Zoetis Inc
NYSE:ZTS
Balance Sheet
Balance Sheet Decomposition
Zoetis Inc
Zoetis Inc
Balance Sheet
Zoetis Inc
| Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
63
|
79
|
317
|
610
|
882
|
1 154
|
727
|
1 564
|
1 602
|
1 932
|
3 602
|
3 482
|
3 577
|
2 039
|
1 985
|
2 310
|
|
| Cash Equivalents |
63
|
79
|
317
|
610
|
882
|
1 154
|
727
|
1 564
|
1 602
|
1 932
|
3 602
|
3 482
|
3 577
|
2 039
|
1 985
|
2 310
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
773
|
871
|
900
|
1 138
|
980
|
937
|
913
|
998
|
1 036
|
1 086
|
1 013
|
1 133
|
1 215
|
1 304
|
1 316
|
1 590
|
|
| Accounts Receivables |
773
|
871
|
900
|
1 138
|
980
|
937
|
913
|
998
|
1 036
|
1 086
|
1 013
|
1 133
|
1 215
|
1 304
|
1 316
|
1 590
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
995
|
1 063
|
1 345
|
1 293
|
1 289
|
1 467
|
1 502
|
1 427
|
1 391
|
1 410
|
1 628
|
1 923
|
2 345
|
2 564
|
2 306
|
2 430
|
|
| Other Current Assets |
285
|
298
|
302
|
316
|
314
|
272
|
248
|
228
|
271
|
320
|
368
|
392
|
369
|
436
|
379
|
438
|
|
| Total Current Assets |
2 116
|
2 311
|
2 864
|
3 357
|
3 465
|
3 830
|
3 390
|
4 217
|
4 399
|
4 748
|
6 611
|
6 930
|
7 506
|
6 343
|
5 986
|
6 768
|
|
| PP&E Net |
1 148
|
1 243
|
1 241
|
1 295
|
1 318
|
1 307
|
1 381
|
1 435
|
1 658
|
2 129
|
2 394
|
2 603
|
2 973
|
3 443
|
3 619
|
3 978
|
|
| PP&E Gross |
1 148
|
1 243
|
1 241
|
1 295
|
0
|
1 307
|
1 381
|
1 435
|
1 658
|
2 129
|
2 394
|
2 603
|
2 973
|
3 443
|
3 619
|
3 978
|
|
| Accumulated Depreciation |
757
|
906
|
1 011
|
1 028
|
0
|
1 208
|
1 358
|
1 471
|
1 599
|
1 737
|
1 952
|
2 072
|
2 297
|
2 594
|
2 635
|
2 925
|
|
| Intangible Assets |
924
|
928
|
868
|
803
|
727
|
1 190
|
1 228
|
1 269
|
2 046
|
1 890
|
1 710
|
1 474
|
1 380
|
1 338
|
1 127
|
998
|
|
| Goodwill |
934
|
989
|
985
|
982
|
976
|
1 455
|
1 481
|
1 510
|
2 519
|
2 592
|
2 694
|
2 682
|
2 746
|
2 759
|
2 724
|
2 767
|
|
| Other Long-Term Assets |
162
|
240
|
304
|
121
|
102
|
131
|
169
|
155
|
155
|
186
|
200
|
211
|
320
|
403
|
781
|
956
|
|
| Other Assets |
934
|
989
|
985
|
982
|
976
|
1 455
|
1 481
|
1 510
|
2 519
|
2 592
|
2 694
|
2 682
|
2 746
|
2 759
|
2 724
|
2 767
|
|
| Total Assets |
5 284
N/A
|
5 711
+8%
|
6 262
+10%
|
6 558
+5%
|
6 588
+0%
|
7 913
+20%
|
7 649
-3%
|
8 586
+12%
|
10 777
+26%
|
11 545
+7%
|
13 609
+18%
|
13 900
+2%
|
14 925
+7%
|
14 286
-4%
|
14 237
0%
|
15 467
+9%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
206
|
214
|
319
|
506
|
290
|
293
|
265
|
261
|
313
|
301
|
457
|
436
|
405
|
411
|
433
|
487
|
|
| Accrued Liabilities |
222
