Zoetis Reports Fourth Quarter and Full Year 2025 Results
-
Reports Revenue of
$2.4 Billion , Growing 3%, and Net Income of$603 Million , or$1.37 per Diluted Share, Increasing 4% and 6%, Respectively, on a Reported Basis for Fourth Quarter 2025- Delivers 4% Organic Operational Growth in Revenue and 4% Organic Operational Growth in Adjusted Net Income for Fourth Quarter 2025
-
Reports Adjusted Net Income of
$648 Million , or Adjusted Diluted EPS of$1.48 , for Fourth Quarter 2025
-
Reports Revenue of
$9.5 Billion , Growing 2%, and Net Income of$2.7 Billion , or$6.02 per Diluted Share, Increasing 8% and 10%, Respectively, on a Reported Basis for Full Year 2025- Delivers 6% Organic Operational Growth in Revenue and 7% Organic Operational Growth in Adjusted Net Income for Full Year 2025
-
Reports Adjusted Net Income of
$2.8 Billion , or Adjusted Diluted EPS of$6.41 for Full Year 2025
-
Provides Full Year 2026 Revenue Guidance of
$9.825 -$10.025 Billion , with Diluted EPS of$6.65 to$6.75 on a Reported Basis, or$7.00 to$7.10 on an Adjusted Basis- Expects to Deliver 3% to 5% Organic Operational Growth in Revenue
The company reported revenue of
Adjusted net income2 for the fourth quarter of 2025 was
For full year 2025, the company reported revenue of
Adjusted net incomefor full year 2025 was
"
QUARTERLY HIGHLIGHTS
-
Revenue in the
U.S. segment was$1.2 billion , a decrease of 2% on a reported basis and flat on an organic operational basis, compared with the fourth quarter of 2024. Sales of companion animal products decreased 1%. A decline in the company's monoclonal antibody (mAb) products for osteoarthritis (OA) pain, Librela® for dogs and Solensia® for cats, was partially offset by growth in the company's parasiticides portfolio, including ProHeart® and the Simparica® franchise and key dermatology franchise. Sales of livestock products declined 6% on a reported basis due to the divestiture of the medicated feed additive (MFA) product portfolio and related assets. On an organic operational basis, sales of livestock products increased 3%, driven primarily by strong growth in cattle and poultry biologics and the timing of product supply.
-
Revenue in the International segment was
$1.1 billion , an increase of 8% on a reported basis, approximately 2.5% to 3.5% of which was attributable to the operational changes made in connection with the Expected Fiscal Year Alignment described below, and an increase of 7% on an organic operational basis compared with the fourth quarter of 2024. Sales of companion animal products grew 7% on a reported basis and 4% operationally3. Growth in the quarter was driven by the company's parasiticides portfolio, includingSimparica Trio ®, diagnostics and the company's key dermatology products, Apoquel® and Cytopoint®. Sales of livestock products increased 9% on a reported basis and 12% on an organic operational basis driven by broad-based growth across all core species including cattle, fish and poultry.
Revenue in the International segment was positively impacted by operational changes made in connection with the expected elimination of the one-month reporting lag in 2026 (the "Expected Fiscal Year Alignment") for the company's subsidiaries operating outside theU.S. ("International Subsidiaries"). The elimination of the one-month reporting lag in 2026 is an important preliminary step in the multi-year process to transition the company's ERP system. Such operational changes resulted in the acceleration of the timing of sales into the reported fourth quarter of 2025, leading to an approximate 2.5% to 3.5% increase in sales in the International segment in the reported fourth quarter of 2025, a trend that is not expected to recur at the end of fiscal year 2026.
EXPECTED FISCAL YEAR ALIGNMENT
When
INVESTMENTS IN GROWTH
Continued Expansion of OA Pain Franchise
Among those, most notable were the company’s approvals for its long-acting monoclonal antibodies for osteoarthritis pain in dogs and cats, reflecting the continued expansion of Zoetis’ OA pain franchise.
In the fourth quarter,
Portela
®, the first monoclonal antibody therapy with a three-month dosing interval approved for the alleviation of pain associated with OA in cats, was approved in
Additionally, the company received lifecycle innovation and geographic expansion approvals for key franchise products including
Continued Enhancement of Diagnostic Capabilities
In November,
FINANCIAL GUIDANCE
-
Revenue between
$9.825 billion to$10.025 billion (organic operational growth of 3% to 5%) -
Reported net income between
$2.825 billion to$2.875 billion -
Adjusted net income between
$2.975 billion to$3.025 billion (organic operational growth of 3% to 6%) -
Reported diluted EPS between
$6.65 to$6.75 -
Adjusted diluted EPS between
$7.00 to$7.10
This guidance reflects foreign exchange rates as of
WEBCAST & CONFERENCE CALL DETAILS
About
1 Organic operational results (a non-GAAP financial measure) is defined as results excluding the impact of foreign exchange and certain acquisitions and divestitures.
2 Adjusted net income and its components and adjusted diluted earnings per share (non-GAAP financial measures) are defined as reported net income and reported diluted earnings per share, excluding purchase accounting adjustments, acquisition and divestiture-related costs and certain significant items.
3 Operational results (a non-GAAP financial measure) is defined as results excluding the impact of foreign exchange..
4 Wright A, Amodie DM, Cernicchiaro N, et al. Identification of canine osteoarthritis using an owner-reported questionnaire and treatment monitoring using functional mobility tests. J Small Anim Pract. 2022;63(8):609-618.
5 Enomoto M, de Castro N, Hash J, et al. Prevalence of radiographic appendicular osteoarthritis and associated clinical signs in young dogs. Sci Rep. 2024;14(1):2827.
6 Lascelles BDX, Brown DC, Conzemius MG, Gill M, Oshinsky ML, Sharkey ML. Measurement of chronic pain in companion animals: discussions from the Pain in
7 Enomoto M, Mantyh PW, Murrell J, Innes JF, Lascelles BDX. Anti-nerve growth factor monoclonal antibodies for the control of pain in dogs and cats. Vet Rec. 2019;184(1):23.
8
9 A blockbuster has sales of at least
DISCLOSURE NOTICES
Forward-Looking Statements: This press release contains forward-looking statements, which reflect the current views of
Use of Non-GAAP Financial Measures: We use non-GAAP financial measures, such as adjusted net income, adjusted diluted earnings per share, operational results (which exclude the impact of foreign exchange) and organic operational results (which exclude the impact of foreign exchange and certain acquisitions and divestitures), to assess and analyze our results and trends and to make financial and operational decisions. We believe these non-GAAP financial measures are also useful to investors because they provide greater transparency regarding our operating performance. The non-GAAP financial measures included in this press release should not be considered alternatives to measurements required by GAAP, such as net income, operating income, and earnings per share, and should not be considered measures of liquidity. These non-GAAP financial measures are unlikely to be comparable with non-GAAP information provided by other companies. Reconciliations of non-GAAP financial measures and the most directly comparable GAAP financial measures are included in the tables accompanying this press release and are posted on our website at www.zoetis.com.
