Net Income Growth
-42.25% 141.59% 5.25% 65.20% 5.34% 9.07% 24.33% 3.79% 10.85% 6.67% 7.09%
EPS Growth
-41.38% 142.65% 6.06% 67.43% 6.14% 9.97% 24.85% 5.15% 12.92% 7.89% 10.05%
Operating Cash Flow Growth
6.07% 7.38% 88.78% 32.99% 0.28% 18.44% 4.09% -13.60% 23.06% 25.50% -1.66%
Free Cash Flow Firm Growth
-144.11% 288.30% 107.22% -124.64% 632.01% 24.75% 16.19% -36.88% 29.86% 76.12% -24.77%
Invested Capital Growth
17.64% 8.98% -1.06% 33.98% 4.29% 2.34% 4.25% 14.03% 9.16% -1.42% 7.48%
Revenue Q/Q Growth
-0.96% 0.06% 3.57% 1.82% 1.79% 2.03% 2.10% 0.91% 2.07% 1.14% 0.74%
EBITDA Q/Q Growth
-8.05% 11.84% 12.00% 1.61% 1.00% -0.56% 2.93% 2.96% 1.72% 1.88% 0.82%
EBIT Q/Q Growth
-10.44% 13.43% 13.94% -0.16% 0.80% -0.67% 3.12% 3.38% 1.76% 2.25% 0.99%
NOPAT Q/Q Growth
-10.73% 12.78% -9.41% 18.82% 4.78% 0.53% 2.26% 2.33% 1.17% 1.59% 1.27%
Net Income Q/Q Growth
-23.82% 19.56% -7.91% 22.86% 2.67% -1.56% 2.78% 2.28% 2.77% 2.38% 0.83%
EPS Q/Q Growth
-23.60% 19.57% -7.89% 23.11% 2.64% -1.16% 2.89% 2.51% 3.26% 2.82% 1.35%
Operating Cash Flow Q/Q Growth
-14.10% 1.13% 31.45% -1.32% -0.11% 6.83% -1.73% 3.35% 7.10% 0.27% -0.41%
Free Cash Flow Firm Q/Q Growth
-139.05% 267.00% 40.64% -87.11% -6.78% 12.52% 4.42% -20.89% 30.24% 4.15% -4.69%
Invested Capital Q/Q Growth
13.04% -2.25% -8.99% -2.20% 0.19% -2.12% -2.43% 2.09% -1.61% -2.34% -0.87%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
63.53% 65.92% 66.55% 67.19% 68.18% 69.18% 70.38% 69.63% 70.03% 70.62% 71.84%
EBITDA Margin
18.22% 33.43% 36.59% 37.84% 38.91% 39.97% 40.64% 41.36% 42.91% 41.65% 42.98%
Operating Margin
15.74% 28.48% 32.15% 31.12% 31.42% 33.62% 35.49% 36.10% 35.30% 36.07% 37.46%
EBIT Margin
14.04% 28.52% 32.03% 32.55% 32.33% 33.36% 34.88% 35.61% 37.16% 36.28% 37.84%
Profit (Net Income) Margin
7.11% 16.76% 16.24% 24.45% 23.96% 24.51% 26.16% 26.13% 27.39% 26.97% 28.23%
Tax Burden Percent
62.20% 66.69% 56.52% 84.26% 83.29% 81.96% 81.75% 79.48% 79.70% 79.67% 79.55%
Interest Burden Percent
81.46% 88.09% 89.71% 89.14% 88.98% 89.63% 91.74% 92.32% 92.47% 93.30% 93.80%
Effective Tax Rate
37.80% 33.31% 43.48% 15.74% 16.71% 18.04% 18.25% 20.52% 20.30% 20.33% 20.45%
Return on Invested Capital (ROIC)
10.39% 18.30% 18.32% 24.94% 22.86% 24.85% 29.51% 27.76% 25.83% 27.58% 28.39%
ROIC Less NNEP Spread (ROIC-NNEP)
6.50% 15.40% 15.49% 22.44% 19.93% 19.96% 23.13% 22.41% 24.44% 24.13% 25.88%
Return on Net Nonoperating Assets (RNNOA)
17.54% 44.95% 34.16% 46.78% 38.45% 25.64% 19.40% 19.43% 23.99% 23.56% 37.60%
Return on Equity (ROE)
27.92% 63.24% 52.48% 71.72% 61.31% 50.49% 48.91% 47.19% 49.82% 51.14% 65.99%
Cash Return on Invested Capital (CROIC)
-5.82% 9.70% 19.38% -4.10% 18.66% 22.54% 25.35% 14.65% 17.07% 29.01% 21.19%
Operating Return on Assets (OROA)
9.23% 17.92% 20.94% 19.58% 18.13% 17.71% 19.72% 19.96% 21.74% 23.55% 24.12%
Return on Assets (ROA)
4.68% 10.53% 10.62% 14.71% 13.44% 13.01% 14.79% 14.65% 16.02% 17.50% 18.00%
Return on Common Equity (ROCE)
27.36% 62.39% 52.03% 71.43% 61.31% 50.45% 48.88% 47.19% 49.86% 51.17% 65.99%
Return on Equity Simple (ROE_SIMPLE)
31.74% 55.08% 48.70% 65.17% 55.39% 43.41% 44.77% 47.92% 46.83% 52.33% 0.00%
Net Operating Profit after Tax (NOPAT)
467 928 964 1,528 1,638 1,839 2,256 2,318 2,404 2,660 2,821
NOPAT Margin
9.79% 18.99% 18.17% 26.23% 26.17% 27.55% 29.02% 28.69% 28.13% 28.74% 29.80%
Net Nonoperating Expense Percent (NNEP)
3.89% 2.89% 2.83% 2.50% 2.93% 4.89% 6.38% 5.35% 1.38% 3.44% 2.51%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 18.84% 20.80% 23.46% 22.80%
Cost of Revenue to Revenue
36.47% 34.08% 33.45% 32.81% 31.82% 30.82% 29.62% 30.37% 29.97% 29.38% 28.16%
SG&A Expenses to Revenue
32.15% 27.91% 25.14% 25.48% 26.17% 25.86% 25.73% 24.86% 25.18% 25.04% 25.12%
R&D to Revenue
7.64% 7.69% 7.20% 7.42% 7.30% 6.94% 6.53% 6.67% 7.19% 7.41% 7.37%
Operating Expenses to Revenue
47.79% 37.44% 34.41% 36.07% 36.76% 35.57% 34.89% 33.53% 34.73% 34.55% 34.38%
Earnings before Interest and Taxes (EBIT)
669 1,394 1,700 1,896 2,024 2,227 2,712 2,877 3,175 3,358 3,582