|
273
|
320
|
799
|
713
|
910
|
688
|
668
|
753
|
854
|
891
|
1 143
|
1 025
|
1 113
|
1 238
|
1 314
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
2
|
3
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
38
|
0
|
73
|
15
|
7
|
405
|
0
|
0
|
9
|
500
|
600
|
0
|
1 350
|
1
|
1 351
|
1
|
|
| Other Current Liabilities |
342
|
356
|
411
|
95
|
76
|
173
|
164
|
165
|
148
|
151
|
218
|
218
|
385
|
361
|
390
|
433
|
|
| Total Current Liabilities |
808
|
843
|
1 123
|
1 415
|
1 086
|
1 781
|
1 117
|
1 094
|
1 223
|
1 806
|
2 170
|
1 797
|
3 167
|
1 889
|
3 412
|
2 235
|
|
| Long-Term Debt |
673
|
575
|
509
|
3 642
|
3 624
|
4 463
|
4 468
|
4 953
|
6 443
|
5 947
|
6 595
|
6 592
|
6 552
|
6 572
|
5 227
|
9 048
|
|
| Deferred Income Tax |
218
|
311
|
323
|
322
|
277
|
264
|
244
|
380
|
474
|
434
|
378
|
320
|
142
|
146
|
167
|
139
|
|
| Minority Interest |
0
|
16
|
15
|
22
|
26
|
23
|
12
|
16
|
0
|
0
|
4
|
1
|
2
|
6
|
0
|
0
|
|
| Other Liabilities |
241
|
246
|
266
|
217
|
264
|
314
|
321
|
373
|
452
|
650
|
693
|
647
|
661
|
688
|
661
|
714
|
|
| Total Liabilities |
1 940
N/A
|
1 991
+3%
|
2 236
+12%
|
5 618
+151%
|
5 277
-6%
|
6 845
+30%
|
6 162
-10%
|
6 816
+11%
|
8 592
+26%
|
8 837
+3%
|
9 840
+11%
|
9 357
-5%
|
10 520
+12%
|
9 289
-12%
|
9 467
+2%
|
12 136
+28%
|
|
| Equity | |||||||||||||||||
| Common Stock |
0
|
0
|
0
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Retained Earnings |
11
|
6
|
5
|
276
|
709
|
876
|
1 477
|
2 109
|
3 270
|
4 427
|
5 659
|
7 186
|
8 668
|
10 295
|
11 968
|
13 744
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
878
|
958
|
1 012
|
1 024
|
1 013
|
1 026
|
1 044
|
1 065
|
1 068
|
1 088
|
1 133
|
1 182
|
1 101
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
203
|
421
|
852
|
1 487
|
2 042
|
2 230
|
2 952
|
4 539
|
5 597
|
7 445
|
10 685
|
|
| Other Equity |
3 355
|
3 726
|
4 031
|
219
|
361
|
622
|
598
|
505
|
629
|
726
|
730
|
764
|
817
|
839
|
940
|
834
|
|
| Total Equity |
3 344
N/A
|
3 720
+11%
|
4 026
+8%
|
940
-77%
|
1 311
+39%
|
1 068
-19%
|
1 487
+39%
|
1 770
+19%
|
2 185
+23%
|
2 708
+24%
|
3 769
+39%
|
4 543
+21%
|
4 405
-3%
|
4 997
+13%
|
4 770
-5%
|
3 331
-30%
|
|
| Total Liabilities & Equity |
5 284
N/A
|
5 711
+8%
|
6 262
+10%
|
6 558
+5%
|
6 588
+0%
|
7 913
+20%
|
7 649
-3%
|
8 586
+12%
|
10 777
+26%
|
11 545
+7%
|
13 609
+18%
|
13 900
+2%
|
14 925
+7%
|
14 286
-4%
|
14 237
0%
|
15 467
+9%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
500
|
500
|
500
|
500
|
501
|
497
|
493
|
486
|
480
|
476
|
475
|
473
|
464
|
458
|
448
|
425
|
|