Stock Analysis on Net

Pfizer Inc. (NYSE:PFE)

Analysis of Debt

Microsoft Excel

Total Debt (Carrying Amount)

Pfizer Inc., balance sheet: debt

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Short-term borrowings, including current portion of long-term debt 6,946 10,350 2,945 2,241 2,703
Long-term debt, excluding current portion 57,405 61,538 32,884 36,195 37,133
Total debt (carrying amount) 64,351 71,888 35,829 38,436 39,836

Based on: 10-K (reporting date: 2024-12-31), 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).

Debt item Description The company
Total debt (carrying amount) Sum of the carrying values as of the balance sheet date of all debt plus capital lease obligations. Pfizer Inc. total debt increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Total Debt (Fair Value)

Microsoft Excel
Dec 31, 2024
Selected Financial Data (US$ in millions)
Short-term borrowings, including current portion of long-term debt 6,946
Long-term debt, excluding current portion 54,000
Total debt (fair value) 60,946
Financial Ratio
Debt, fair value to carrying amount ratio 0.95

Based on: 10-K (reporting date: 2024-12-31).


Weighted-average Interest Rate on Debt

Weighted-average interest rate on debt: 4.49%

Interest rate Debt amount1 Interest rate × Debt amount Weighted-average interest rate2
4.94% 2,453 121
3.70% 6,000 222
2.20% 980 22
4.60% 5,660 260
3.50% 1,750 61
3.60% 5,250 189
4.50% 6,750 304
5.40% 9,534 515
4.30% 6,474 278
3.70% 4,750 176
5.30% 10,000 530
Total 59,601 2,678
4.49%

Based on: 10-K (reporting date: 2024-12-31).

1 US$ in millions

2 Weighted-average interest rate = 100 × 2,678 ÷ 59,601 = 4.49%


Interest Costs Incurred

Pfizer Inc., interest costs incurred

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Interest expense 3,091 2,209 1,238 1,291 1,449
Capitalized interest 182 160 124 108 96
Interest costs incurred 3,273 2,369 1,362 1,399 1,545

Based on: 10-K (reporting date: 2024-12-31), 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).

Debt item Description The company
Interest expense Amount of the cost of borrowed funds accounted for as interest expense for debt. Pfizer Inc. interest expense increased from 2022 to 2023 and from 2023 to 2024.
Capitalized interest Amount of interest costs capitalized disclosed as an adjusting item to interest costs incurred. Pfizer Inc. capitalized interest increased from 2022 to 2023 and from 2023 to 2024.
Interest costs incurred Total interest costs incurred during the period and either capitalized or charged against earnings. Pfizer Inc. interest costs incurred increased from 2022 to 2023 and from 2023 to 2024.

Adjusted Interest Coverage Ratio

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Selected Financial Data (US$ in millions)
Net income attributable to Pfizer Inc. common shareholders 8,031 2,119 31,372 21,979 9,616
Add: Net income attributable to noncontrolling interest 31 39 35 46 36
Less: Discontinued operations, net of tax 11 (14) 6 (434) 2,631
Add: Income tax expense (28) (1,114) 3,328 1,852 476
Add: Interest expense 3,091 2,209 1,238 1,291 1,449
Earnings before interest and tax (EBIT) 11,114 3,267 35,967 25,602 8,946
 
Interest costs incurred 3,273 2,369 1,362 1,399 1,545
Financial Ratio With and Without Capitalized Interest
Interest coverage ratio (without capitalized interest)1 3.60 1.48 29.05 19.83 6.17
Adjusted interest coverage ratio (with capitalized interest)2 3.40 1.38 26.41 18.30 5.79

Based on: 10-K (reporting date: 2024-12-31), 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).

2024 Calculations

1 Interest coverage ratio (without capitalized interest) = EBIT ÷ Interest expense
= 11,114 ÷ 3,091 = 3.60

2 Adjusted interest coverage ratio (with capitalized interest) = EBIT ÷ Interest costs incurred
= 11,114 ÷ 3,273 = 3.40


Solvency ratio Description The company
Adjusted interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments (including capitalized interest). Pfizer Inc. adjusted interest coverage ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.