Stock Analysis on Net

Pfizer Inc. (NYSE:PFE)

Analysis of Goodwill and Intangible Assets

Microsoft Excel

Goodwill and Intangible Asset Disclosure

Pfizer Inc., balance sheet: goodwill and intangible assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Developed technology rights 99,396 99,266 85,604 73,346 73,545
Brands 1,277 922 922 922 922
Licensing agreements and other 2,724 2,756 2,237 2,284 2,292
Finite-lived intangible assets, gross carrying amount 103,397 102,944 88,763 76,552 76,759
Accumulated amortization (67,549) (62,828) (58,548) (55,838) (52,863)
Finite-lived intangible assets, net 35,848 40,116 30,215 20,714 23,896
Brands 827 827 827 827
IPR&D 18,893 23,193 11,357 3,092 3,175
Licensing agreements and other 670 764 971 513 573
Indefinite-lived intangible assets 19,563 24,784 13,155 4,432 4,575
Identifiable intangible assets 55,411 64,900 43,370 25,146 28,471
Goodwill 68,527 67,783 51,375 49,208 49,577
Identifiable intangible assets and goodwill 123,938 132,683 94,745 74,354 78,048

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).

Item Description The company
Identifiable intangible assets Sum of the carrying amounts of all intangible assets, excluding goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. Pfizer Inc. identifiable intangible assets increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Goodwill Amount after accumulated impairment loss of an asset representing future economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized. Pfizer Inc. goodwill increased from 2022 to 2023 and from 2023 to 2024.
Identifiable intangible assets and goodwill Sum of the carrying amounts of all intangible assets, including goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges. Pfizer Inc. identifiable intangible assets and goodwill increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Adjustments to Financial Statements: Removal of Goodwill

Pfizer Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 213,396 226,501 197,205 181,476 154,229
Less: Goodwill 68,527 67,783 51,375 49,208 49,577
Total assets (adjusted) 144,869 158,718 145,830 132,268 104,652
Adjustment to Total Pfizer Inc. Shareholders’ Equity
Total Pfizer Inc. shareholders’ equity (as reported) 88,203 89,014 95,661 77,201 63,238
Less: Goodwill 68,527 67,783 51,375 49,208 49,577
Total Pfizer Inc. shareholders’ equity (adjusted) 19,676 21,231 44,286 27,993 13,661

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).


Pfizer Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Goodwill (Summary)

Pfizer Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Total Asset Turnover
Reported total asset turnover 0.30 0.26 0.51 0.45 0.28
Adjusted total asset turnover 0.44 0.38 0.69 0.62 0.41
Financial Leverage
Reported financial leverage 2.42 2.54 2.06 2.35 2.44
Adjusted financial leverage 7.36 7.48 3.29 4.73 7.66
Return on Equity (ROE)
Reported ROE 9.11% 2.38% 32.79% 28.47% 15.21%
Adjusted ROE 40.82% 9.98% 70.84% 78.52% 70.39%
Return on Assets (ROA)
Reported ROA 3.76% 0.94% 15.91% 12.11% 6.23%
Adjusted ROA 5.54% 1.34% 21.51% 16.62% 9.19%

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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Pfizer Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Pfizer Inc. adjusted financial leverage ratio increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as net income divided by adjusted shareholders’ equity. Pfizer Inc. adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Pfizer Inc. adjusted ROA deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Pfizer Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Revenues 63,627 59,553 101,175 82,145 42,678
Total assets 213,396 226,501 197,205 181,476 154,229
Activity Ratio
Total asset turnover1 0.30 0.26 0.51 0.45 0.28
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Revenues 63,627 59,553 101,175 82,145 42,678
Adjusted total assets 144,869 158,718 145,830 132,268 104,652
Activity Ratio
Adjusted total asset turnover2 0.44 0.38 0.69 0.62 0.41

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 Total asset turnover = Revenues ÷ Total assets
= 63,627 ÷ 213,396 = 0.30

2 Adjusted total asset turnover = Revenues ÷ Adjusted total assets
= 63,627 ÷ 144,869 = 0.44

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Pfizer Inc. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 213,396 226,501 197,205 181,476 154,229
Total Pfizer Inc. shareholders’ equity 88,203 89,014 95,661 77,201 63,238
Solvency Ratio
Financial leverage1 2.42 2.54 2.06 2.35 2.44
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Adjusted total assets 144,869 158,718 145,830 132,268 104,652
Adjusted total Pfizer Inc. shareholders’ equity 19,676 21,231 44,286 27,993 13,661
Solvency Ratio
Adjusted financial leverage2 7.36 7.48 3.29 4.73 7.66

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 Financial leverage = Total assets ÷ Total Pfizer Inc. shareholders’ equity
= 213,396 ÷ 88,203 = 2.42

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted total Pfizer Inc. shareholders’ equity
= 144,869 ÷ 19,676 = 7.36

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Pfizer Inc. adjusted financial leverage ratio increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Pfizer Inc. common shareholders 8,031 2,119 31,372 21,979 9,616
Total Pfizer Inc. shareholders’ equity 88,203 89,014 95,661 77,201 63,238
Profitability Ratio
ROE1 9.11% 2.38% 32.79% 28.47% 15.21%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net income attributable to Pfizer Inc. common shareholders 8,031 2,119 31,372 21,979 9,616
Adjusted total Pfizer Inc. shareholders’ equity 19,676 21,231 44,286 27,993 13,661
Profitability Ratio
Adjusted ROE2 40.82% 9.98% 70.84% 78.52% 70.39%

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 ROE = 100 × Net income attributable to Pfizer Inc. common shareholders ÷ Total Pfizer Inc. shareholders’ equity
= 100 × 8,031 ÷ 88,203 = 9.11%

2 Adjusted ROE = 100 × Net income attributable to Pfizer Inc. common shareholders ÷ Adjusted total Pfizer Inc. shareholders’ equity
= 100 × 8,031 ÷ 19,676 = 40.82%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as net income divided by adjusted shareholders’ equity. Pfizer Inc. adjusted ROE deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income attributable to Pfizer Inc. common shareholders 8,031 2,119 31,372 21,979 9,616
Total assets 213,396 226,501 197,205 181,476 154,229
Profitability Ratio
ROA1 3.76% 0.94% 15.91% 12.11% 6.23%
Adjusted for Goodwill
Selected Financial Data (US$ in millions)
Net income attributable to Pfizer Inc. common shareholders 8,031 2,119 31,372 21,979 9,616
Adjusted total assets 144,869 158,718 145,830 132,268 104,652
Profitability Ratio
Adjusted ROA2 5.54% 1.34% 21.51% 16.62% 9.19%

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 ROA = 100 × Net income attributable to Pfizer Inc. common shareholders ÷ Total assets
= 100 × 8,031 ÷ 213,396 = 3.76%

2 Adjusted ROA = 100 × Net income attributable to Pfizer Inc. common shareholders ÷ Adjusted total assets
= 100 × 8,031 ÷ 144,869 = 5.54%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Pfizer Inc. adjusted ROA deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.