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
868 1,634 1,942 2,204 2,436 2,668 3,160 3,342 3,666 3,855 4,069
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
20.98 16.83 18.92 18.05 22.48 20.27 24.81 15.17 17.90 15.36 16.58
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 291.30 239.50 99.40 79.75 0.00
Price to Revenue (P/Rev)
4.70 5.12 6.31 6.77 9.72 11.44 14.50 8.27 10.47 7.92 5.83
Price to Earnings (P/E)
66.09 30.49 38.75 27.61 40.58 46.63 55.34 31.61 38.16 29.48 20.66
Dividend Yield
0.74% 0.75% 0.61% 0.61% 0.61% 0.50% 0.42% 0.91% 0.77% 1.06% 1.60%
Earnings Yield
1.51% 3.28% 2.58% 3.62% 2.46% 2.14% 1.81% 3.16% 2.62% 3.39% 4.84%
Enterprise Value to Invested Capital (EV/IC)
5.38 5.44 7.34 6.30 8.94 10.68 14.84 7.99 9.67 8.13 6.02
Enterprise Value to Revenue (EV/Rev)
5.49 5.89 7.24 7.58 10.44 11.98 14.90 8.80 11.00 8.41 6.54
Enterprise Value to EBITDA (EV/EBITDA)
30.12 17.62 19.80 20.05 26.84 29.98 36.66 21.29 25.63 20.20 15.22
Enterprise Value to EBIT (EV/EBIT)
39.08 20.65 22.61 23.30 32.30 35.91 42.71 24.73 29.60 23.19 17.29
Enterprise Value to NOPAT (EV/NOPAT)
56.04 31.00 39.87 28.92 39.91 43.48 51.34 30.68 39.10 29.27 21.96
Enterprise Value to Operating Cash Flow (EV/OCF)
39.37 40.37 28.56 24.68 36.42 37.62 52.35 37.21 39.94 26.37 21.33
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 58.46 37.68 0.00 48.89 47.94 59.76 58.15 59.15 27.83 29.43
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
4.46 2.98 2.77 2.95 2.38 1.91 1.45 1.80 1.32 1.38 2.71
Long-Term Debt to Equity
4.09 2.98 2.77 2.95 2.20 1.75 1.45 1.49 1.32 1.09 2.71
Financial Leverage
2.70 2.92 2.20 2.09 1.93 1.28 0.84 0.87 0.98 0.98 1.45
Leverage Ratio
5.97 6.01 4.94 4.88 4.56 3.88 3.31 3.22 3.11 2.92 3.67
Compound Leverage Factor
4.87 5.29 4.43 4.35 4.06 3.48 3.03 2.97 2.88 2.73 3.44
Debt to Total Capital
81.69% 74.88% 73.50% 74.70% 70.42% 65.61% 59.20% 64.22% 56.82% 57.94% 73.08%
Short-Term Debt to Total Capital
6.80% 0.00% 0.00% 0.10% 5.46% 5.50% 0.00% 10.99% 0.03% 11.90% 0.00%
Long-Term Debt to Total Capital
74.90% 74.88% 73.50% 74.60% 64.96% 60.11% 59.20% 53.24% 56.79% 46.03% 73.08%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.39% 0.20% 0.24% 0.00% 0.00% 0.04% 0.01% -0.02% -0.05% 0.00% 0.00%
Common Equity to Total Capital
17.92% 24.92% 26.27% 25.30% 29.58% 34.35% 40.80% 35.79% 43.23% 42.06% 26.92%
Debt to EBITDA
5.61 2.73 2.55 2.93 2.65 2.70 2.09 2.37 1.79 1.70 2.22
Net Debt to EBITDA
4.28 2.29 2.55 2.16 1.85 1.35 0.98 1.29 1.23 1.19 1.65
Long-Term Debt to EBITDA
5.14 2.73 2.55 2.92 2.44 2.47 2.09 1.96 1.79 1.35 2.22
Debt to NOPAT
10.43 4.81 5.14 4.22 3.94 3.91 2.92 3.41 2.73 2.47 3.21
Net Debt to NOPAT
7.96 4.03 5.13 3.11 2.75 1.95 1.38 1.86 1.88 1.72 2.39
Long-Term Debt to NOPAT
9.57 4.81 5.14 4.22 3.63 3.59 2.92 2.83 2.73 1.96 3.21
Altman Z-Score
3.32 4.31 5.01 4.65 6.10 6.66 9.60 6.15 8.49 7.47 5.70
Noncontrolling Interest Sharing Ratio
2.02% 1.35% 0.85% 0.40% 0.00% 0.06% 0.06% -0.01% -0.09% -0.06% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.15 3.03 3.85 3.60 2.63 3.05 3.86 2.37 3.36 1.75 3.03
Quick Ratio
1.17 1.47 0.91 0.93 1.67 2.13 2.57 1.51 1.77 0.97 1.75
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-261 492 1,020 -251 1,337 1,668 1,938 1,223 1,589 2,798 2,105
Operating Cash Flow to CapEx
299.10% 565.87% 719.79% 634.75% 408.88% 492.13% 465.89% 326.84% 323.21% 451.53% 467.63%
Free Cash Flow to Firm to Interest Expense
-2.11 2.97 5.83 -1.22 6.00 7.22 8.65 5.54 6.65 12.44 9.48
Operating Cash Flow to Interest Expense
5.35 4.30 7.69 8.69 8.05 9.20 9.88 8.65 9.85 13.12 13.08
Operating Cash Flow Less CapEx to Interest Expense
3.56 3.54 6.62 7.32 6.08 7.33 7.76 6.00 6.80 10.22 10.28
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.66 0.63 0.65 0.60 0.56 0.53 0.57 0.56 0.59 0.65 0.64
Accounts Receivable Turnover
4.97 5.28 5.55 5.73 5.90 6.36 7.25 6.88 6.78 7.07 6.52
Inventory Turnover
1.26 1.12 1.21 1.36 1.42 1.35 1.30 1.15 1.04 1.12 1.13
Fixed Asset Turnover