Internet Posting of Information: We routinely post information that may be important to investors on the 'Investor Relations' section of our website at www.zoetis.com, as well as on LinkedIn, Facebook, X (formerly Twitter) and YouTube. We encourage investors and potential investors to consult our website regularly and to follow us on social media for company news and information.
ZTS-COR
ZTS-IR
ZTS-FIN
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME(a) (UNAUDITED) (millions of dollars, except per share data) |
||||||||||||||||||||||
|
|
Three Months Ended
|
|
% Change |
|
Twelve Months Ended
|
|
% Change |
|||||||||||||||
|
|
2025 |
|
2024 |
|
|
2025 |
|
2024 |
|
|||||||||||||
|
Revenue |
$ |
2,387 |
|
|
$ |
2,317 |
|
|
3 |
|
|
$ |
9,467 |
|
|
$ |
9,256 |
|
|
2 |
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Cost of sales |
|
712 |
|
|
|
707 |
|
|
1 |
|
|
|
2,666 |
|
|
|
2,719 |
|
|
(2 |
) |
|
|
Selling, general and administrative expenses |
|
619 |
|
|
|
625 |
|
|
(1 |
) |
|
|
2,378 |
|
|
|
2,318 |
|
|
3 |
|
|
|
Research and development expenses |
|
199 |
|
|
|
186 |
|
|
7 |
|
|
|
698 |
|
|
|
686 |
|
|
2 |
|
|
|
Amortization of intangible assets |
|
31 |
|
|
|
34 |
|
|
(9 |
) |
|
|
128 |
|
|
|
141 |
|
|
(9 |
) |
|
|
Restructuring charges and certain acquisition and divestiture-related costs |
|
17 |
|
|
|
2 |
|
|
* |
|
|
51 |
|
|
|
53 |
|
|
(4 |
) |
||
|
Interest expense |
|
57 |
|
|
|
51 |
|
|
12 |
|
|
|
222 |
|
|
|
225 |
|
|
(1 |
) |
|
|
Other (income)/deductions–net |
|
(9 |
) |
|
|
(20 |
) |
|
(55 |
) |
|
|
(36 |
) |
|
|
(19 |
) |
|
89 |
|
|
|
Income before provision for taxes on income |
|
761 |
|
|
|
732 |
|
|
4 |
|
|
|
3,360 |
|
|
|
3,133 |
|
|
7 |
|
|
|
Provision for taxes on income |
|
158 |
|
|
|
151 |
|
|
5 |
|
|
|
687 |
|
|
|
637 |
|
|
8 |
|
|
|
Net income before allocation to noncontrolling interests |
|
603 |
|
|
|
581 |
|
|
4 |
|
|
|
2,673 |
|
|
|
2,496 |
|
|
7 |
|
|
|
Less: Net income/(loss) attributable to noncontrolling interests |
|
— |
|
|
|
— |
|
|
* |
|
|
— |
|
|
|
10 |
|
|
* |
|||
|
Net income attributable to |
$ |
603 |
|
|
$ |
581 |
|
|
4 |
|
|
$ |
2,673 |
|
|
$ |
2,486 |
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Earnings per share—basic |
$ |
1.38 |
|
|
$ |
1.29 |
|
|
7 |
|
|
$ |
6.03 |
|
|
$ |
5.47 |
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Earnings per share—diluted |
$ |
1.37 |
|
|
$ |
1.29 |
|
|
6 |
|
|
$ |
6.02 |
|
|
$ |
5.47 |
|
|
10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Weighted-average shares used to calculate earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Basic |
|
438.2 |
|
|
|
450.5 |
|
|
|
|
|
443.4 |
|
|
|
454.2 |
|
|
|
|||
|
Diluted |
|
438.6 |
|
|
|
451.1 |
|
|
|
|
|
443.8 |
|
|
|
454.8 |
|
|
|
|||
|
(a) The Condensed Consolidated Statements of Income present the three and twelve months ended |
||||||||||||||||||||||
|
* Calculation not meaningful. |
||||||||||||||||||||||
|
RECONCILIATION OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION CERTAIN LINE ITEMS (UNAUDITED) (millions of dollars, except per share data) |
||||||||||||||||||||
|
|
|
|
||||||||||||||||||
|
|
|
Three Months Ended |
||||||||||||||||||
|
|
|
GAAP Reported(a) |
|
Purchase Accounting Adjustments |
|
Acquisition and Divestiture- Related Costs(1) |
|
Certain Significant Items(2) |
|
Non-GAAP Adjusted(b) |
||||||||||
|
Cost of sales |
$ |
712 |
|
|
$ |
(1 |
) |
|
$ |
— |
|
|
$ |
(3 |
) |
|
$ |
708 |
|
|
|
Gross profit |
|
1,675 |
|
|
|
1 |
|
|
|
— |
|
|
|
3 |
|
|
|
1,679 |
|
|
|
Selling, general and administrative expenses |
|
619 |
|
|
|
(3 |
) |
|
|
— |
|
|
|
(1 |
) |
|
|
615 |
|
|
|
Amortization of intangible assets |
|
31 |
|
|
|
(27 |
) |
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
Restructuring charges and certain acquisition and divestiture-related costs |
|
17 |
|
|
|
— |
|
|
|
(1 |
) |
|
|
(16 |
) |
|
|
— |
|
|
|
Other (income)/deductions–net |
|
(9 |
) |
|
|
— |
|
|
|
— |
|
|
|
(2 |
) |
|
|
(11 |
) |
|
|
Income before provision for taxes on income |
|
761 |
|
|
|
31 |
|
|
|
1 |
|
|
|
22 |
|
|
|
815 |
|
|
|
Provision for taxes on income |
|
158 |
|
|
|
7 |
|
|
|
— |
|
|
|
2 |
|
|
|
167 |
|
|
|
Net income attributable to |
|
603 |
|
|
|
24 |
|
|
|
1 |
|
|
|
20 |
|
|
|
648 |
|
|
|
Earnings per common share attributable to Zoetis–diluted |
|
1.37 |
|
|
|
0.06 |
|
|
|
— |
|
|
|
0.05 |
|
|
|
1.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Three Months Ended |
|||||||||||||||||||
|
|
GAAP Reported(a) |
|
Purchase Accounting Adjustments |
|
Acquisition and Divestiture- Related Costs(1) |
|
Certain Significant Items(2) |
|
Non-GAAP Adjusted(b) |
|||||||||||
|
Cost of sales |
$ |
707 |
|
|
$ |
(1 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
706 |
|
|
|
Gross profit |
|
1,610 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
1,611 |
|
|
|
Selling, general and administrative expenses |
|
625 |
|
|
|
(2 |
) |
|
|
— |
|
|
|
(4 |
) |
|
|
619 |
|
|
|
Amortization of intangible assets |
|
34 |
|
|
|
(30 |
) |
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
Restructuring charges and certain acquisition and divestiture-related costs |
|
2 |
|
|
|
— |
|
|
|
(6 |
) |
|
|
4 |
|
|
|
— |
|
|
|
Other (income)/deductions–net |
|
(20 |
) |
|
|
— |
|
|
|
— |
|
|
|
(2 |
) |
|
|
(22 |
) |
|
|
Income before provision for taxes on income |
|
732 |
|
|
|
33 |
|
|
|
6 |
|
|
|
2 |
|
|
|
773 |
|
|
|
Provision for taxes on income |
|
151 |
|
|
|
7 |
|
|
|
1 |
|
|
|
(18 |
) |
|
|
141 |
|
|
|
Net income attributable to |
|
581 |
|
|
|
26 |
|
|
|
5 |
|
|
|
20 |
|
|
|
632 |
|
|
|
Earnings per common share attributable to Zoetis–diluted |
|
1.29 |
|
|
|
0.06 |
|
|
|
0.01 |
|
|
|
0.04 |
|
|
|
1.40 |
|
|
|
(a) The Condensed Consolidated Statements of Income present the three months ended |
||||||||||||||||||||
|
(b) Non-GAAP adjusted net income and its components and non-GAAP adjusted diluted EPS are not, and should not be viewed as, substitutes for |
||||||||||||||||||||
|
See Notes to Reconciliation of GAAP Reported to Non-GAAP Adjusted Information for notes (1) and (2). |
||||||||||||||||||||
|
RECONCILIATION OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION CERTAIN LINE ITEMS (UNAUDITED) (millions of dollars, except per share data) |
||||||||||||||||||||
|
|
Twelve Months Ended |
|||||||||||||||||||
|
|
GAAP Reported(a) |
|
Purchase Accounting Adjustments |
|
Acquisition and Divestiture- Related Costs(1) |
|
Certain Significant Items(2) |
|
Non-GAAP Adjusted(b) |
|||||||||||
|
Cost of sales |
$ |
2,666 |
|
|
$ |
(4 |
) |
|
$ |
— |
|
|
$ |
(5 |
) |
|
$ |
2,657 |
|
|
|
Gross profit |
|
6,801 |
|
|
|
4 |
|
|
|
— |
|
|
|
5 |
|
|
|
6,810 |
|
|
|
Selling, general and administrative expenses |
|
2,378 |
|
|
|
(11 |
) |
|
|
— |
|
|
|
(23 |
) |
|
|
2,344 |
|
|
|
Research and development expenses |
|
698 |
|
|
|
(2 |
) |
|
|
— |
|
|
|
— |
|
|
|
696 |
|
|
|
Amortization of intangible assets |
|
128 |
|
|
|
(111 |
) |
|
|
— |
|
|
|
— |
|
|
|
17 |
|
|
|
Restructuring charges and certain acquisition and divestiture-related costs |
|
51 |
|
|
|
— |
|
|
|
(2 |
) |
|
|
(49 |
) |
|
|
— |
|
|
|
Other (income)/deductions–net |
|
(36 |
) |
|
|
— |
|
|
|
— |
|
|
|
(5 |
) |
|
|
(41 |
) |
|
|
Income before provision for taxes on income |
|
3,360 |
|
|
|
128 |
|
|
|
2 |
|
|
|
82 |
|
|
|
3,572 |
|
|
|
Provision for taxes on income |
|
687 |
|
|
|
29 |
|
|
|
— |
|
|
|
9 |
|
|
|
725 |
|
|
|
Net income attributable to |
|
2,673 |
|
|
|
99 |
|
|
|
2 |
|
|
|
73 |
|
|
|
2,847 |
|
|
|
Earnings per common share attributable to Zoetis–diluted |
|
6.02 |
|
|
|
0.22 |
|
|
|
— |
|
|
|
0.17 |
|
|
|
6.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
Twelve Months Ended |
|||||||||||||||||||
|
|
GAAP Reported(a) |
|
Purchase Accounting Adjustments |
|
Acquisition and Divestiture- Related Costs(1) |
|
Certain Significant Items(2) |
|
Non-GAAP Adjusted(b) |
|||||||||||
|
Cost of sales |
$ |
2,719 |
|
|
$ |
(4 |
) |
|
$ |
— |
|
|
$ |
(1 |
) |
|
$ |
2,714 |
|
|
|
Gross profit |
|
6,537 |
|
|
|
4 |
|
|
|
— |
|
|
|
1 |
|
|
|
6,542 |
|
|
|
Selling, general and administrative expenses |
|
2,318 |
|
|
|
(11 |
) |
|
|
— |
|
|
|
(6 |
) |
|
|
2,301 |
|
|
|
Research and development expenses |
|
686 |
|
|
|
(2 |
) |
|
|
— |
|
|
|
— |
|
|
|
684 |
|
|
|
Amortization of intangible assets |
|
141 |
|
|
|
(123 |
) |
|
|
— |
|
|
|
— |
|
|
|
18 |
|
|
|
Restructuring charges and certain acquisition and divestiture-related costs |
|
53 |
|
|
|
— |
|
|
|
(18 |
) |
|
|
(35 |
) |
|
|
— |
|
|
|
Other (income)/deductions–net |
|
(19 |
) |
|
|
— |
|
|
|
— |
|
|
|
(37 |
) |
|
|
(56 |
) |
|
|
Income before provision for taxes on income |
|
3,133 |
|
|
|
140 |
|
|
|
18 |
|
|
|
79 |
|
|
|
3,370 |
|
|
|
Provision for taxes on income |
|
637 |
|
|
|
31 |
|
|
|
4 |
|
|
|
(5 |
) |
|
|
667 |
|
|
|
Net income attributable to |
|
2,486 |
|
|
|
109 |
|
|
|
14 |
|
|
|
84 |
|
|
|
2,693 |
|
|
|
Earnings per common share attributable to Zoetis–diluted |
|
5.47 |
|
|
|
0.24 |
|
|
|
0.03 |
|
|
|
0.18 |
|
|
|
5.92 |
|
|
|
(a) The Condensed Consolidated Statements of Income present the twelve months ended |
||||||||||||||||||||
|
(b) Non-GAAP adjusted net income and its components and non-GAAP adjusted diluted EPS are not, and should not be viewed as, substitutes for |
||||||||||||||||||||
|
See Notes to Reconciliation of GAAP Reported to Non-GAAP Adjusted Information for notes (1) and (2). |
||||||||||||||||||||
|
NOTES TO RECONCILIATION OF GAAP REPORTED TO NON-GAAP ADJUSTED INFORMATION CERTAIN LINE ITEMS (UNAUDITED) (millions of dollars) |
||||||||||||||||
|
(1) Acquisition and divestiture-related costs include the following: |
||||||||||||||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||
|
Acquisition-related costs |
$ |
1 |
|
$ |
— |
|
$ |
2 |
|
$ |
1 |
|||||
|
Divestiture-related costs(a) |
|
— |
|
|
5 |
|
|
— |
|
|
16 |
|||||
|
Restructuring charges(b) |
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|||||
|
Total acquisition and divestiture-related costs—pre-tax |
|
1 |
|
|
6 |
|
|
2 |
|
|
18 |
|||||
|
Income taxes(c) |
|
— |
|
|
1 |
|
|
— |
|
|
4 |
|||||
|
Total acquisition and divestiture-related costs—net of tax |
$ |
1 |
|
$ |
5 |
|
$ |
2 |
|
$ |
14 |
|||||
|
(a) Divestiture-related costs related to the sale of our medicated feed additive product portfolio, certain water soluble products and related assets, included in Restructuring charges and certain acquisition and divestiture-related costs. |
||||||||||||||||
|
(b) Restructuring charges represent employee termination costs directly related to acquisitions and divestitures, included in Restructuring charges and certain acquisition and divestiture-related costs. |
||||||||||||||||
|
(c) Included in Provision for taxes on income. Income taxes include the tax effect of the associated pre-tax amounts, calculated by determining the jurisdictional location of the pre-tax amounts and applying that jurisdiction's applicable tax rate. |
||||||||||||||||
|
(2) Certain significant items include the following: |
||||||||||||||||
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||
|
Other restructuring charges and cost-reduction/productivity initiatives(a) |
$ |
16 |
|
$ |
(4 |
) |
|
$ |
27 |
|
|
$ |
35 |
|
||
|
Business process transformation costs(b) |
|
3 |
|
|
— |
|
|
|
29 |
|
|
|
— |
|
||
|
Certain asset impairment charges(c) |
|
— |
|
|
— |
|
|
|
27 |
|
|
|
11 |
|
||
|
Net loss on sale of business(d) |
|
— |
|
|
3 |
|
|
|
3 |
|
|
|
25 |
|
||
|
Other |
|
3 |
|
|
3 |
|
|
|
(4 |
) |
|
|
8 |
|
||
|
Total certain significant items—pre-tax |
|
22 |
|
|
2 |
|
|
|
82 |
|
|
|
79 |
|
||
|
Income taxes(e) |
|
2 |
|
|
(18 |
) |
|
|
9 |
|
|
|
(5 |
) |
||
|
Total certain significant items—net of tax |
$ |
20 |
|
$ |
20 |
|
|
$ |
73 |
|
|
$ |
84 |
|
||
|
(a) For the three and twelve months ended |
||||||||||||||||
|
For the twelve months ended |
||||||||||||||||
|
(b) Represents costs related to our multi-year business process transformation program, which includes the implementation of a new enterprise resource planning (ERP) system, related digital technology solutions and other related costs, included in Selling, general and administrative expenses and Cost of sales. This comprehensive program is a major global and cross-functional company-wide effort, of which the Expected Fiscal Year Alignment is a part, that we believe will transform how we work across our business and contribute to all of our strategic priorities. Due to the nature, scope and magnitude of this investment, these costs are incremental transformational costs that are far in excess of the historical normal level of spending to support operations and are not expected to recur in the foreseeable future. |
||||||||||||||||
|
(c) For the twelve months ended |
||||||||||||||||
|
For the twelve months ended |
||||||||||||||||
|
(d) Represents a net loss related to the sale of our medicated feed additive product portfolio, certain water soluble products and related assets in 2024, included in Other (income)/deductions–net. |
||||||||||||||||
|
(e) Included in Provision for taxes on income. Income taxes include the tax effect of the associated pre-tax amounts, calculated by determining the jurisdictional location of the pre-tax amounts and applying that jurisdiction's applicable tax rate. Income taxes in Certain significant items also includes: |
||||||||||||||||
|
||||||||||||||||
|
ADJUSTED SELECTED COSTS AND EXPENSES(a) (UNAUDITED) (millions of dollars) |
||||||||||||||||||||||
|
|
|
Three Months Ended
|
|
% Change |
|
|
|
|
|
|||||||||||||
|
|
|
2025 |
|
2024 |
|
Total |
|
|
Foreign Exchange |
|
Operational(b) |
|
|
Divestitures |
|
Organic Operational(c) |
||||||
|
Adjusted cost of sales |
|
$ |
708 |
|
|
$ |
706 |
|
|
—% |
|
|
1% |
|
(1)% |
|
|
|
|
|
||
|
As a percent of revenue |
|
|
29.7 |
% |
|
|
30.5 |
% |
|
NA |
|
|
NA |
|
NA |
|
|
|
|
|
||
|
Adjusted SG&A expenses |
|
|
615 |
|
|
|
619 |
|
|
(1)% |
|
|
1% |
|
(2)% |
|
|
|
|
|
||
|
Adjusted R&D expenses |
|
|
199 |
|
|
|
186 |
|
|
7% |
|
|
2% |
|
5% |
|
|
|
|
|
||
|
Adjusted net income |
|
|
648 |
|
|
|
632 |
|
|
3% |
|
|
1% |
|
2% |
|
|
(2 |
)% |
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
Twelve Months Ended
|
|
% Change |
|
|
|
|
|
|||||||||||||
|
|
|
2025 |
|
2024 |
|
Total |
|
|
Foreign Exchange |
|
Operational(b) |
|
|
Divestitures |
|
Organic Operational(c) |
||||||
|
Adjusted cost of sales |
|
$ |
2,657 |
|
|
$ |
2,714 |
|
|
(2)% |
|
|
(3)% |
|
1% |
|
|
|
|
|
||
|
As a percent of revenue |
|
|
28.1 |
% |
|
|
29.3 |
% |
|
NA |
|
|
NA |
|
NA |
|
|
|
|
|
||
|
Adjusted SG&A expenses |
|
|
2,344 |
|
|
|
2,301 |
|
|
2% |
|
|
—% |
|
2% |
|
|
|
|
|
||
|
Adjusted R&D expenses |
|
|
696 |
|
|
|
684 |
|
|
2% |
|
|
1% |
|
1% |
|
|
|
|
|
||
|
Adjusted net income |
|
|
2,847 |
|
|
|
2,693 |
|
|
6% |
|
|
2% |
|
4% |
|
|
(3 |
)% |
|
7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(a) Adjusted cost of sales, adjusted selling, general, and administrative (SG&A) expenses, adjusted research and development (R&D) expenses, and adjusted net income (non-GAAP financial measures) are defined as the corresponding reported |
||||||||||||||||||||||
|
(b) Operational results (a non-GAAP financial measure) is defined as results excluding the impact of foreign exchange. |
||||||||||||||||||||||
|
(c) Organic operational results (a non-GAAP financial measure) is defined as results excluding the impact of foreign exchange and certain acquisitions and divestitures. |
||||||||||||||||||||||
|
2026GUIDANCE |
|
|
Selected Line Items (millions of dollars, except per share amounts) |
Full Year 2026 |
|
Revenue |
|
|
Organic operational growth (a) |
3% to 5% |
|
Adjusted cost of sales as a percentage of revenue(b) |
Approximately 28.0% |
|
Adjusted SG&A expenses(b) |
|
|
Adjusted R&D expenses(b) |
|
|
Adjusted interest expense and other (income)/deductions-net(b) |
Approximately |
|
Effective tax rate on adjusted income(b) |
Approximately 20.5% |
|
Adjusted diluted EPS(b) |
|
|
Adjusted net income(b) |
|
|
Organic operational growth (a)(c) |
3% to 6% |
|
Certain significant items and acquisition and divestiture-related costs(d) |
Approximately |
|
Reported diluted EPS |
|
|
The guidance reflects foreign exchange rates as of |
|
| Reconciliations of 2026 reported guidance to 2026 adjusted guidance follows: | ||||
| (millions of dollars, except per share amounts) |
Reported |
Certain significant items and acquisition and divestiture-related costs(d) |
Purchase accounting |
Adjusted(b) |
|
Cost of sales as a percentage of revenue |
~ 28.2% |
~ (0.2%) |
|
~ 28.0% |
|
SG&A expenses |
|
~ |
~ |
|
|
R&D expenses |
|
|
~ |
|
|
Interest expense and other (income) / deductions |
~ |
|
|
~ |
|
Effective tax rate |
~ 20.7% |
~ (0.2%) |
|
~ 20.5% |
|
Diluted EPS |
|
~ |
~ |
|
|
Net income attributable to |
|
~ |
~ |
|
|
(a) Organic operational results (a non-GAAP financial measure) excludes the impact of foreign exchange and certain acquisitions and divestitures. |
||||
|
(b) Adjusted net income and its components and adjusted diluted EPS are defined as reported |
||||
|
(c) We do not provide a reconciliation of forward-looking non-GAAP adjusted net income organic operational results to the most directly comparable |
||||
|
(d) Primarily includes certain nonrecurring costs related to acquisitions, divestitures and other charges. |
||||
|
CONSOLIDATED REVENUE BY SEGMENT(a) AND SPECIES (UNAUDITED) (millions of dollars) |
|||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
Three Months Ended
|
|
% Change |
|||||||||||||||||||
|
|
|
2025 |
|
2024 |
|
Total |
|
|
Foreign Exchange |
|
Operational(b) |
|
|
Divestitures |
|
Organic Operational(c) |
|||||||
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Companion Animal |
|
$ |
1,601 |
|
$ |
1,570 |
|
2 |
% |
|
|
1 |
% |
|
1 |
% |
|
|
— |
% |
|
1 |
% |
|
Livestock |
|
|
756 |
|
|
726 |
|
4 |
% |
|
|
1 |
% |
|
3 |
% |
|
|
(6 |
)% |
|
9 |
% |
|
|
|
|
30 |
|
|
21 |
|
43 |
% |
|
|
6 |
% |
|
37 |
% |
|
|
— |
% |
|
37 |
% |
|
Total Revenue |
|
$ |
2,387 |
|
$ |
2,317 |
|
3 |
% |
|
|
1 |
% |
|
2 |
% |
|
|
(2 |
)% |
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Companion Animal |
|
$ |
1,002 |
|
$ |
1,008 |
|
(1 |
)% |
|
|
— |
% |
|
(1 |
)% |
|
|
— |
% |
|
(1 |
)% |
|
Livestock |
|
|
234 |
|
|
249 |
|
(6 |
)% |
|
|
— |
% |
|
(6 |
)% |
|
|
(9 |
)% |
|
3 |
% |
|
Total |
|
$ |
1,236 |
|
$ |
1,257 |
|
(2 |
)% |
|
|
— |
% |
|
(2 |
)% |
|
|
(2 |
)% |
|
— |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
International |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Companion Animal |
|
$ |
599 |
|
$ |
562 |
|
7 |
% |
|
|
3 |
% |
|
4 |
% |
|
|
— |
% |
|
4 |
% |
|
Livestock |
|
|
522 |
|
|
477 |
|
9 |
% |
|
|
2 |
% |
|
7 |
% |
|
|
(5 |
)% |
|
12 |
% |
|
Total International Revenue |
|
$ |
1,121 |
|
$ |
1,039 |
|
8 |
% |
|
|
3 |
% |
|
5 |
% |
|
|
(2 |
)% |
|
7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Companion Animal: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Dogs and Cats |
|
$ |
1,500 |
|
$ |
1,477 |
|
2 |
% |
|
|
1 |
% |
|
1 |
% |
|
|
|
|
|
||
|
Horses |
|
|
101 |
|
|
93 |
|
9 |
% |
|
|
3 |
% |
|
6 |
% |
|
|
|
|
|
||
|
Total Companion Animal Revenue |
|
$ |
1,601 |
|
$ |
1,570 |
|
2 |
% |
|
|
1 |
% |
|
1 |
% |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Livestock: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cattle |
|
$ |
415 |
|
$ |
399 |
|
4 |
% |
|
|
1 |
% |
|
3 |
% |
|
|
|
|
|
||
|
Swine |
|
|
125 |
|
|
128 |
|
(2 |
)% |
|
|
2 |
% |
|
(4 |
)% |
|
|
|
|
|
||
|
Poultry |
|
|
117 |
|
|
117 |
|
— |
% |
|
|
1 |
% |
|
(1 |
)% |
|
|
|
|
|
||
|
Fish |
|
|
81 |
|
|
65 |
|
25 |
% |
|
|
5 |
% |
|
20 |
% |
|
|
|
|
|
||
|
Sheep and other |
|
|
18 |
|
|
17 |
|
6 |
% |
|
|
(3 |
)% |
|
9 |
% |
|
|
|
|
|
||
|
Total Livestock Revenue |
|
$ |
756 |
|
$ |
726 |
|
4 |
% |
|
|
1 |
% |
|
3 |
% |
|
|
|
|
|
||
|
(a) For a description of each segment, see |
|||||||||||||||||||||||
|
(b) Operational revenue results (a non-GAAP financial measure) is defined as revenue results excluding the impact of foreign exchange. |
|||||||||||||||||||||||
|
CONSOLIDATED REVENUE BY SEGMENT(a) AND SPECIES (UNAUDITED) (millions of dollars) |
|||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
Twelve Months Ended
|
|
% Change |
|||||||||||||||||||
|
|
|
2025 |
|
2024 |
|
Total |
|
|
Foreign Exchange |
|
Operational(b) |
|
|
Divestitures |
|
Organic Operational(c) |
|||||||
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Companion Animal |
|
$ |
6,587 |
|
$ |
6,278 |
|
5 |
% |
|
|
— |
% |
|
5 |
% |
|
|
— |
% |
|
5 |
% |
|
Livestock |
|
|
2,764 |
|
|
2,898 |
|
(5 |
)% |
|
|
(2 |
)% |
|
(3 |
)% |
|
|
(11 |
)% |
|
8 |
% |
|
|
|
|
116 |
|
|
80 |
|
45 |
% |
|
|
— |
% |
|
45 |
% |
|
|
— |
% |
|
45 |
% |
|
Total Revenue |
|
$ |
9,467 |
|
$ |
9,256 |
|
2 |
% |
|
|
(1 |
)% |
|
3 |
% |
|
|
(3 |
)% |
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Companion Animal |
|
$ |
4,220 |
|
$ |
4,054 |
|
4 |
% |
|
|
— |
% |
|
4 |
% |
|
|
— |
% |
|
4 |
% |
|
Livestock |
|
|
877 |
|
|
1,020 |
|
(14 |
)% |
|
|
— |
% |
|
(14 |
)% |
|
|
(18 |
)% |
|
4 |
% |
|
Total |
|
$ |
5,097 |
|
$ |
5,074 |
|
— |
% |
|
|
— |
% |
|
— |
% |
|
|
(4 |
)% |
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
International |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Companion Animal |
|
$ |
2,367 |
|
$ |
2,224 |
|
6 |
% |
|
|
(1 |
)% |
|
7 |
% |
|
|
— |
% |
|
7 |
% |
|
Livestock |
|
|
1,887 |
|
|
1,878 |
|
— |
% |
|
|
(2 |
)% |
|
2 |
% |
|
|
(8 |
)% |
|
10 |
% |
|
Total International Revenue |
|
$ |
4,254 |
|
$ |
4,102 |
|
4 |
% |
|
|
(1 |
)% |
|
5 |
% |
|
|
(3 |
)% |
|
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Companion Animal: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Dogs and Cats |
|
$ |
6,283 |
|
$ |
5,993 |
|
5 |
% |
|
|
— |
% |
|
5 |
% |
|
|
|
|
|
||
|
Horses |
|
|
304 |
|
|
285 |
|
7 |
% |
|
|
1 |
% |
|
6 |
% |
|
|
|
|
|
||
|
Total Companion Animal Revenue |
|
$ |
6,587 |
|
$ |
6,278 |
|
5 |
% |
|
|
— |
% |
|
5 |
% |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Livestock: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cattle |
|
$ |
1,492 |
|
$ |
1,531 |
|
(3 |
)% |
|
|
(2 |
)% |
|
(1 |
)% |
|
|
|
|
|
||
|
Swine |
|
|
466 |
|
|
516 |
|
(10 |
)% |
|
|
9 |
% |
|
(19 |
)% |
|
|
|
|
|
||
|
Poultry |
|
|
432 |
|
|
527 |
|
(18 |
)% |
|
|
(1 |
)% |
|
(17 |
)% |
|
|
|
|
|
||
|
Fish |
|
|
286 |
|
|
242 |
|
18 |
% |
|
|
2 |
% |
|
16 |
% |
|
|
|
|
|
||
|
Sheep and other |
|
|
88 |
|
|
82 |
|
7 |
% |
|
|
(3 |
)% |
|
10 |
% |
|
|
|
|
|
||
|
Total Livestock Revenue |
|
$ |
2,764 |
|
$ |
2,898 |
|
(5 |
)% |
|
|
(8 |
)% |
|
3 |
% |
|
|
|
|
|
||
|
(a) For a description of each segment, see |
|||||||||||||||||||||||
|
(b) Operational revenue results (a non-GAAP financial measure) is defined as revenue results excluding the impact of foreign exchange. |
|||||||||||||||||||||||
|
CONSOLIDATED REVENUE BY KEY INTERNATIONAL MARKETS (UNAUDITED) (millions of dollars) |
||||||||||||||||
|
|
|
Three Months Ended
|
|
% Change |
||||||||||||
|
|
|
2025 |
|
2024 |
|
Total |
|
|
Foreign Exchange |
|
Operational(a) |
|||||
|
|
|
$ |
1,121 |
|
$ |
1,039 |
|
8 |
% |
|
|
3 |
% |
|
5 |
% |
|
|
|
|
84 |
|
|
80 |
|
5 |
% |
|
|
(3 |
)% |
|
8 |
% |
|
|
|
|
112 |
|
|
113 |
|
(1 |
)% |
|
|
5 |
% |
|
(6 |
)% |
|
|
|
|
80 |
|
|
75 |
|
7 |
% |
|
|
(2 |
)% |
|
9 |
% |
|
|
|
|
40 |
|
|
30 |
|
33 |
% |
|
|
3 |
% |
|
30 |
% |
|
|
|
|
50 |
|
|
65 |
|
(23 |
)% |
|
|
— |
% |
|
(23 |
)% |
|
|
|
|
52 |
|
|
45 |
|
16 |
% |
|
|
8 |
% |
|
8 |
% |
|
|
|
|
65 |
|
|
59 |
|
10 |
% |
|
|
6 |
% |
|
4 |
% |
|
|
|
|
35 |
|
|
34 |
|
3 |
% |
|
|
7 |
% |
|
(4 |
)% |
|
|
|
|
39 |
|
|
38 |
|
3 |
% |
|
|
(1 |
)% |
|
4 |
% |
|
|
|
|
44 |
|
|
40 |
|
10 |
% |
|
|
6 |
% |
|
4 |
% |
|
|
|
|
37 |
|
|
30 |
|
23 |
% |
|
|
8 |
% |
|
15 |
% |
|
|
|
|
89 |
|
|
84 |
|
6 |
% |
|
|
3 |
% |
|
3 |
% |
|
Other Developed |
|
|
182 |
|
|
151 |
|
21 |
% |
|
|
6 |
% |
|
15 |
% |
|
Other Emerging |
|
|
212 |
|
|
195 |
|
9 |
% |
|
|
— |
% |
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
Twelve Months Ended
|
|
% Change |
||||||||||||
|
|
|
2025 |
|
2024 |
|
Total |
|
|
Foreign Exchange |
|
Operational(a) |
|||||
|
|
|
$ |
4,254 |
|
$ |
4,102 |
|
4 |
% |
|
|
(1 |
)% |
|
5 |
% |
|
|
|
|
329 |
|
|
319 |
|
3 |
% |
|
|
(4 |
)% |
|
7 |
% |
|
|
|
|
393 |
|
|
414 |
|
(5 |
)% |
|
|
(6 |
)% |
|
1 |
% |
|
|
|
|
290 |
|
|
277 |
|
5 |
% |
|
|
(3 |
)% |
|
8 |
% |
|
|
|
|
139 |
|
|
123 |
|
13 |
% |
|
|
(1 |
)% |
|
14 |
% |
|
|
|
|
227 |
|
|
270 |
|
(16 |
)% |
|
|
(1 |
)% |
|
(15 |
)% |
|
|
|
|
165 |
|
|
156 |
|
6 |
% |
|
|
3 |
% |
|
3 |
% |
|
|
|
|
236 |
|
|
225 |
|
5 |
% |
|
|
3 |
% |
|
2 |
% |
|
|
|
|
137 |
|
|
129 |
|
6 |
% |
|
|
3 |
% |
|
3 |
% |
|
|
|
|
154 |
|
|
147 |
|
5 |
% |
|
|
1 |
% |
|
4 |
% |
|
|
|
|
160 |
|
|
169 |
|
(5 |
)% |
|
|
(6 |
)% |
|
1 |
% |
|
|
|
|
145 |
|
|
130 |
|
12 |
% |
|
|
4 |
% |
|
8 |
% |
|
|
|
|
325 |
|
|
314 |
|
4 |
% |
|
|
3 |
% |
|
1 |
% |
|
Other Developed |
|
|
641 |
|
|
564 |
|
14 |
% |
|
|
2 |
% |
|
12 |
% |
|
Other Emerging |
|
|
913 |
|
|
865 |
|
6 |
% |
|
|
(2 |
)% |
|
8 |
% |
|
(a) Operational revenue results (a non-GAAP financial measure) is defined as revenue results excluding the impact of foreign exchange. |
||||||||||||||||
|
SEGMENT(a) EARNINGS (UNAUDITED) (millions of dollars) |
||||||||||||||||||
|
|
|
Three Months Ended
|
|
% Change |
||||||||||||||
|
|
|
2025 |
|
2024 |
|
Total |
|
|
Foreign Exchange |
|
Operational(b) |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue |
|
$ |
1,236 |
|
|
$ |
1,257 |
|
|
(2 |
)% |
|
|
— |
% |
|
(2 |
)% |
|
Cost of sales |
|
|
213 |
|
|
|
229 |
|
|
(7 |
)% |
|
|
— |
% |
|
(7 |
)% |
|
Gross profit |
|
|
1,023 |
|
|
|
1,028 |
|
|
— |
% |
|
|
— |
% |
|
— |
% |
|
Gross margin |
|
|
82.8 |
% |
|
|
81.8 |
% |
|
|
|
|
|
|
|
|||
|
Operating expenses |
|
|
193 |
|
|
|
212 |
|
|
(9 |
)% |
|
|
— |
% |
|
(9 |
)% |
|
Other (income)/deductions-net |
|
|
— |
|
|
|
(3 |
) |
|
* |
|
|
* |
|
* |
|||
|
|
|
$ |
830 |
|
|
$ |
819 |
|
|
1 |
% |
|
|
— |
% |
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
International: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue |
|
$ |
1,121 |
|
|
$ |
1,039 |
|
|
8 |
% |
|
|
3 |
% |
|
5 |
% |
|
Cost of sales |
|
|
365 |
|
|
|
336 |
|
|
9 |
% |
|
|
1 |
% |
|
8 |
% |
|
Gross profit |
|
|
756 |
|
|
|
703 |
|
|
8 |
% |
|
|
4 |
% |
|
4 |
% |
|
Gross margin |
|
|
67.4 |
% |
|
|
67.7 |
% |
|
|
|
|
|
|
|
|||
|
Operating expenses |
|
|
183 |
|
|
|
180 |
|
|
2 |
% |
|
|
3 |
% |
|
(1 |
)% |
|
Other (income)/deductions-net |
|
|
(1 |
) |
|
|
— |
|
|
* |
|
|
* |
|
* |
|||
|
International Earnings |
|
$ |
574 |
|
|
$ |
523 |
|
|
10 |
% |
|
|
4 |
% |
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Reportable Segments |
|
$ |
1,404 |
|
|
$ |
1,342 |
|
|
5 |
% |
|
|
2 |
% |
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Other business activities(c) |
|
|
(159 |
) |
|
|
(151 |
) |
|
5 |
% |
|
|
|
|
|
||
|
Reconciling Items: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Corporate(d) |
|
|
(342 |
) |
|
|
(320 |
) |
|
7 |
% |
|
|
|
|
|
||
|
Purchase accounting adjustments(e) |
|
|
(31 |
) |
|
|
(33 |
) |
|
(6 |
)% |
|
|
|
|
|
||
|
Acquisition and divestiture-related costs(f) |
|
|
(1 |
) |
|
|
(6 |
) |
|
(83 |
)% |
|
|
|
|
|
||
|
Certain significant items(g) |
|
|
(22 |
) |
|
|
(2 |
) |
|
* |
|
|
|
|
|
|||
|
Other unallocated(h) |
|
|
(88 |
) |
|
|
(98 |
) |
|
(10 |
)% |
|
|
|
|
|
||
|
Total Earnings(i) |
|
$ |
761 |
|
|
$ |
732 |
|
|
4 |
% |
|
|
|
|
|
||
|
(a) For a description of each segment, see |
||||||||||||||||||
|
(b) Operational results (a non-GAAP financial measure) is defined as results excluding the impact of foreign exchange. |
||||||||||||||||||
|
(c) Other business activities reflect the research and development costs managed by our research and development organization, as well as our contract manufacturing business and human health business. |
||||||||||||||||||
|
(d) Corporate includes, among other things, certain costs associated with information technology, administration expenses, interest income and expense, certain compensation costs and other costs not charged to our operating segments. |
||||||||||||||||||
|
(e) Purchase accounting adjustments include certain charges related to the amortization of fair value adjustments to inventory, intangible assets and property, plant and equipment not charged to our operating segments. |
||||||||||||||||||
|
(f) Acquisition and divestiture-related costs include costs associated with acquiring and integrating newly acquired businesses, such as transaction costs and integration costs, as well as costs associated with divesting and disintegrating a portion of our business. |
||||||||||||||||||
|
(g) Certain significant items includes substantive, unusual items that, either as a result of their nature or size, would not be expected to occur as part of our normal business on a regular basis. Such items primarily include certain asset impairment charges, restructuring charges and implementation costs associated with cost-reduction/productivity initiatives that are not associated with an acquisition, costs related to our business process transformation program, as well as the impact of divestiture gains and losses. |
||||||||||||||||||
|
(h) Includes overhead expenses associated with our global manufacturing and supply operations not directly attributable to an operating segment, as well as certain procurement costs. |
||||||||||||||||||
|
(i) Defined as income before provision for taxes on income. |
||||||||||||||||||
|
* Calculation not meaningful. |
||||||||||||||||||
|
SEGMENT(a) EARNINGS (UNAUDITED) (millions of dollars) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
Twelve Months Ended
|
|
% Change |
||||||||||||||
|
|
|
2025 |
|
2024 |
|
Total |
|
|
Foreign Exchange |
|
Operational(b) |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue |
|
$ |
5,097 |
|
|
$ |
5,074 |
|
|
— |
% |
|
|
— |
% |
|
— |
% |
|
Cost of sales |
|
|
842 |
|
|
|
936 |
|
|
(10 |
)% |
|
|
— |
% |
|
(10 |
)% |
|
Gross profit |
|
|
4,255 |
|
|
|
4,138 |
|
|
3 |
% |
|
|
— |
% |
|
3 |
% |
|
Gross margin |
|
|
83.5 |
% |
|
|
81.6 |
% |
|
|
|
|
|
|
|
|||
|
Operating expenses |
|
|
817 |
|
|
|
805 |
|
|
1 |
% |
|
|
— |
% |
|
1 |
% |
|
Other (income)/deductions-net |
|
|
— |
|
|
|
(3 |
) |
|
* |
|
|
* |
|
* |
|||
|
|
|
$ |
3,438 |
|
|
$ |
3,336 |
|
|
3 |
% |
|
|
— |
% |
|
3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
International: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenue |
|
$ |
4,254 |
|
|
$ |
4,102 |
|
|
4 |
% |
|
|
(1 |
)% |
|
5 |
% |
|
Cost of sales |
|
|
1,312 |
|
|
|
1,312 |
|
|
— |
% |
|
|
(5 |
)% |
|
5 |
% |
|
Gross profit |
|
|
2,942 |
|
|
|
2,790 |
|
|
5 |
% |
|
|
1 |
% |
|
4 |
% |
|
Gross margin |
|
|
69.2 |
% |
|
|
68.0 |
% |
|
|
|
|
|
|
|
|||
|
Operating expenses |
|
|
677 |
|
|
|
671 |
|
|
1 |
% |
|
|
(1 |
)% |
|
2 |
% |
|
Other (income)/deductions-net |
|
|
1 |
|
|
|
1 |
|
|
* |
|
|
* |
|
* |
|||
|
International Earnings |
|
$ |
2,264 |
|
|
$ |
2,118 |
|
|
7 |
% |
|
|
2 |
% |
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Reportable Segments |
|
$ |
5,702 |
|
|
$ |
5,454 |
|
|
5 |
% |
|
|
1 |
% |
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Other business activities(c) |
|
|
(562 |
) |
|
|
(562 |
) |
|
— |
% |
|
|
|
|
|
||
|
Reconciling Items: |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Corporate(d) |
|
|
(1,240 |
) |
|
|
(1,213 |
) |
|
2 |
% |
|
|
|
|
|
||
|
Purchase accounting adjustments(e) |
|
|
(128 |
) |
|
|
(140 |
) |
|
(9 |
)% |
|
|
|
|
|
||
|
Acquisition and divestiture-related costs(f) |
|
|
(2 |
) |
|
|
(18 |
) |
|
(89 |
)% |
|
|
|
|
|
||
|
Certain significant items(g) |
|
|
(82 |
) |
|
|
(79 |
) |
|
4 |
% |
|
|
|
|
|
||
|
Other unallocated(h) |
|
|
(328 |
) |
|
|
(309 |
) |
|
6 |
% |
|
|
|
|
|
||
|
Total Earnings(i) |
|
$ |
3,360 |
|
|
$ |
3,133 |
|
|
7 |
% |
|
|
|
|
|
||
|
(a) For a description of each segment, see |
||||||||||||||||||
|
(b) Operational results (a non-GAAP financial measure) is defined as results excluding the impact of foreign exchange. |
||||||||||||||||||
|
(c) Other business activities reflect the research and development costs managed by our research and development organization, as well as our contract manufacturing business and human health business. |
||||||||||||||||||
|
(d) Corporate includes, among other things, certain costs associated with information technology, administration expenses, interest income and expense, certain compensation costs and other costs not charged to our operating segments. |
||||||||||||||||||
|
(e) Purchase accounting adjustments include certain charges related to the amortization of fair value adjustments to inventory, intangible assets and property, plant and equipment not charged to our operating segments. |
||||||||||||||||||
|
(f) Acquisition and divestiture-related costs include costs associated with acquiring and integrating newly acquired businesses, such as transaction costs and integration costs, as well as costs associated with divesting and disintegrating a portion of our business. |
||||||||||||||||||
|
(g) Certain significant items includes substantive, unusual items that, either as a result of their nature or size, would not be expected to occur as part of our normal business on a regular basis. Such items primarily include certain asset impairment charges, restructuring charges and implementation costs associated with cost-reduction/productivity initiatives that are not associated with an acquisition, costs related to our business process transformation program, as well as the impact of divestiture gains and losses. |
||||||||||||||||||
|
(h) Includes overhead expenses associated with our global manufacturing and supply operations not directly attributable to an operating segment, as well as certain procurement costs. |
||||||||||||||||||
|
(i) Defined as income before provision for taxes on income. |
||||||||||||||||||
|
* Calculation not meaningful. |
||||||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260211839882/en/
Media Contacts:
1-862-399-0810 (o)
jennifer.albano@zoetis.com
1-973-975-5176 (o)
laura.panza@zoetis.com
Investor Contacts:
1-973-822-7141 (o)
steve.frank@zoetis.com
1-973-443-2792 (o)
nick.soonthornchai@zoetis.com
Source: