Stock Analysis on Net

Procter & Gamble Co. (NYSE:PG)

Analysis of Solvency Ratios

Microsoft Excel

Solvency Ratios (Summary)

Procter & Gamble Co., solvency ratios

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Debt Ratios
Debt to equity 0.65 0.74 0.68 0.69 0.75 0.64
Debt to equity (including operating lease liability) 0.66 0.76 0.69 0.71 0.77 0.64
Debt to capital 0.39 0.43 0.40 0.41 0.43 0.39
Debt to capital (including operating lease liability) 0.40 0.43 0.41 0.41 0.43 0.39
Debt to assets 0.27 0.29 0.27 0.27 0.29 0.26
Debt to assets (including operating lease liability) 0.27 0.29 0.28 0.28 0.30 0.26
Financial leverage 2.43 2.58 2.52 2.57 2.59 2.44
Coverage Ratios
Interest coverage 21.28 25.28 41.99 36.09 35.05 12.92
Fixed charge coverage 12.31 13.66 16.98 15.83 14.54 5.85

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Procter & Gamble Co. debt to equity ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Procter & Gamble Co. debt to equity ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Procter & Gamble Co. debt to capital ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Procter & Gamble Co. debt to capital ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Procter & Gamble Co. debt to assets ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Procter & Gamble Co. debt to assets ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Procter & Gamble Co. financial leverage ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Procter & Gamble Co. interest coverage ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Procter & Gamble Co. fixed charge coverage ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Debt to Equity

Procter & Gamble Co., debt to equity calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Selected Financial Data (US$ in millions)
Debt due within one year 7,191 10,229 8,645 8,889 11,183 9,697
Long-term debt, excluding due within one year 25,269 24,378 22,848 23,099 23,537 20,395
Total debt 32,460 34,607 31,493 31,988 34,720 30,092
 
Shareholders’ equity attributable to Procter & Gamble 50,287 46,777 46,589 46,378 46,521 47,194
Solvency Ratio
Debt to equity1 0.65 0.74 0.68 0.69 0.75 0.64
Benchmarks
Debt to Equity, Industry
Consumer Staples 1.39 1.26 1.27 1.44 1.34

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Debt to equity = Total debt ÷ Shareholders’ equity attributable to Procter & Gamble
= 32,460 ÷ 50,287 = 0.65

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Procter & Gamble Co. debt to equity ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Equity (including Operating Lease Liability)

Procter & Gamble Co., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Selected Financial Data (US$ in millions)
Debt due within one year 7,191 10,229 8,645 8,889 11,183 9,697
Long-term debt, excluding due within one year 25,269 24,378 22,848 23,099 23,537 20,395
Total debt 32,460 34,607 31,493 31,988 34,720 30,092
Current operating lease liabilities 243 222 205 219 239
Noncurrent operating lease liabilities 666 595 595 631 652
Total debt (including operating lease liability) 33,369 35,424 32,293 32,838 35,611 30,092
 
Shareholders’ equity attributable to Procter & Gamble 50,287 46,777 46,589 46,378 46,521 47,194
Solvency Ratio
Debt to equity (including operating lease liability)1 0.66 0.76 0.69 0.71 0.77 0.64
Benchmarks
Debt to Equity (including Operating Lease Liability), Industry
Consumer Staples 1.57 1.43 1.44 1.64 1.38

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Shareholders’ equity attributable to Procter & Gamble
= 33,369 ÷ 50,287 = 0.66

Solvency ratio Description The company
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Procter & Gamble Co. debt to equity ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Capital

Procter & Gamble Co., debt to capital calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Selected Financial Data (US$ in millions)
Debt due within one year 7,191 10,229 8,645 8,889 11,183 9,697
Long-term debt, excluding due within one year 25,269 24,378 22,848 23,099 23,537 20,395
Total debt 32,460 34,607 31,493 31,988 34,720 30,092
Shareholders’ equity attributable to Procter & Gamble 50,287 46,777 46,589 46,378 46,521 47,194
Total capital 82,747 81,384 78,082 78,366 81,241 77,286
Solvency Ratio
Debt to capital1 0.39 0.43 0.40 0.41 0.43 0.39
Benchmarks
Debt to Capital, Industry
Consumer Staples 0.58 0.56 0.56 0.59 0.57

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= 32,460 ÷ 82,747 = 0.39

Solvency ratio Description The company
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Procter & Gamble Co. debt to capital ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Capital (including Operating Lease Liability)

Procter & Gamble Co., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Selected Financial Data (US$ in millions)
Debt due within one year 7,191 10,229 8,645 8,889 11,183 9,697
Long-term debt, excluding due within one year 25,269 24,378 22,848 23,099 23,537 20,395
Total debt 32,460 34,607 31,493 31,988 34,720 30,092
Current operating lease liabilities 243 222 205 219 239
Noncurrent operating lease liabilities 666 595 595 631 652
Total debt (including operating lease liability) 33,369 35,424 32,293 32,838 35,611 30,092
Shareholders’ equity attributable to Procter & Gamble 50,287 46,777 46,589 46,378 46,521 47,194
Total capital (including operating lease liability) 83,656 82,201 78,882 79,216 82,132 77,286
Solvency Ratio
Debt to capital (including operating lease liability)1 0.40 0.43 0.41 0.41 0.43 0.39
Benchmarks
Debt to Capital (including Operating Lease Liability), Industry
Consumer Staples 0.61 0.59 0.59 0.62 0.58

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 33,369 ÷ 83,656 = 0.40

Solvency ratio Description The company
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Procter & Gamble Co. debt to capital ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Assets

Procter & Gamble Co., debt to assets calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Selected Financial Data (US$ in millions)
Debt due within one year 7,191 10,229 8,645 8,889 11,183 9,697
Long-term debt, excluding due within one year 25,269 24,378 22,848 23,099 23,537 20,395
Total debt 32,460 34,607 31,493 31,988 34,720 30,092
 
Total assets 122,370 120,829 117,208 119,307 120,700 115,095
Solvency Ratio
Debt to assets1 0.27 0.29 0.27 0.27 0.29 0.26
Benchmarks
Debt to Assets, Industry
Consumer Staples 0.33 0.31 0.32 0.35 0.35

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Debt to assets = Total debt ÷ Total assets
= 32,460 ÷ 122,370 = 0.27

Solvency ratio Description The company
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Procter & Gamble Co. debt to assets ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Debt to Assets (including Operating Lease Liability)

Procter & Gamble Co., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Selected Financial Data (US$ in millions)
Debt due within one year 7,191 10,229 8,645 8,889 11,183 9,697
Long-term debt, excluding due within one year 25,269 24,378 22,848 23,099 23,537 20,395
Total debt 32,460 34,607 31,493 31,988 34,720 30,092
Current operating lease liabilities 243 222 205 219 239
Noncurrent operating lease liabilities 666 595 595 631 652
Total debt (including operating lease liability) 33,369 35,424 32,293 32,838 35,611 30,092
 
Total assets 122,370 120,829 117,208 119,307 120,700 115,095
Solvency Ratio
Debt to assets (including operating lease liability)1 0.27 0.29 0.28 0.28 0.30 0.26
Benchmarks
Debt to Assets (including Operating Lease Liability), Industry
Consumer Staples 0.38 0.36 0.36 0.40 0.36

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 33,369 ÷ 122,370 = 0.27

Solvency ratio Description The company
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Procter & Gamble Co. debt to assets ratio (including operating lease liability) deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Financial Leverage

Procter & Gamble Co., financial leverage calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Selected Financial Data (US$ in millions)
Total assets 122,370 120,829 117,208 119,307 120,700 115,095
Shareholders’ equity attributable to Procter & Gamble 50,287 46,777 46,589 46,378 46,521 47,194
Solvency Ratio
Financial leverage1 2.43 2.58 2.52 2.57 2.59 2.44
Benchmarks
Financial Leverage, Industry
Consumer Staples 4.19 3.99 4.01 4.15 3.82

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Financial leverage = Total assets ÷ Shareholders’ equity attributable to Procter & Gamble
= 122,370 ÷ 50,287 = 2.43

Solvency ratio Description The company
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Procter & Gamble Co. financial leverage ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Interest Coverage

Procter & Gamble Co., interest coverage calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Selected Financial Data (US$ in millions)
Net earnings attributable to Procter & Gamble (P&G) 14,879 14,653 14,742 14,306 13,027 3,897
Add: Net income attributable to noncontrolling interest 95 85 51 46 76 69
Add: Income tax expense 3,787 3,615 3,202 3,263 2,731 2,103
Add: Interest expense 925 756 439 502 465 509
Earnings before interest and tax (EBIT) 19,686 19,109 18,434 18,117 16,299 6,578
Solvency Ratio
Interest coverage1 21.28 25.28 41.99 36.09 35.05 12.92
Benchmarks
Interest Coverage, Industry
Consumer Staples 11.27 14.88 10.59 11.00 8.58

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Interest coverage = EBIT ÷ Interest expense
= 19,686 ÷ 925 = 21.28

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Procter & Gamble Co. interest coverage ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Fixed Charge Coverage

Procter & Gamble Co., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
U.S. federal statutory income tax rate 21.00% 21.00% 21.00% 21.00% 21.00% 21.00%
Selected Financial Data (US$ in millions)
Net earnings attributable to Procter & Gamble (P&G) 14,879 14,653 14,742 14,306 13,027 3,897
Add: Net income attributable to noncontrolling interest 95 85 51 46 76 69
Add: Income tax expense 3,787 3,615 3,202 3,263 2,731 2,103
Add: Interest expense 925 756 439 502 465 509
Earnings before interest and tax (EBIT) 19,686 19,109 18,434 18,117 16,299 6,578
Add: Operating lease cost 343 308 309 320 347 341
Earnings before fixed charges and tax 20,029 19,417 18,743 18,437 16,646 6,919
 
Interest expense 925 756 439 502 465 509
Operating lease cost 343 308 309 320 347 341
Preferred dividends 284 282 281 271 263 263
Preferred dividends, tax adjustment1 75 75 75 72 70 70
Preferred dividends, after tax adjustment 359 357 356 343 333 333
Fixed charges 1,627 1,421 1,104 1,165 1,145 1,183
Solvency Ratio
Fixed charge coverage2 12.31 13.66 16.98 15.83 14.54 5.85
Benchmarks
Fixed Charge Coverage, Industry
Consumer Staples 6.97 8.29 6.71 6.68 5.11

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-30), 10-K (reporting date: 2022-06-30), 10-K (reporting date: 2021-06-30), 10-K (reporting date: 2020-06-30), 10-K (reporting date: 2019-06-30).

1 2024 Calculation
Preferred dividends, tax adjustment = (Preferred dividends × U.S. federal statutory income tax rate) ÷ (1 − U.S. federal statutory income tax rate)
= (284 × 21.00%) ÷ (1 − 21.00%) = 75

2 2024 Calculation
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 20,029 ÷ 1,627 = 12.31

Solvency ratio Description The company
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Procter & Gamble Co. fixed charge coverage ratio deteriorated from 2022 to 2023 and from 2023 to 2024.