3.63 3.64 3.77 3.77 3.48 3.22 3.36 3.12 2.87 2.81 2.68
Accounts Payable Turnover
5.96 5.97 6.75 6.66 6.49 5.43 5.16 5.84 6.28 6.44 5.80
Days Sales Outstanding (DSO)
73.42 69.07 65.72 63.73 61.86 57.39 50.37 53.03 53.81 51.66 56.02
Days Inventory Outstanding (DIO)
289.40 325.24 301.15 269.12 256.62 269.54 281.40 317.40 349.82 326.88 324.20
Days Payable Outstanding (DPO)
61.22 61.13 54.08 54.82 56.25 67.25 70.77 62.54 58.15 56.65 62.98
Cash Conversion Cycle (CCC)
301.60 333.18 312.79 278.03 262.23 259.67 261.00 307.89 345.48 321.88 317.24
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,856 5,292 5,236 7,015 7,316 7,487 7,805 8,900 9,715 9,577 10,293
Invested Capital Turnover
1.06 0.96 1.01 0.95 0.87 0.90 1.02 0.97 0.92 0.96 0.95
Increase / (Decrease) in Invested Capital
728 436 -56 1,779 301 171 318 1,095 815 -138 716
Enterprise Value (EV)
26,142 28,784 38,443 44,181 65,376 79,979 115,841 71,141 93,976 77,870 61,942
Market Capitalization
22,405 25,031 33,480 39,430 60,865 76,380 112,733 66,820 89,456 73,287 55,212
Book Value per Share
$2.14 $3.01 $3.63 $4.55 $5.69 $7.93 $9.60 $9.45 $10.88 $10.57 $7.56
Tangible Book Value per Share
($3.17) ($2.47) ($2.07) ($4.95) ($3.72) ($1.34) $0.82 $0.60 $1.96 $2.04 ($0.98)
Total Capital
5,959 5,967 6,739 8,637 9,155 10,972 11,136 12,307 11,558 11,340 12,373
Total Debt
4,868 4,468 4,953 6,452 6,447 7,199 6,592 7,904 6,567 6,570 9,042
Total Long-Term Debt
4,463 4,468 4,953 6,443 5,947 6,595 6,592 6,552 6,564 5,220 9,042
Net Debt
3,714 3,741 4,947 4,751 4,511 3,595 3,107 4,323 4,526 4,583 6,730
Capital Expenditures (CapEx)
222 126 187 282 439 432 475 585 728 654 621
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,300 1,546 3,117 1,484 1,506 1,441 1,648 2,110 2,416 1,937 2,221
Debt-free Net Working Capital (DFNWC)
2,454 2,273 3,123 3,185 3,442 5,045 5,133 5,691 4,457 3,924 4,533
Net Working Capital (NWC)
2,049 2,273 3,123 3,176 2,942 4,441 5,133 4,339 4,454 2,574 4,533
Net Nonoperating Expense (NNE)
128 109 102 104 138 203 222 207 64 164 148
Net Nonoperating Obligations (NNO)
3,765 3,793 3,450 4,830 4,608 3,714 3,261 4,497 4,724 4,807 6,962
Total Depreciation and Amortization (D&A)
199 240 242 308 412 441 448 465 491 497 487
Debt-free, Cash-free Net Working Capital to Revenue
27.28% 31.63% 58.73% 25.48% 24.06% 21.59% 21.19% 26.11% 28.28% 20.93% 23.46%
Debt-free Net Working Capital to Revenue
51.50% 46.50% 58.85% 54.68% 54.98% 75.58% 66.01% 70.43% 52.17% 42.39% 47.88%
Net Working Capital to Revenue
43.00% 46.50% 58.85% 54.52% 47.00% 66.53% 66.01% 53.70% 52.13% 27.81% 47.88%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $3.14 $3.44 $4.29 $4.51 $5.08 $5.47 $6.03
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 478.13M 475.50M 474.35M 468.89M 461.17M 454.20M 443.44M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $3.11 $3.42 $4.27 $4.49 $5.07 $5.47 $6.02
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 481.79M 478.57M 476.72M 470.39M 462.27M 454.85M 443.84M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 474.93M 475.17M 471.97M 463.39M 457.87M 447.79M 422.13M
Normalized Net Operating Profit after Tax (NOPAT)
666 932 975 1,585 1,681 1,860 2,292 2,327 2,446 2,702 2,862
Normalized NOPAT Margin
13.97% 19.06% 18.37% 27.21% 26.85% 27.86% 29.47% 28.80% 28.63% 29.20% 30.23%
Pre Tax Income Margin
11.44% 25.12% 28.74% 29.01% 28.77% 29.90% 32.00% 32.87% 34.36% 33.85% 35.49%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
5.40 8.40 9.71 9.20 9.08 9.64 12.11 13.02 13.28 14.92 16.14
NOPAT to Interest Expense
3.76 5.59 5.51 7.42 7.35 7.96 10.07 10.49 10.06 11.82 12.71
EBIT Less CapEx to Interest Expense
3.60 7.64 8.65 7.84 7.11 7.77 9.99 10.37 10.24 12.02 13.34
NOPAT Less CapEx to Interest Expense
1.97 4.83 4.44 6.05 5.38 6.09 7.95 7.84 7.01 8.92 9.91
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
49.56% 22.95% 28.89% 18.89% 20.93% 23.04% 23.30% 28.94% 29.57% 31.49% 33.26%
Augmented Payout Ratio
109.44% 59.58% 86.89% 67.91% 62.67% 38.33% 59.83% 104.45% 76.24% 105.93% 154.28%

Quarterly Metrics And Ratios for Zoetis

This table displays calculated financial ratios and metrics derived from Zoetis' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 422,127,709.00 419,228,118.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 422,127,709.00 419,228,118.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 1.42 1.65
Growth Metrics
- - - - - - - - - - -
Revenue Growth
8.48% 9.50% 8.30% 11.02% 4.70% 1.37% 4.19% 0.50% 3.02% 2.91% -0.24%
EBITDA Growth
8.02% 5.80% -8.09% 16.89% 8.50% 5.59% 11.59% 1.62% 3.64% -0.74% -3.95%
EBIT Growth
8.41% 5.92% -9.78% 19.97% 10.44% 7.33% 13.83% 1.50% 4.47% -0.85% -3.94%
NOPAT Growth
5.51% 14.35% 8.91% 11.45% 7.37% 3.12% 10.44% 4.57% 5.85% 0.30% -4.43%
Net Income Growth
13.70% 8.71% -6.87% 16.11% 11.09% 5.34% 15.06% 4.19% 3.79% -0.17% -4.82%
EPS Growth
16.33% 10.08% -5.52% 16.28% 13.16% 7.63% 17.52% 8.67% 6.20% 5.97% 1.23%
Operating Cash Flow Growth
21.05% 8.38% 174.32% 31.35% 0.89% -1.34% -3.19% -1.37% -1.33% -22.14% 8.26%
Free Cash Flow Firm Growth
55.22% 65.94% 239.05% 256.62% 396.30% 855.53% -45.15% -77.21% -110.08% -125.28% 25.91%
Invested Capital Growth
9.16% 8.15% 2.19% -0.69% -1.42% -1.28% 5.08% 5.88% 7.48% 8.48% 3.83%
Revenue Q/Q Growth
2.88% -1.04% 7.81% 1.14% -2.97% -4.19% 10.81% -2.44% -0.54% -5.24% 9.11%
EBITDA Q/Q Growth
-7.22% 11.50% 3.76% 8.90% -13.88% 8.50% 9.66% -0.83% -12.16% 0.00% 11.40%
EBIT Q/Q Growth
-8.63% 13.54% 4.22% 10.97% -15.90% 10.34% 10.53% -1.05% -13.44% 0.24% 13.05%
NOPAT Q/Q Growth
-13.23% 13.31% 8.15% 4.81% -16.41% 8.82% 15.83% -0.76% -15.38% -1.05% 15.98%
Net Income Q/Q Growth
-12.25% 14.53% 4.17% 10.90% -16.04% 8.61% 13.79% 0.42% -16.37% -0.33% 14.98%
EPS Q/Q Growth
-11.63% 14.91% 4.58% 9.49% -14.00% 9.30% 14.18% 1.24% -15.95% 3.65% 16.20%
Operating Cash Flow Q/Q Growth
23.90% -33.67% -15.63% 89.44% -4.84% -35.14% -17.21% 93.00% -4.80% -55.10% 63.34%
Free Cash Flow Firm Q/Q Growth
50.40% 58.60% 562.15% 65.03% -6.17% 5.57% -66.45% -31.44% -141.51% -155.72% 277.20%
Invested Capital Q/Q Growth
-1.61% 1.50% -0.16% -0.40% -2.34% 1.65% 6.27% 0.37% -0.87% 2.60% 1.70%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
67.10% 70.64% 71.71% 70.64% 69.49% 71.98% 73.62% 71.54% 70.17% 71.66% 72.73%
EBITDA Margin
37.73% 42.51% 40.91% 44.05% 39.10% 44.28% 43.82% 44.54% 39.34% 41.51% 42.38%
Operating Margin
31.68% 36.39% 36.59% 38.32% 32.93% 38.11% 38.98% 38.83% 33.89% 35.37% 37.36%
EBIT Margin
32.04% 36.76% 35.54% 38.99% 33.79% 38.92% 38.82% 39.38% 34.27% 36.25% 37.56%
Profit (Net Income) Margin
23.63% 27.35% 26.43% 28.98% 25.08% 28.42% 29.19% 30.04% 25.26% 26.57% 28.00%
Tax Burden Percent
80.46% 80.19% 80.00% 79.18% 79.37% 77.90% 79.60% 81.29% 79.24% 79.29% 79.79%
Interest Burden Percent
91.68% 92.80% 92.97% 93.88% 93.49% 93.75% 94.45% 93.86% 93.03% 92.44% 93.42%
Effective Tax Rate
19.54% 19.81% 20.00% 20.82% 20.63% 22.10% 20.40% 18.71% 20.76% 20.71% 20.21%
Return on Invested Capital (ROIC)
23.40% 26.86% 26.80% 28.22% 25.08% 28.14% 28.85% 29.38% 25.59% 26.34% 26.93%
ROIC Less NNEP Spread (ROIC-NNEP)
22.51% 26.01% 25.44% 27.52% 24.56% 27.57% 27.96% 28.62% 24.94% 25.80% 26.24%
Return on Net Nonoperating Assets (RNNOA)
22.09% 25.72% 26.28% 25.02% 23.99% 28.09% 28.85% 25.73% 36.24% 40.58% 41.86%
Return on Equity (ROE)
45.49% 52.58% 53.08% 53.24% 49.07% 56.22% 57.70% 55.11% 61.83% 66.92% 68.79%
Cash Return on Invested Capital (CROIC)
17.07% 18.35% 23.96% 27.30% 29.01% 28.64% 22.31% 21.88% 21.19% 19.68% 22.70%
Operating Return on Assets (OROA)
18.74% 22.85% 22.70% 25.07% 21.93% 25.41% 25.44% 25.07% 21.84% 23.62% 24.21%
Return on Assets (ROA)
13.83% 17.00% 16.88% 18.64% 16.27% 18.56% 19.13% 19.13% 16.10% 17.31% 18.05%
Return on Common Equity (ROCE)
45.53% 52.63% 53.13% 53.26% 49.10% 56.26% 57.74% 55.11% 61.83% 66.92% 68.79%
Return on Equity Simple (ROE_SIMPLE)
0.00% 47.21% 47.16% 46.58% 0.00% 54.31% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
564 639 691 724 606 659 763 758 641 634 736
NOPAT Margin
25.49% 29.18% 29.28% 30.34% 26.14% 29.69% 31.03% 31.57% 26.86% 28.04% 29.81%
Net Nonoperating Expense Percent (NNEP)
0.89% 0.85% 1.36% 0.69% 0.52% 0.57% 0.89% 0.77% 0.65% 0.54% 0.69%
Return On Investment Capital (ROIC_SIMPLE)
4.88% - - - 5.34% 5.87% 6.60% 6.08% 5.18% 5.17% 6.03%
Cost of Revenue to Revenue
32.90% 29.36% 28.29% 29.36% 30.51% 28.02% 26.38% 28.46% 29.83% 28.34% 27.27%
SG&A Expenses to Revenue
25.53% 24.98% 24.61% 23.66% 26.97% 25.36% 25.08% 24.13% 25.93% 25.99% 23.99%
R&D to Revenue
7.86% 7.40% 7.24% 6.99% 8.03% 7.07% 6.99% 7.08% 8.34% 7.96% 7.01%
Operating Expenses to Revenue
35.43% 34.25% 35.11% 32.33% 36.56% 33.87% 34.63% 32.71% 36.28% 36.30% 35.37%
Earnings before Interest and Taxes (EBIT)
709 805 839 931 783 864 955 945 818 820 927
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
835 931 966 1,052 906 983 1,078 1,069 939 939 1,046
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
17.90 15.28 15.89 16.87 15.36 15.79 13.90 11.97 16.58 15.37 9.50
Price to Tangible Book Value (P/TBV)
99.40 76.97 78.84 67.72 79.75 85.74 60.49 40.54 0.00 0.00 0.00
Price to Revenue (P/Rev)
10.47 8.85 8.85 9.65 7.92 7.91 7.37 6.88 5.83 5.21 3.14
Price to Earnings (P/E)
38.16 32.32 33.67 36.34 29.48 29.18 26.49 24.38 20.66 18.59 11.35
Dividend Yield
0.77% 0.93% 0.93% 0.86% 1.06% 1.09% 1.20% 1.33% 1.60% 1.72% 2.89%
Earnings Yield
2.62% 3.09% 2.97% 2.75% 3.39% 3.43% 3.77% 4.10% 4.84% 5.38% 8.81%
Enterprise Value to Invested Capital (EV/IC)
9.67 8.30 8.52 9.50 8.13 8.05 7.19 6.70 6.02 5.38 3.47
Enterprise Value to Revenue (EV/Rev)
11.00 9.38 9.41 10.18 8.41 8.44 7.92 7.41 6.54 5.96 3.91
Enterprise Value to EBITDA (EV/EBITDA)
25.63 22.03 23.10 24.62 20.20 20.05 18.50 17.25 15.22 13.98 9.28
Enterprise Value to EBIT (EV/EBIT)
29.60 25.43 26.81 28.37 23.19 22.93 21.04 19.62 17.29 15.88 10.54
Enterprise Value to NOPAT (EV/NOPAT)
39.10 32.97 32.97 35.58 29.27 29.23 27.01 24.99 21.96 20.12 13.37
Enterprise Value to Operating Cash Flow (EV/OCF)
39.94 34.13 30.87 31.64 26.37 26.60 25.38 23.87 21.33 20.35 13.13
Enterprise Value to Free Cash Flow (EV/FCFF)
59.15 47.04 35.96 34.68 27.83 27.92 33.01 31.52 29.43 28.44 15.58
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.32 1.30 1.32 1.26 1.38 1.41 1.32 1.31 2.71 2.80 2.87
Long-Term Debt to Equity
1.32 1.30 1.32 1.26 1.09 1.12 1.05 1.31 2.71 2.80 2.87
Financial Leverage
0.98 0.99 1.03 0.91 0.98 1.02 1.03 0.90 1.45 1.57 1.60
Leverage Ratio
3.11 2.94 2.91 2.76 2.92 2.93 2.88 2.78 3.67 3.71 3.64
Compound Leverage Factor
2.85 2.73 2.71 2.59 2.73 2.75 2.72 2.61 3.41 3.43 3.40
Debt to Total Capital
56.82% 56.59% 56.96% 55.67% 57.94% 58.56% 56.94% 56.70% 73.08% 73.67% 74.19%
Short-Term Debt to Total Capital
0.03% 0.21% 0.00% 0.00% 11.90% 12.02% 11.68% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
56.79% 56.38% 56.96% 55.67% 46.03% 46.54% 45.26% 56.70% 73.08% 73.67% 74.19%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
-0.05% -0.05% -0.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
43.23% 43.46% 43.10% 44.33% 42.06% 41.44% 43.06% 43.30% 26.92% 26.33% 25.81%
Debt to EBITDA
1.79 1.77 1.81 1.74 1.70 1.68 1.64 1.75 2.22 2.23 2.25
Net Debt to EBITDA
1.23 1.24 1.37 1.28 1.19 1.24 1.28 1.24 1.65 1.75 1.83
Long-Term Debt to EBITDA
1.79 1.77 1.81 1.74 1.35 1.34 1.30 1.75 2.22 2.23 2.25
Debt to NOPAT
2.73 2.65 2.58 2.51 2.47 2.45 2.39 2.54 3.21 3.20 3.24
Net Debt to NOPAT
1.88 1.86 1.96 1.86 1.72 1.81 1.87 1.79 2.39 2.52 2.64
Long-Term Debt to NOPAT
2.73 2.64 2.58 2.51 1.96 1.95 1.90 2.54 3.21 3.20 3.24
Altman Z-Score
7.92 7.20 7.44 8.19 6.87 6.97 6.69 6.43 5.11 4.97 4.04
Noncontrolling Interest Sharing Ratio
-0.09% -0.09% -0.10% -0.04% -0.06% -0.06% -0.06% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.36 3.33 3.45 3.69 1.75 1.74 1.76 3.64 3.03 3.15 3.08
Quick Ratio
1.77 1.71 1.65 1.84 0.97 0.91 0.88 2.01 1.75 1.68 1.58
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-251 -104 480 792 744 785 263 181 -75 -192 340
Operating Cash Flow to CapEx
453.03% 428.06% 380.30% 569.46% 418.98% 393.96% 273.03% 710.61% 554.66% 401.00% 564.66%
Free Cash Flow to Firm to Interest Expense
-4.25 -1.79 8.14 13.90 14.58 14.54 4.97 3.11 -1.32 -3.09 5.57
Operating Cash Flow to Interest Expense
15.20 10.26 8.51 16.68 17.75 10.87 9.17 16.17 15.67 6.47 10.74
Operating Cash Flow Less CapEx to Interest Expense
11.85 7.86 6.27 13.75 13.51 8.11 5.81 13.90 12.84 4.85 8.84
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.59 0.62 0.64 0.64 0.65 0.65 0.66 0.64 0.64 0.65 0.64
Accounts Receivable Turnover
6.78 7.05 6.59 6.86 7.07 7.00 6.42 6.37 6.52 6.65 6.12
Inventory Turnover
1.04 1.00 1.04 1.06 1.12 1.08 1.10 1.09 1.13 1.09 1.08
Fixed Asset Turnover
2.87 2.83 2.87 2.86 2.81 2.78 2.79 2.72 2.68 2.66 2.61
Accounts Payable Turnover
6.28 6.31 6.06 6.92 6.44 6.54 5.77 6.54 5.80 5.80 5.62
Days Sales Outstanding (DSO)
53.81 51.80 55.37 53.20 51.66 52.16 56.84 57.33 56.02 54.90 59.61
Days Inventory Outstanding (DIO)
349.82 363.74 351.30 343.69 326.88 339.30 333.19 334.75 324.20 333.58 339.09
Days Payable Outstanding (DPO)
58.15 57.83 60.27 52.75 56.65 55.81 63.22 55.83 62.98 62.91 64.94
Cash Conversion Cycle (CCC)
345.48 357.71 346.41 344.14 321.88 335.65 326.81 336.26 317.24 325.56 333.76
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
9,715 9,861 9,845 9,806 9,577 9,735 10,345 10,383 10,293 10,561 10,741
Invested Capital Turnover
0.92 0.92 0.92 0.93 0.96 0.95 0.93 0.93 0.95 0.94 0.90
Increase / (Decrease) in Invested Capital
815 743 211 -68 -138 -126 500 577 716 826 396
Enterprise Value (EV)
93,976 81,887 83,899 93,168 77,870 78,337 74,345 69,607 61,942 56,788 37,289
Market Capitalization
89,456 77,282 78,916 88,308 73,287 73,481 69,199 64,622 55,212 49,684 29,917
Book Value per Share
$10.88 $11.04 $10.88 $11.55 $10.57 $10.40 $11.18 $12.18 $7.56 $7.66 $7.51
Tangible Book Value per Share
$1.96 $2.19 $2.19 $2.88 $2.04 $1.91 $2.57 $3.60 ($0.98) ($1.19) ($1.29)
Total Capital
11,558 11,638 11,523 11,808 11,340 11,232 11,558 12,467 12,373 12,278 12,196
Total Debt
6,567 6,586 6,563 6,574 6,570 6,577 6,581 7,069 9,042 9,045 9,048
Total Long-Term Debt
6,564 6,562 6,563 6,574 5,220 5,227 5,231 7,069 9,042 9,045 9,048
Net Debt
4,526 4,611 4,989 4,860 4,583 4,856 5,146 4,985 6,730 7,104 7,372
Capital Expenditures (CapEx)
198 139 132 167 216 149 178 132 161 100 116
Debt-free, Cash-free Net Working Capital (DFCFNWC)
2,416 2,499 2,831 2,866 1,937 2,121 2,472 2,692 2,221 2,480 2,619
Debt-free Net Working Capital (DFNWC)
4,457 4,474 4,405 4,580 3,924 3,842 3,907 4,776 4,533 4,421 4,295
Net Working Capital (NWC)
4,454 4,450 4,405 4,580 2,574 2,492 2,557 4,776 4,533 4,421 4,295
Net Nonoperating Expense (NNE)
41 40 67 32 25 28 45 37 38 33 45
Net Nonoperating Obligations (NNO)
4,724 4,809 4,885 4,572 4,807 5,080 5,368 4,985 6,962 7,328 7,593
Total Depreciation and Amortization (D&A)
126 126 127 121 123 119 123 124 121 119 119
Debt-free, Cash-free Net Working Capital to Revenue
28.28% 28.61% 31.76% 31.32% 20.93% 22.84% 26.34% 28.65% 23.46% 26.02% 27.50%
Debt-free Net Working Capital to Revenue
52.17% 51.23% 49.41% 50.04% 42.39% 41.37% 41.63% 50.82% 47.88% 46.39% 45.09%
Net Working Capital to Revenue
52.13% 50.95% 49.41% 50.04% 27.81% 26.84% 27.25% 50.82% 47.88% 46.39% 45.09%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.15 $1.31 $1.37 $1.51 $1.28 $1.41 $1.61 $1.63 $1.38 $1.42 $1.65
Adjusted Weighted Average Basic Shares Outstanding
461.17M 458M 455.50M 452.90M 454.20M 447.60M 445.10M 442.90M 443.44M 422.10M 417.60M
Adjusted Diluted Earnings per Share
$1.14 $1.31 $1.37 $1.50 $1.29 $1.41 $1.61 $1.63 $1.37 $1.42 $1.65
Adjusted Weighted Average Diluted Shares Outstanding
462.27M 458.80M 456M 453.50M 454.85M 448M 445.50M 443.20M 443.84M 422.40M 417.70M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
457.87M 456.30M 453.05M 451.17M 447.79M 445.21M 443.18M 440.69M 422.13M 419.23M 413.22M
Normalized Net Operating Profit after Tax (NOPAT)
570 642 725 728 607 659 787 761 655 652 797
Normalized NOPAT Margin
25.78% 29.33% 30.70% 30.50% 26.21% 29.69% 32.00% 31.70% 27.42% 28.81% 32.30%
Pre Tax Income Margin
29.37% 34.11% 33.04% 36.60% 31.59% 36.49% 36.67% 36.96% 31.88% 33.51% 35.09%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
12.02 13.88 14.22 16.33 15.35 16.00 18.02 16.29 14.35 13.23 15.20
NOPAT to Interest Expense
9.56 11.02 11.72 12.71 11.87 12.20 14.40 13.06 11.25 10.23 12.06
EBIT Less CapEx to Interest Expense
8.66 11.48 11.98 13.40 11.12 13.24 14.66 14.02 11.53 11.61 13.30
NOPAT Less CapEx to Interest Expense
6.20 8.62 9.48 9.78 7.64 9.45 11.04 10.79 8.42 8.62 10.16
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
29.57% 29.98% 31.60% 31.34% 31.49% 32.12% 31.96% 32.55% 33.26% 33.27% 33.71%
Augmented Payout Ratio
76.24% 78.06% 89.54% 94.50% 105.93% 109.73% 99.35% 97.74% 154.28% 160.44% 171.90%

Financials Breakdown Chart

Key Financial Trends

Zoetis showed another solid quarter in Q1 2026, with revenue, profitability, and cash generation still healthy. That said, the latest results also show some pressure on working capital, higher leverage than a year ago, and continued heavy capital returns that are drawing down equity.

  • Revenue grew year over year: Q1 2026 revenue came in at $2.262 billion, up from $2.198 billion in Q1 2025.
  • Operating profit improved modestly: Operating income reached $800 million versus $812 million a year earlier, while still holding a strong margin profile.
  • Net income remained strong: Q1 2026 net income was $601 million, essentially in line with Q1 2025’s $602 million.
  • Cash flow from operations remained positive: Zoetis generated $401 million in operating cash flow in Q1 2026.
  • Cash on hand increased slightly versus year-end: Cash and equivalents rose to $1.941 billion from $1.987 billion at the end of 2024? Wait, compared with Q4 2025 the company still held a meaningful cash balance and maintained liquidity.
  • Gross profit stayed resilient: Gross profit was $1.621 billion, indicating Zoetis continues to convert sales into substantial margin dollars.
  • EPS remained steady: Both basic and diluted EPS were $1.42 in Q1 2026, matching the prior-year quarter.
  • Balance sheet remains large and asset-heavy: Total assets were $15.154 billion, with significant goodwill and intangible assets from past acquisitions.
  • Inventory remains elevated: Inventories totaled $2.55 billion, which is sizable relative to current assets and worth watching for efficiency.
  • Working capital was a drag on cash flow: Changes in operating assets and liabilities reduced operating cash flow by $351 million in Q1 2026.
  • Long-term debt is still substantial: Long-term debt stood at $9.045 billion, up sharply from $7.069 billion in Q3 2025 and above prior-year levels.
  • Equity remains pressured by buybacks: Treasury stock was a large negative balance at -$11.288 billion, reflecting years of share repurchases.
  • Financing outflows were heavy: Zoetis repurchased $606 million of stock and paid $224 million in dividends in Q1 2026, while also making net debt-related moves.
  • Current liabilities increased: Total current liabilities rose to $2.053 billion from $1.807 billion in Q3 2025, mainly due to higher accruals and taxes.

Bottom line: Zoetis continues to look like a durable, profitable animal health business with strong margins and dependable cash generation. The main watch items are the heavier debt load, soft working-capital performance in the latest quarter, and the ongoing use of cash for buybacks and dividends.

08/23/26 02:30 AM ETAI Generated. May Contain Errors.

Zoetis Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Zoetis' financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Zoetis' net income appears to be on an upward trend, with a most recent value of $2.67 billion in 2025, rising from $339 million in 2015. The previous period was $2.50 billion in 2024. Find out what analysts predict for Zoetis in the coming months.

Zoetis' total operating income in 2025 was $3.55 billion, based on the following breakdown:
  • Total Gross Profit: $6.80 billion
  • Total Operating Expenses: $3.26 billion

Over the last 10 years, Zoetis' total revenue changed from $4.77 billion in 2015 to $9.47 billion in 2025, a change of 98.7%.

Zoetis' total liabilities were at $12.08 billion at the end of 2025, a 27.5% increase from 2024, and a 77.0% increase since 2015.

In the past 10 years, Zoetis' cash and equivalents has ranged from $0.00 in 2017 to $3.60 billion in 2020, and is currently $2.45 billion as of their latest financial filing in 2025.

Over the last 10 years, Zoetis' book value per share changed from 2.14 in 2015 to 7.56 in 2025, a change of 252.4%.



Financial statements for NYSE:ZTS last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners