Free Trial

Eli Lilly and Company (LLY) Financials

Eli Lilly and Company logo
$987.52 -1.35 (-0.14%)
Closing price 03:59 PM Eastern
Extended Trading
$984.86 -2.65 (-0.27%)
As of 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Eli Lilly and Company

Annual Income Statements for Eli Lilly and Company

This table shows Eli Lilly and Company's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
2,408 2,738 -204 3,232 8,318 6,194 5,582 6,245 5,240 10,590 20,640
Consolidated Net Income / (Loss)
2,408 2,738 -204 3,232 8,318 6,194 5,582 6,245 5,240 10,590 20,640
Net Income / (Loss) Continuing Operations
2,408 2,738 -86 3,151 4,638 6,194 5,582 6,245 5,240 10,590 20,640
Total Pre-Tax Income
2,790 3,374 2,305 3,680 5,266 7,230 6,156 6,806 6,554 12,680 25,731
Total Operating Income
2,689 3,261 2,003 3,535 4,974 6,058 6,357 7,127 6,457 12,899 26,302
Total Gross Profit
14,922 15,512 15,526 16,812 17,598 19,057 21,006 21,912 27,042 36,625 54,127
Total Revenue
19,959 21,222 19,974 21,493 22,320 24,540 28,318 28,541 34,124 45,043 65,179
Operating Revenue
19,959 21,222 19,974 21,493 22,320 24,540 28,318 28,541 34,124 45,043 65,179
Total Cost of Revenue
5,037 5,710 4,448 4,682 4,721 5,483 7,313 6,630 7,082 8,418 11,052
Operating Cost of Revenue
5,037 5,710 4,448 4,682 4,721 5,483 7,313 6,630 7,082 8,418 11,052
Total Operating Expenses
12,232 12,251 13,523 13,277 12,624 12,999 14,649 14,784 20,585 23,726 27,825
Selling, General & Admin Expense
6,533 6,528 5,982 5,975 6,214 6,121 6,432 6,440 7,404 8,594 11,094
Research & Development Expense
5,331 5,340 6,209 7,035 5,835 6,746 7,901 8,099 13,113 14,271 16,247
Restructuring Charge
368 383 1,332 267 576 131 316 245 68 861 484
Total Other Income / (Expense), net
101 113 302 146 292 1,172 -202 -321 97 -219 -571
Other Income / (Expense), net
101 113 302 146 292 1,172 -202 -321 97 -219 -571
Income Tax Expense
382 636 2,391 530 628 1,036 574 562 1,314 2,090 5,091
Basic Earnings per Share
$2.27 $2.59 ($0.19) $3.14 $8.93 $6.82 $6.15 $6.93 $5.82 $11.76 $23.00
Weighted Average Basic Shares Outstanding
1.06B 1.06B 1.05B 1.03B 931.06M 907.63M 906.96M 901.74M 900.20M 900.60M 897.30M
Diluted Earnings per Share
$2.26 $2.58 ($0.19) $3.13 $8.89 $6.79 $6.12 $6.90 $5.80 $11.71 $22.95
Weighted Average Diluted Shares Outstanding
1.07B 1.06B 1.05B 1.03B 935.68M 912.51M 911.68M 904.62M 903.30M 904.10M 899.30M
Weighted Average Basic & Diluted Shares Outstanding
1.11B 1.10B 1.07B 1.03B 956.38M 958.43M 952.35M 950.30M 950.16M 948.17M 943.36M
Cash Dividends to Common per Share
- - $2.12 $2.25 $2.58 $3.07 $3.53 $4.07 $4.69 $5.40 $6.23

Quarterly Income Statements for Eli Lilly and Company

This table shows Eli Lilly and Company's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-57 2,190 2,243 2,967 970 4,410 2,759 5,661 5,583 6,638 7,396
Consolidated Net Income / (Loss)
-57 2,190 2,243 2,967 970 4,410 2,759 5,661 5,583 6,638 7,396
Net Income / (Loss) Continuing Operations
-57 2,190 2,243 2,967 970 4,410 2,759 5,661 5,583 6,638 7,396
Total Pre-Tax Income
427 2,509 2,536 3,517 1,588 5,039 3,456 6,776 7,232 8,266 8,850
Total Operating Income
450 2,388 2,509 3,715 1,526 5,149 3,695 6,867 7,366 8,374 8,915
Total Gross Profit
7,639 7,565 7,095 9,133 9,268 11,129 10,504 13,110 14,593 15,920 16,222
Total Revenue
9,499 9,353 8,768 11,303 11,439 13,533 12,729 15,558 17,601 19,292 19,799
Operating Revenue
9,499 9,353 8,768 11,303 11,439 13,533 12,729 15,558 17,601 19,292 19,799
Total Cost of Revenue
1,860 1,788 1,674 2,170 2,171 2,404 2,225 2,448 3,008 3,372 3,577
Operating Cost of Revenue
1,860 1,788 1,674 2,170 2,171 2,404 2,225 2,448 3,008 3,372 3,577
Total Operating Expenses
7,188 5,178 4,586 5,418 7,742 5,980 6,809 6,243 7,227 7,546 7,307
Selling, General & Admin Expense
1,804 1,925 1,952 2,117 2,100 2,425 2,468 2,753 2,741 3,132 2,934
Research & Development Expense
5,384 3,185 2,633 2,866 5,561 3,212 4,306 3,490 4,121 4,330 4,094
Restructuring Charge
0.00 - 0.00 435 82 - 35 0.00 365 84 279
Total Other Income / (Expense), net
-23 121 27 -198 62 -110 -239 -91 -133 -108 -65
Other Income / (Expense), net
-23 121 27 -198 62 -110 -239 -91 -133 -108 -65
Income Tax Expense
485 319 293 550 618 629 697 1,116 1,650 1,628 1,454
Basic Earnings per Share
($0.06) $2.43 $2.49 $3.29 $1.08 $4.90 $3.07 $6.30 $6.22 $7.41 $8.27
Weighted Average Basic Shares Outstanding
899.80M 900.18M 900.80M 900.90M 901M 900.61M 898.70M 897.90M 896.90M 897.30M 894.50M
Diluted Earnings per Share
($0.06) $2.42 $2.48 $3.28 $1.07 $4.88 $3.06 $6.29 $6.21 $7.39 $8.26
Weighted Average Diluted Shares Outstanding
899.80M 903.28M 903.80M 904.20M 905M 904.06M 900.60M 899.80M 898.80M 899.30M 895.90M
Weighted Average Basic & Diluted Shares Outstanding
949.31M 950.16M 950.41M 950.43M 949.32M 948.17M 947.74M 946.46M 945.38M 943.36M 941.74M

Annual Cash Flow Statements for Eli Lilly and Company

This table details how cash moves in and out of Eli Lilly and Company's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-205 916 1,954 1,526 -5,661 1,320 161 -1,752 752 449 4,000
Net Cash From Operating Activities
2,965 4,851 5,616 5,525 4,837 6,500 7,366 7,586 4,240 8,818 16,813
Net Cash From Continuing Operating Activities
2,982 4,851 5,616 5,525 4,837 6,500 7,366 7,586 4,240 8,818 16,813
Net Income / (Loss) Continuing Operations
2,408 2,738 -204 3,232 8,318 6,194 5,582 6,245 5,240 10,590 20,640
Consolidated Net Income / (Loss)
2,408 2,738 -204 3,232 8,318 6,194 5,582 6,245 5,240 10,590 20,640
Depreciation Expense
1,428 1,497 1,567 1,609 1,233 1,324 1,548 1,523 1,527 1,767 1,997
Non-Cash Adjustments To Reconcile Net Income
753 285 1,394 2,236 -3,589 -470 1,324 1,543 2,550 3,702 3,356
Changes in Operating Assets and Liabilities, net
-1,607 332 2,859 -1,553 -1,126 -548 -1,088 -1,725 -5,077 -7,241 -9,180
Net Cash From Investing Activities
27 -3,139 -3,784 1,906 -8,083 -2,259 -2,868 -3,763 -7,153 -9,302 -10,972
Net Cash From Continuing Investing Activities
27 -3,139 -3,784 1,906 -8,083 -2,259 -2,868 -3,763 -7,153 -9,302 -10,972
Purchase of Property, Plant & Equipment
-1,066 -1,037 -1,077 -1,211 -1,034 -1,388 -1,310 -1,854 -3,448 -5,058 -7,841
Acquisitions
-5,843 -100 -1,969 -1,808 -7,611 -1,491 -1,416 -1,458 -4,988 -4,294 -3,669
Purchase of Investments
-4,069 -4,346 -8,001 -950 -290 -370 -1,013 -708 -731 -677 -645
Divestitures
- - 0.00 0.00 355 - 216 96 1,604 601 218
Sale and/or Maturity of Investments
5,230 2,401 7,439 6,062 746 887 847 464 508 374 964
Other Investing Activities, net
5,272 -130 -175 -188 -249 103 -192 -302 -98 -248 1.00
Net Cash From Financing Activities
-3,111 -560 143 -5,905 -2,325 -3,137 -4,131 -5,407 3,496 1,230 -2,213
Net Cash From Continuing Financing Activities
-3,111 -560 143 -5,905 -2,325 -3,137 -4,131 -5,407 3,496 1,230 -2,213
Repayment of Debt
-4,689 992 -995 -3,580 -2,071 -2,012 -2,201 -371 4,356 -3,007 -5,888
Repurchase of Common Equity
-750 -600 -300 -4,151 -4,400 -500 -1,250 -1,500 -750 -2,500 -4,108
Payment of Dividends
-2,127 -2,159 -2,192 -2,312 -2,410 -2,687 -3,087 -3,536 -4,069 -4,680 -5,384
Issuance of Debt
4,455 1,207 3,630 2,478 6,556 2,062 2,407 0.00 3,959 11,417 13,167
Effect of Exchange Rate Changes
-86 -236 -21 - -90 216 - -168 169 -297 372

Quarterly Cash Flow Statements for Eli Lilly and Company

This table details how cash moves in and out of Eli Lilly and Company's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-314 438 -358 763 145 -101 -175 283 6,416 -2,524 -1,986
Net Cash From Operating Activities
2,190 -312 1,166 1,466 3,712 2,474 1,666 3,087 8,836 3,225 5,333
Net Cash From Continuing Operating Activities
2,190 -312 1,166 1,466 3,712 2,474 1,666 3,087 8,836 3,225 5,333
Net Income / (Loss) Continuing Operations
-57 2,190 2,243 2,967 970 4,410 2,759 5,661 5,583 6,638 7,396
Consolidated Net Income / (Loss)
-57 2,190 2,243 2,967 970 4,410 2,759 5,661 5,583 6,638 7,396
Depreciation Expense
411 388 401 414 467 485 463 479 470 586 509
Non-Cash Adjustments To Reconcile Net Income
1,401 597 254 523 2,747 228 1,726 225 772 485 745
Changes in Operating Assets and Liabilities, net
435 -3,486 -1,732 -2,439 -472 -2,649 -3,282 -3,277 2,012 -4,484 -3,317
Net Cash From Investing Activities
-3,081 -2,924 -1,178 -2,199 -4,005 -1,921 -3,353 -1,835 -2,983 -2,802 -3,916
Net Cash From Continuing Investing Activities
-3,081 -2,924 -1,178 -2,199 -4,005 -1,921 -3,353 -1,835 -2,983 -2,802 -3,916
Purchase of Property, Plant & Equipment
-970 -1,071 -986 -1,225 -1,351 -1,496 -1,510 -1,697 -2,088 -2,547 -2,326
Acquisitions
-3,031 -1,625 -97 -1,126 -2,820 -251 -1,757 -107 -1,270 -535 -1,262
Purchase of Investments
-151 -275 -117 -157 -295 -182 -197 -171 -150 -127 -297
Other Investing Activities, net
-666 -23 -48 96 -170 -159 111 -64 -31 57 -31
Net Cash From Financing Activities
572 3,545 -311 1,556 211 -225 1,380 -1,245 531 -2,879 -3,470
Net Cash From Continuing Financing Activities
572 3,545 -311 1,556 211 -225 1,380 -1,245 531 -2,879 -3,470
Repayment of Debt
1,588 4,563 -5,595 2,728 -3,137 2,997 -2,535 794 -4,122 -25 434
Repurchase of Common Equity
- - 0.00 - -446 -2,054 -1,200 -692 -708 -1,508 -2,356
Payment of Dividends
-1,016 -1,018 -1,169 -1,172 -1,171 -1,168 -1,346 -1,347 -1,345 -1,346 -1,548
Issuance of Debt
- - 6,453 - 4,965 - 6,461 - 6,706 -0.20 0.00
Effect of Exchange Rate Changes
5.30 129 -36 -60 227 -429 132 276 32 -67 67

Annual Balance Sheets for Eli Lilly and Company

This table presents Eli Lilly and Company's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
35,569 38,806 44,981 43,908 39,286 46,633 48,806 49,490 64,006 78,715 112,476
Total Current Assets
12,574 15,101 19,202 20,550 13,710 17,462 18,452 18,035 25,727 32,740 55,629
Cash & Equivalents
3,666 4,582 6,536 7,321 2,338 3,657 3,819 2,067 2,819 3,268 7,268
Accounts Receivable
4,072 4,766 5,262 5,777 5,542 6,929 8,127 8,559 11,336 13,276 20,155
Inventories, net
3,446 3,562 4,458 3,098 3,191 3,980 3,886 4,310 5,773 7,589 13,744
Prepaid Expenses
604 735 1,448 2,037 2,539 2,872 2,531 2,947 5,541 8,341 14,315
Other Current Assets
- - - - - - - 7.30 150 266 147
Plant, Property, & Equipment, net
8,054 8,253 8,827 7,996 7,873 8,682 8,985 10,144 12,914 17,102 24,675
Total Noncurrent Assets
14,942 15,452 16,952 15,363 17,704 20,489 21,369 21,311 25,366 28,873 32,172
Long-Term Investments
3,647 5,208 5,679 2,005 1,962 2,967 3,213 2,902 3,052 3,216 2,802
Goodwill
4,040 3,973 4,370 1,367 3,679 3,767 3,892 4,073 4,940 5,770 5,898
Intangible Assets
5,035 4,358 4,029 1,068 6,618 7,450 7,692 7,207 6,907 6,166 6,521
Noncurrent Deferred & Refundable Income Taxes
- - 1,166 2,614 2,573 2,830 2,489 2,793 5,477 8,001 9,959
Other Noncurrent Operating Assets
2,221 1,914 1,708 1,825 2,871 3,475 4,083 4,337 4,990 5,720 6,992
Total Liabilities & Shareholders' Equity
35,569 38,806 44,981 43,908 39,286 46,633 48,806 49,490 64,006 78,715 112,476
Total Liabilities
20,979 24,725 33,313 32,999 36,587 40,808 39,651 38,714 53,143 64,443 85,941
Total Current Liabilities
8,230 10,987 14,536 11,888 11,775 12,482 15,053 17,138 27,293 28,376 35,228
Short-Term Debt
6.10 1,937 3,707 1,102 1,499 8.70 1,538 1,501 6,905 5,117 1,635
Accounts Payable
1,338 1,349 1,411 1,207 1,405 1,607 1,671 1,931 2,599 3,229 5,379
Current Employee Benefit Liabilities
967 897 998 956 916 997 958 1,060 1,650 2,094 2,375
Other Current Liabilities
5,020 6,136 7,297 6,886 7,123 8,603 9,873 11,630 14,970 17,936 25,839
Total Noncurrent Liabilities
12,749 13,739 18,777 21,111 24,812 28,326 24,599 21,576 25,849 36,067 50,713
Long-Term Debt
7,972 8,368 9,941 9,196 13,818 16,587 15,346 14,738 18,321 28,527 40,868
Noncurrent Deferred Revenue
869 689 3,777 3,700 3,607 3,838 3,920 3,710 3,849 4,061 5,875
Other Noncurrent Operating Liabilities
1,747 2,228 1,546 1,358 1,501 1,708 1,644 1,824 2,241 3,479 3,970
Commitments & Contingencies
- - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
14,590 14,081 11,668 10,909 2,699 5,825 9,155 10,775 10,864 14,272 26,535
Total Preferred & Common Equity
14,571 14,008 11,592 9,829 2,607 5,642 8,979 10,650 10,772 14,272 26,535
Total Common Equity
14,571 14,008 11,592 9,832 2,607 5,642 8,979 10,650 10,772 14,241 26,513
Common Stock
6,243 6,329 6,506 7,245 7,284 7,377 7,430 7,516 7,844 8,031 7,936
Retained Earnings
16,012 16,046 13,894 11,396 4,920 7,830 8,959 10,043 10,312 13,545 24,470
Accumulated Other Comprehensive Income / (Loss)
-4,581 -5,274 -5,719 -5,729 -6,524 -6,496 -4,343 -3,845 -4,327 -4,322 -2,880
Other Equity Adjustments
-3,013 -3,013 -3,013 -3,010 -3,013 -3,013 -3,013 -3,013 -3,013 -3,013 -3,013

Quarterly Balance Sheets for Eli Lilly and Company

This table presents Eli Lilly and Company's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
54,814 57,916 64,006 63,944 71,875 75,607 78,715 89,389 100,923 114,935 116,576
Total Current Assets
21,332 23,007 25,727 25,189 30,204 31,415 32,740 41,261 49,854 62,071 54,835
Cash & Equivalents
2,695 2,381 2,819 2,460 3,224 3,369 3,268 3,093 3,376 9,792 5,282
Accounts Receivable
9,171 10,364 11,336 10,014 13,079 12,052 13,275 14,003 17,206 19,457 21,177
Inventories, net
4,799 4,901 5,773 6,102 6,482 7,460 7,589 9,311 11,014 12,180 14,529
Prepaid Expenses
4,532 5,248 5,541 6,349 7,138 8,251 8,341 14,654 18,020 20,249 13,633
Other Current Assets
- - 150 139 142 135 111 72 69 272 214
Plant, Property, & Equipment, net
11,277 11,863 12,914 13,624 14,829 16,172 17,102 18,474 20,530 22,316 26,540
Total Noncurrent Assets
22,205 23,045 25,366 25,131 26,841 28,020 28,873 29,654 30,539 30,548 35,201
Long-Term Investments
2,745 2,692 3,052 3,087 2,878 3,200 3,216 3,223 3,207 2,808 3,116
Goodwill
4,079 4,085 4,940 4,940 5,768 5,768 5,770 5,771 5,771 5,898 6,130
Intangible Assets
6,904 6,782 6,907 6,762 6,636 6,537 6,166 6,012 5,908 6,447 7,374
Noncurrent Deferred & Refundable Income Taxes
3,806 4,575 5,477 5,634 6,655 7,392 8,001 8,573 9,427 8,963 11,350
Other Noncurrent Operating Assets
4,672 4,912 4,990 4,708 4,904 5,122 5,720 6,075 6,225 6,432 7,231
Total Liabilities & Shareholders' Equity
54,814 57,916 64,006 63,944 71,875 75,607 78,715 89,389 100,923 114,935 116,576
Total Liabilities
43,665 46,608 53,143 51,046 58,239 61,286 64,443 73,542 82,574 91,085 85,378
Total Current Liabilities
18,915 21,998 27,293 18,598 27,121 24,674 28,377 30,068 39,020 40,141 36,634
Short-Term Debt
662 2,245 6,905 1,652 5,162 2,074 5,117 4,016 5,724 1,633 4,000
Accounts Payable
2,474 2,435 2,599 2,474 2,925 2,887 3,229 3,442 4,076 4,262 5,029
Current Employee Benefit Liabilities
868 1,233 1,650 844 1,168 1,703 2,094 1,114 1,303 1,966 1,359
Other Current Liabilities
12,662 14,108 14,970 13,629 16,696 18,010 16,591 15,320 19,614 22,836 26,246
Total Noncurrent Liabilities
24,750 24,610 25,849 32,448 31,118 36,612 36,067 43,474 43,554 50,944 48,744
Long-Term Debt
18,158 17,924 18,321 24,560 23,730 29,045 28,527 34,500 34,180 40,874 39,370
Noncurrent Deferred Revenue
3,331 3,468 3,849 4,189 3,497 3,879 4,061 5,371 5,684 6,294 5,289
Other Noncurrent Operating Liabilities
1,952 1,906 2,241 2,271 2,471 2,239 2,178 2,288 2,345 3,777 4,085
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
11,149 11,307 10,864 12,897 13,636 14,321 14,272 15,847 18,349 23,851 31,198
Total Preferred & Common Equity
11,064 11,220 10,772 12,812 13,562 14,240 14,192 15,765 18,273 23,793 31,198
Total Common Equity
11,064 11,220 10,772 12,812 13,562 14,240 14,192 15,765 18,273 23,793 31,179
Common Stock
7,542 7,754 7,844 7,604 7,808 7,934 8,032 7,503 7,681 7,823 7,511
Retained Earnings
10,369 10,310 10,312 12,554 13,178 13,627 13,545 15,100 17,376 22,252 29,514
Accumulated Other Comprehensive Income / (Loss)
-3,789 -3,785 -4,327 -4,300 -4,379 -4,275 -4,322 -3,775 -3,716 -3,206 -2,833
Other Equity Adjustments
-3,013 -3,013 -3,013 -3,013 -3,013 -3,013 -3,013 -3,013 -3,013 -3,013 -3,013

Annual Metrics And Ratios for Eli Lilly and Company

This table displays calculated financial ratios and metrics derived from Eli Lilly and Company's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1.75% 6.33% -5.88% 7.61% 3.84% 9.95% 15.40% 0.79% 19.56% 32.00% 44.70%
EBITDA Growth
-3.69% 15.48% -20.50% 36.60% 22.87% 31.63% -9.95% 8.12% -2.97% 78.76% 91.93%
EBIT Growth
-7.01% 20.93% -31.69% 59.67% 43.09% 37.30% -14.86% 10.57% -3.70% 93.46% 102.93%
NOPAT Growth
9.55% 13.98% -102.84% 4,129.35% 44.78% 18.46% 11.07% 13.44% -21.04% 108.65% 95.84%
Net Income Growth
0.75% 13.67% -107.46% 1,683.54% 157.38% -25.54% -9.88% 11.88% -16.08% 102.08% 94.90%
EPS Growth
1.35% 14.16% -107.36% 1,747.37% 184.03% -23.62% -9.87% 12.75% -15.94% 101.90% 95.99%
Operating Cash Flow Growth
-33.51% 63.63% 15.76% -1.62% -12.45% 34.38% 13.33% 2.98% -44.10% 107.96% 90.67%
Free Cash Flow Firm Growth
-206.41% 211.79% -64.21% 467.12% -134.02% 207.08% -14.66% 36.81% -193.35% 82.11% 475.26%
Invested Capital Growth
64.25% -8.81% -10.92% -41.23% 99.37% 15.79% 19.71% 15.72% 36.48% 36.27% 42.32%
Revenue Q/Q Growth
1.29% 1.85% -11.11% 12.42% 2.18% 5.71% 2.02% -2.39% 6.40% 10.23% 9.69%
EBITDA Q/Q Growth
-1.52% 10.14% -10.06% 9.73% 12.68% 10.79% -6.68% 2.28% 5.55% 22.23% 13.64%
EBIT Q/Q Growth
-2.41% 15.29% -17.84% 17.03% 16.25% 12.55% -9.27% 3.92% 6.71% 24.92% 14.34%
NOPAT Q/Q Growth
5.56% 6.23% -103.94% 564.66% 4.24% 9.45% 1.81% -1.51% 7.63% 28.86% 11.74%
Net Income Q/Q Growth
2.12% 12.00% -109.17% 610.95% 4.72% 11.15% -6.54% 3.51% 5.05% 26.52% 12.10%
EPS Q/Q Growth
2.26% 12.17% -109.00% 580.43% 8.15% 8.64% -6.56% 3.92% 5.07% 26.59% 12.28%
Operating Cash Flow Q/Q Growth
-13.05% 26.31% -4.47% -5.07% 11.92% -2.23% 6.45% -7.32% -31.77% 46.18% 4.67%
Free Cash Flow Firm Q/Q Growth
-118.20% 136.36% -37.81% 281,157.01% -163.80% -36.56% -30.64% -9.03% -323.23% 85.95% -10.21%
Invested Capital Q/Q Growth
0.74% -12.88% -20.48% -54.60% -8.97% 4.63% 10.86% 10.51% 18.97% 10.07% 9.94%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
74.76% 73.09% 77.73% 78.22% 78.85% 77.66% 74.18% 76.77% 79.25% 81.31% 83.04%
EBITDA Margin
21.13% 22.95% 19.39% 24.61% 29.12% 34.86% 27.20% 29.18% 23.68% 32.07% 42.54%
Operating Margin
13.47% 15.37% 10.03% 16.44% 22.29% 24.69% 22.45% 24.97% 18.92% 28.64% 40.35%
EBIT Margin
13.98% 15.90% 11.54% 17.12% 23.59% 29.46% 21.74% 23.85% 19.21% 28.15% 39.48%
Profit (Net Income) Margin
12.07% 12.90% -1.02% 15.04% 37.27% 25.24% 19.71% 21.88% 15.36% 23.51% 31.67%
Tax Burden Percent
86.32% 81.14% -8.86% 87.82% 157.97% 85.67% 90.68% 91.75% 79.95% 83.51% 80.21%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
13.68% 18.86% 103.75% 14.39% 11.93% 14.33% 9.32% 8.25% 20.05% 16.49% 19.79%
Return on Invested Capital (ROIC)
19.23% 18.44% -0.58% 31.26% 40.84% 33.67% 31.72% 30.61% 19.05% 29.15% 42.03%
ROIC Less NNEP Spread (ROIC-NNEP)
16.25% 714.44% -196.04% 18.46% 141.22% 42.67% 30.01% 28.03% 19.53% 28.41% 40.49%
Return on Net Nonoperating Assets (RNNOA)
-3.16% 0.66% -1.01% -2.63% 81.41% 111.65% 42.80% 32.05% 29.38% 55.11% 59.13%
Return on Equity (ROE)
16.07% 19.10% -1.59% 28.63% 122.26% 145.32% 74.52% 62.67% 48.43% 84.26% 101.16%
Cash Return on Invested Capital (CROIC)
-29.40% 27.65% 10.97% 83.19% -25.54% 19.03% 13.78% 16.04% -11.80% -1.55% 7.10%
Operating Return on Assets (OROA)
7.76% 9.07% 5.50% 8.28% 12.66% 16.83% 12.90% 13.85% 11.55% 17.77% 26.92%
Return on Assets (ROA)
6.70% 7.36% -0.49% 7.27% 20.00% 14.42% 11.70% 12.71% 9.23% 14.84% 21.59%
Return on Common Equity (ROCE)
16.05% 19.04% -1.58% 27.17% 111.75% 140.62% 72.74% 61.72% 47.95% 83.69% 101.03%
Return on Equity Simple (ROE_SIMPLE)
16.53% 19.54% -1.76% 32.88% 319.09% 109.79% 62.16% 58.64% 48.65% 74.62% 0.00%
Net Operating Profit after Tax (NOPAT)
2,322 2,646 -75 3,026 4,381 5,190 5,765 6,539 5,163 10,773 21,098
NOPAT Margin
11.63% 12.47% -0.38% 14.08% 19.63% 21.15% 20.36% 22.91% 15.13% 23.92% 32.37%
Net Nonoperating Expense Percent (NNEP)
2.98% -696.00% 195.46% 12.81% -100.38% -9.00% 1.71% 2.58% -0.47% 0.75% 1.54%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 24.21% 14.31% 22.48% 30.56%
Cost of Revenue to Revenue
25.24% 26.91% 22.27% 21.78% 21.15% 22.34% 25.82% 23.23% 20.75% 18.69% 16.96%
SG&A Expenses to Revenue
32.73% 30.76% 29.95% 27.80% 27.84% 24.94% 22.71% 22.57% 21.69% 19.08% 17.02%
R&D to Revenue
26.71% 25.16% 31.08% 32.73% 26.14% 27.49% 27.90% 28.38% 38.43% 31.68% 24.93%
Operating Expenses to Revenue
61.29% 57.73% 67.70% 61.77% 56.56% 52.97% 51.73% 51.80% 60.32% 52.67% 42.69%
Earnings before Interest and Taxes (EBIT)
2,790 3,374 2,305 3,680 5,266 7,230 6,156 6,806 6,555 12,680 25,731
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
4,218 4,871 3,872 5,289 6,499 8,554 7,703 8,329 8,082 14,447 27,728
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.24 4.87 6.86 11.17 44.29 26.15 27.26 30.52 48.48 49.09 36.45
Price to Tangible Book Value (P/TBV)
13.89 12.01 24.92 14.85 0.00 0.00 0.00 0.00 0.00 308.90 68.57
Price to Revenue (P/Rev)
3.82 3.21 3.98 5.11 5.17 6.01 8.65 11.39 15.30 15.47 14.83
Price to Earnings (P/E)
31.69 24.90 0.00 33.98 13.88 23.82 43.86 52.05 99.65 65.79 46.82
Dividend Yield
2.79% 3.18% 2.75% 2.12% 2.09% 1.83% 1.27% 1.09% 0.78% 0.67% 0.56%
Earnings Yield
3.16% 4.02% 0.00% 2.94% 7.21% 4.20% 2.28% 1.92% 1.00% 1.52% 2.14%
Enterprise Value to Invested Capital (EV/IC)
5.08 4.92 6.53 15.60 8.85 9.53 12.86 14.67 17.31 16.98 16.94
Enterprise Value to Revenue (EV/Rev)
3.82 3.17 3.98 5.20 5.67 6.43 9.00 11.78 15.87 16.07 15.33
Enterprise Value to EBITDA (EV/EBITDA)
18.07 13.82 20.55 21.13 19.46 18.43 33.07 40.37 67.01 50.10 36.02
Enterprise Value to EBIT (EV/EBIT)
27.32 19.95 34.53 30.37 24.02 21.81 41.39 49.41 82.62 57.08 38.82
Enterprise Value to NOPAT (EV/NOPAT)
32.83 25.43 0.00 36.94 28.87 30.38 44.19 51.42 104.89 67.19 47.35
Enterprise Value to Operating Cash Flow (EV/OCF)
25.71 13.87 14.17 20.23 26.15 24.26 34.59 44.33 127.72 82.09 59.41
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 16.96 56.05 13.88 0.00 53.75 101.75 98.17 0.00 0.00 280.43
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.55 0.73 1.17 0.94 5.67 2.85 1.84 1.51 2.32 2.36 1.60
Long-Term Debt to Equity
0.55 0.59 0.85 0.84 5.12 2.85 1.68 1.37 1.69 2.00 1.54
Financial Leverage
-0.19 0.00 0.01 -0.14 0.58 2.62 1.43 1.14 1.50 1.94 1.46
Leverage Ratio
2.40 2.59 3.25 3.94 6.11 10.08 6.37 4.93 5.25 5.68 4.69
Compound Leverage Factor
2.40 2.59 3.25 3.94 6.11 10.08 6.37 4.93 5.25 5.68 4.69
Debt to Total Capital
35.35% 42.26% 53.91% 48.56% 85.02% 74.02% 64.84% 60.11% 69.90% 70.22% 61.56%
Short-Term Debt to Total Capital
0.03% 7.94% 14.64% 5.20% 8.32% 0.04% 5.91% 5.56% 19.13% 10.68% 2.37%
Long-Term Debt to Total Capital
35.32% 34.31% 39.27% 43.36% 76.70% 73.98% 58.94% 54.56% 50.77% 59.54% 59.20%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.08% 0.30% 0.30% 5.09% 0.51% 0.82% 0.67% 0.46% 0.25% 0.17% 0.00%
Common Equity to Total Capital
64.56% 57.44% 45.79% 46.36% 14.47% 25.16% 34.48% 39.42% 29.85% 29.62% 38.40%
Debt to EBITDA
1.89 2.12 3.52 1.95 2.36 1.94 2.19 1.95 3.12 2.33 1.53
Net Debt to EBITDA
-0.03 -0.19 -0.02 0.17 1.68 1.16 1.27 1.34 2.38 1.87 1.17
Long-Term Debt to EBITDA
1.89 1.72 2.57 1.74 2.13 1.94 1.99 1.77 2.27 1.97 1.47
Debt to NOPAT
3.44 3.89 -181.72 3.40 3.50 3.20 2.93 2.48 4.89 3.12 2.01
Net Debt to NOPAT
-0.05 -0.36 0.88 0.29 2.49 1.92 1.69 1.70 3.73 2.51 1.54
Long-Term Debt to NOPAT
3.43 3.16 -132.37 3.04 3.15 3.20 2.66 2.25 3.55 2.65 1.94
Altman Z-Score
3.78 3.19 2.60 3.36 3.14 3.57 5.04 6.37 6.96 7.90 8.60
Noncontrolling Interest Sharing Ratio
0.11% 0.32% 0.58% 5.11% 8.59% 3.24% 2.40% 1.51% 1.00% 0.68% 0.13%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.53 1.37 1.32 1.73 1.16 1.40 1.23 1.05 0.94 1.15 1.58
Quick Ratio
1.04 0.98 0.91 1.11 0.68 0.85 0.80 0.63 0.52 0.59 0.78
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-3,549 3,968 1,420 8,053 -2,740 2,934 2,504 3,425 -3,198 -572 3,562
Operating Cash Flow to CapEx
526.01% 503.42% 521.51% 456.34% 467.80% 468.30% 562.37% 409.09% 122.99% 174.34% 214.42%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.56 0.57 0.48 0.48 0.54 0.57 0.59 0.58 0.60 0.63 0.68
Accounts Receivable Turnover
5.07 4.80 3.98 3.89 3.94 3.94 3.76 3.42 3.43 3.66 3.90
Inventory Turnover
1.63 1.63 1.11 1.24 1.50 1.53 1.86 1.62 1.40 1.26 1.04
Fixed Asset Turnover
2.49 2.60 2.34 2.56 2.81 2.96 3.21 2.98 2.96 3.00 3.12
Accounts Payable Turnover
4.08 4.25 3.22 3.58 3.61 3.64 4.46 3.68 3.13 2.89 2.57
Days Sales Outstanding (DSO)
71.99 76.00 91.63 93.73 92.55 92.74 97.03 106.69 106.40 99.72 93.61
Days Inventory Outstanding (DIO)
224.11 223.97 329.09 294.56 243.10 238.67 196.31 225.60 259.81 289.67 352.27
Days Payable Outstanding (DPO)
89.36 85.89 113.25 102.05 100.98 100.25 81.79 99.13 116.72 126.33 142.14
Cash Conversion Cycle (CCC)
206.75 214.08 307.47 286.25 234.66 231.17 211.56 233.17 249.50 263.06 303.73
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
15,009 13,688 12,193 7,166 14,287 16,543 19,804 22,918 31,278 42,623 58,968
Invested Capital Turnover
1.65 1.48 1.54 2.22 2.08 1.59 1.56 1.34 1.26 1.22 1.30
Increase / (Decrease) in Invested Capital
5,871 -1,322 -1,495 -5,027 7,121 2,256 3,261 3,114 8,361 11,345 17,536
Enterprise Value (EV)
76,226 67,295 79,588 111,783 126,461 157,672 254,751 336,279 541,565 723,817 998,893
Market Capitalization
76,327 68,163 79,578 109,818 115,453 147,541 244,812 325,028 522,228 696,733 966,460
Book Value per Share
$13.15 $12.69 $10.53 $9.28 $2.72 $5.90 $9.39 $11.21 $11.35 $14.95 $28.04
Tangible Book Value per Share
$4.96 $5.14 $2.90 $6.98 ($8.01) ($5.83) ($2.72) ($0.66) ($1.13) $2.38 $14.91
Total Capital
22,569 24,386 25,315 21,208 18,016 22,421 26,040 27,014 36,089 47,916 69,038
Total Debt
7,979 10,305 13,647 10,299 15,317 16,595 16,885 16,239 25,225 33,644 42,503
Total Long-Term Debt
7,972 8,368 9,941 9,196 13,818 16,587 15,346 14,738 18,321 28,527 40,868
Net Debt
-120 -941 -66 884 10,916 9,947 9,764 11,125 19,245 27,005 32,433
Capital Expenditures (CapEx)
564 964 1,077 1,211 1,034 1,388 1,310 1,854 3,448 5,058 7,841
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-102 14 339 2,355 995 1,308 1,029 186 2,411 6,057 14,768
Debt-free Net Working Capital (DFNWC)
4,350 6,052 8,373 9,764 3,434 4,989 4,938 2,397 5,338 9,480 22,036
Net Working Capital (NWC)
4,344 4,115 4,666 8,662 1,934 4,981 3,400 896 -1,566 4,363 20,401
Net Nonoperating Expense (NNE)
-87 -92 129 -206 -3,937 -1,004 183 294 -77 183 458
Net Nonoperating Obligations (NNO)
419 -393 525 -3,743 11,588 10,718 10,649 12,142 20,415 28,351 32,433
Total Depreciation and Amortization (D&A)
1,428 1,497 1,567 1,609 1,233 1,324 1,548 1,523 1,527 1,767 1,997
Debt-free, Cash-free Net Working Capital to Revenue
-0.51% 0.06% 1.70% 10.96% 4.46% 5.33% 3.64% 0.65% 7.06% 13.45% 22.66%
Debt-free Net Working Capital to Revenue
21.80% 28.52% 41.92% 45.43% 15.38% 20.33% 17.44% 8.40% 15.64% 21.05% 33.81%
Net Working Capital to Revenue
21.76% 19.39% 23.36% 40.30% 8.67% 20.30% 12.01% 3.14% -4.59% 9.69% 31.30%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $8.93 $6.82 $6.15 $6.93 $5.82 $11.76 $23.00
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 931.06M 907.63M 906.96M 901.74M 900.18M 900.61M 897.30M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $8.89 $6.79 $6.12 $6.90 $5.80 $11.71 $22.95
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 935.68M 912.51M 911.68M 904.62M 903.28M 904.06M 899.30M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 956.38M 958.43M 952.35M 950.30M 950.16M 948.17M 943.36M
Normalized Net Operating Profit after Tax (NOPAT)
2,639 2,956 2,334 3,254 4,888 5,302 6,051 6,764 5,217 11,491 21,486
Normalized NOPAT Margin
13.22% 13.93% 11.69% 15.14% 21.90% 21.61% 21.37% 23.70% 15.29% 25.51% 32.97%
Pre Tax Income Margin
13.98% 15.90% 11.54% 17.12% 23.59% 29.46% 21.74% 23.85% 19.21% 28.15% 39.48%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
88.33% 78.85% -1,074.03% 71.53% 28.97% 43.38% 55.30% 56.62% 77.65% 44.20% 26.09%
Augmented Payout Ratio
119.45% 100.77% -1,220.92% 199.95% 81.86% 51.46% 77.70% 80.64% 91.96% 67.80% 45.99%

Quarterly Metrics And Ratios for Eli Lilly and Company

This table displays calculated financial ratios and metrics derived from Eli Lilly and Company's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 943,357,420.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 943,357,420.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 7.84
Growth Metrics
- - - - - - - - - - -
Revenue Growth
36.84% 28.10% 25.98% 35.98% 20.43% 44.68% 45.17% 37.64% 53.87% 42.55% 55.54%
EBITDA Growth
-56.53% 17.20% 55.22% 60.13% 145.19% 90.70% 33.45% 84.53% 274.78% 60.26% 138.81%
EBIT Growth
-72.71% 19.67% 65.79% 68.38% 271.82% 100.84% 36.28% 92.66% 355.33% 64.07% 156.08%
NOPAT Growth
-103.89% 22.78% 68.93% 74.65% 1,640.76% 116.22% 32.95% 83.05% 509.73% 49.22% 152.57%
Net Income Growth
-103.95% 13.01% 66.77% 68.27% 1,790.42% 101.39% 23.02% 90.78% 475.34% 50.52% 168.07%
EPS Growth
-103.73% 13.08% 66.44% 68.21% 1,883.33% 101.65% 23.39% 91.77% 480.37% 51.43% 169.93%
Operating Cash Flow Growth
-1.23% -118.76% -32.62% 132.03% 69.53% 893.14% 42.85% 110.54% 138.04% 30.34% 220.11%
Free Cash Flow Firm Growth
-325.46% -343.13% -321.33% -244.64% -104.87% -8.95% -54.65% -8.31% 19.75% -91.45% 6.36%
Invested Capital Growth
26.78% 36.48% 40.73% 47.40% 47.29% 36.27% 43.32% 41.08% 38.52% 42.32% 38.09%
Revenue Q/Q Growth
14.27% -1.53% -6.26% 28.91% 1.21% 18.30% -5.94% 22.23% 13.13% 9.61% 2.63%
EBITDA Q/Q Growth
-65.86% 245.56% 1.39% 33.88% -47.73% 168.76% -29.05% 85.13% 6.17% 14.92% 5.73%
EBIT Q/Q Growth
-79.55% 487.27% 1.09% 38.69% -54.84% 217.22% -31.41% 96.07% 6.73% 14.29% 7.06%
NOPAT Q/Q Growth
-103.37% 3,543.80% 6.47% 41.23% -70.25% 383.27% -34.53% 94.44% -0.89% 18.28% 10.79%
Net Income Q/Q Growth
-103.26% 3,914.81% 2.43% 32.28% -67.30% 354.48% -37.43% 105.14% -1.38% 18.90% 11.42%
EPS Q/Q Growth
-103.08% 4,133.33% 2.48% 32.26% -67.38% 356.07% -37.30% 105.56% -1.27% 19.00% 11.77%
Operating Cash Flow Q/Q Growth
246.49% -114.25% 473.84% 25.75% 153.16% -33.35% -32.67% 85.33% 186.24% -63.51% 65.38%
Free Cash Flow Firm Q/Q Growth
-117.08% -11.82% -18.82% -19.49% -29.04% 40.53% -68.66% 16.31% 4.39% -17.15% 0.10%
Invested Capital Q/Q Growth
3.46% 18.97% 6.90% 12.03% 3.38% 10.07% 12.43% 10.28% 1.50% 9.94% 12.21%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
80.42% 80.88% 80.91% 80.80% 81.02% 82.24% 82.53% 84.27% 82.91% 82.52% 81.93%
EBITDA Margin
8.82% 30.97% 33.49% 34.78% 17.97% 40.82% 30.79% 46.63% 43.76% 45.88% 47.27%
Operating Margin
4.74% 25.53% 28.62% 32.87% 13.34% 38.05% 29.03% 44.14% 41.85% 43.41% 45.03%
EBIT Margin
4.50% 26.82% 28.92% 31.12% 13.89% 37.23% 27.15% 43.56% 41.09% 42.85% 44.70%
Profit (Net Income) Margin
-0.60% 23.41% 25.58% 26.25% 8.48% 32.59% 21.68% 36.38% 31.72% 34.41% 37.36%
Tax Burden Percent
-13.44% 87.28% 88.44% 84.36% 61.09% 87.52% 79.84% 83.53% 77.19% 80.30% 83.57%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
113.44% 12.72% 11.56% 15.64% 38.91% 12.48% 20.16% 16.47% 22.81% 19.70% 16.43%
Return on Invested Capital (ROIC)
-0.87% 28.06% 31.80% 34.33% 10.25% 40.59% 27.92% 43.49% 41.56% 45.26% 47.66%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.84% 28.71% 31.94% 33.45% 10.44% 40.20% 27.20% 43.23% 41.18% 44.97% 47.50%
Return on Net Nonoperating Assets (RNNOA)
-1.01% 43.19% 43.58% 51.40% 16.04% 77.98% 49.78% 78.82% 58.46% 65.67% 67.69%
Return on Equity (ROE)
-1.87% 71.25% 75.37% 85.73% 26.29% 118.57% 77.70% 122.31% 100.02% 110.93% 115.35%
Cash Return on Invested Capital (CROIC)
-3.21% -11.80% -12.62% -14.77% -12.53% -1.55% -7.33% -2.83% 8.59% 7.10% 12.88%
Operating Return on Assets (OROA)
2.74% 16.13% 17.75% 19.12% 8.50% 23.50% 17.36% 26.85% 25.63% 29.21% 31.36%
Return on Assets (ROA)
-0.37% 14.08% 15.70% 16.13% 5.19% 20.57% 13.86% 22.43% 19.78% 23.46% 26.21%
Return on Common Equity (ROCE)
-1.86% 70.54% 74.78% 85.18% 26.12% 117.77% 77.25% 121.74% 99.66% 110.78% 115.10%
Return on Equity Simple (ROE_SIMPLE)
44.46% 0.00% 47.91% 54.14% 58.78% 0.00% 70.45% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-61 2,084 2,219 3,134 932 4,506 2,950 5,736 5,685 6,725 7,450
NOPAT Margin
-0.64% 22.28% 25.31% 27.72% 8.15% 33.30% 23.18% 36.87% 32.30% 34.86% 37.63%
Net Nonoperating Expense Percent (NNEP)
-0.02% -0.65% -0.15% 0.88% -0.19% 0.40% 0.73% 0.26% 0.38% 0.29% 0.16%
Return On Investment Capital (ROIC_SIMPLE)
- 5.77% - - - 9.40% 5.43% 9.85% 8.57% 9.74% 9.99%
Cost of Revenue to Revenue
19.58% 19.12% 19.09% 19.20% 18.98% 17.76% 17.47% 15.73% 17.09% 17.48% 18.07%
SG&A Expenses to Revenue
18.99% 20.58% 22.27% 18.73% 18.36% 17.92% 19.40% 17.70% 15.57% 16.23% 14.82%
R&D to Revenue
56.68% 34.06% 30.03% 25.35% 48.61% 23.73% 33.82% 22.43% 23.42% 22.45% 20.68%
Operating Expenses to Revenue
75.68% 55.36% 52.30% 47.93% 67.68% 44.19% 53.50% 40.13% 41.06% 39.11% 36.91%
Earnings before Interest and Taxes (EBIT)
427 2,509 2,536 3,517 1,588 5,039 3,456 6,776 7,232 8,266 8,850
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
838 2,897 2,937 3,932 2,055 5,524 3,919 7,255 7,702 8,852 9,359
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
42.79 48.48 54.71 60.28 56.30 49.09 47.18 38.39 28.82 36.45 26.43
Price to Tangible Book Value (P/TBV)
1,358.09 0.00 631.25 706.14 414.50 308.90 186.79 106.37 59.90 68.57 46.62
Price to Revenue (P/Rev)
14.97 15.30 19.51 21.00 19.62 15.47 15.18 13.17 11.54 14.83 11.41
Price to Earnings (P/E)
96.24 99.65 114.19 111.34 95.79 65.79 66.97 50.83 37.25 46.82 32.60
Dividend Yield
0.82% 0.78% 0.60% 0.54% 0.57% 0.67% 0.65% 0.72% 0.76% 0.56% 0.68%
Earnings Yield
1.04% 1.00% 0.88% 0.90% 1.04% 1.52% 1.49% 1.97% 2.68% 2.14% 3.07%
Enterprise Value to Invested Capital (EV/IC)
18.83 17.31 21.58 22.43 21.34 16.98 16.19 13.90 13.34 16.94 12.98
Enterprise Value to Revenue (EV/Rev)
15.44 15.87 20.08 21.59 20.22 16.07 15.84 13.79 12.04 15.33 11.89
Enterprise Value to EBITDA (EV/EBITDA)
64.67 67.01 79.06 79.24 69.90 50.10 50.29 39.18 29.33 36.02 25.90
Enterprise Value to EBIT (EV/EBIT)
80.62 82.62 95.43 93.47 81.40 57.08 57.05 43.57 31.80 38.82 27.60
Enterprise Value to NOPAT (EV/NOPAT)
103.22 104.89 118.94 113.52 98.84 67.19 67.46 52.07 37.90 47.35 33.56
Enterprise Value to Operating Cash Flow (EV/OCF)
79.67 127.72 196.32 186.31 136.97 82.09 83.28 67.16 44.55 59.41 41.94
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 180.40 280.43 116.89
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.78 2.32 2.03 2.12 2.17 2.36 2.43 2.17 1.78 1.60 1.39
Long-Term Debt to Equity
1.59 1.69 1.90 1.74 2.03 2.00 2.18 1.86 1.71 1.54 1.26
Financial Leverage
1.19 1.50 1.36 1.54 1.54 1.94 1.83 1.82 1.42 1.46 1.43
Leverage Ratio
4.91 5.25 4.84 5.11 5.21 5.68 5.33 5.40 4.99 4.69 4.38
Compound Leverage Factor
4.91 5.25 4.84 5.11 5.21 5.68 5.33 5.40 4.99 4.69 4.38
Debt to Total Capital
64.08% 69.90% 67.02% 67.94% 68.48% 70.22% 70.85% 68.50% 64.06% 61.56% 58.16%
Short-Term Debt to Total Capital
7.13% 19.13% 4.22% 12.14% 4.56% 10.68% 7.39% 9.83% 2.46% 2.37% 5.36%
Long-Term Debt to Total Capital
56.94% 50.77% 62.80% 55.80% 63.92% 59.54% 63.46% 58.68% 61.60% 59.20% 52.80%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.28% 0.25% 0.22% 0.17% 0.18% 0.17% 0.15% 0.13% 0.09% 0.00% 0.00%
Common Equity to Total Capital
35.65% 29.85% 32.76% 31.89% 31.34% 29.62% 29.00% 31.37% 35.86% 38.40% 41.81%
Debt to EBITDA
2.63 3.12 2.87 2.72 2.63 2.33 2.50 2.13 1.74 1.53 1.31
Net Debt to EBITDA
1.96 2.38 2.25 2.14 2.06 1.87 2.08 1.77 1.22 1.17 1.05
Long-Term Debt to EBITDA
2.34 2.27 2.69 2.24 2.46 1.97 2.24 1.82 1.68 1.47 1.19
Debt to NOPAT
4.20 4.89 4.32 3.90 3.72 3.12 3.35 2.83 2.25 2.01 1.69
Net Debt to NOPAT
3.12 3.73 3.39 3.06 2.92 2.51 2.79 2.35 1.58 1.54 1.37
Long-Term Debt to NOPAT
3.74 3.55 4.05 3.21 3.47 2.65 3.00 2.42 2.16 1.94 1.54
Altman Z-Score
7.03 6.75 9.33 9.43 8.82 7.58 7.13 6.22 5.74 8.09 7.20
Noncontrolling Interest Sharing Ratio
0.85% 1.00% 0.78% 0.64% 0.65% 0.68% 0.58% 0.47% 0.36% 0.13% 0.21%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.05 0.94 1.35 1.11 1.27 1.15 1.37 1.28 1.55 1.58 1.50
Quick Ratio
0.58 0.52 0.68 0.61 0.63 0.59 0.57 0.53 0.73 0.78 0.72
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-5,613 -6,277 -7,458 -8,911 -11,499 -6,839 -11,534 -9,652 -9,229 -10,811 -10,800
Operating Cash Flow to CapEx
225.65% -29.13% 118.22% 119.71% 274.81% 165.36% 110.34% 181.89% 423.24% 126.62% 229.28%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.61 0.60 0.61 0.61 0.61 0.63 0.64 0.62 0.62 0.68 0.70
Accounts Receivable Turnover
3.43 3.43 3.78 3.50 3.65 3.66 4.08 3.52 3.77 3.90 4.11
Inventory Turnover
1.57 1.40 1.34 1.33 1.26 1.26 1.16 1.06 1.03 1.04 1.04
Fixed Asset Turnover
3.03 2.96 2.97 2.98 2.92 3.00 3.05 3.01 3.09 3.12 3.21
Accounts Payable Turnover
3.32 3.13 3.18 2.78 2.93 2.89 3.03 2.64 2.82 2.57 2.93
Days Sales Outstanding (DSO)
106.34 106.40 96.68 104.33 100.11 99.72 89.44 103.78 96.78 93.61 88.86
Days Inventory Outstanding (DIO)
232.92 259.81 272.55 274.79 289.13 289.67 313.62 345.30 355.44 352.27 350.76
Days Payable Outstanding (DPO)
109.84 116.72 114.93 131.52 124.47 126.33 120.37 138.17 129.38 142.14 124.63
Cash Conversion Cycle (CCC)
229.41 249.50 254.30 247.59 264.77 263.06 282.69 310.91 322.84 303.73 314.99
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
26,290 31,278 33,436 37,456 38,722 42,623 47,919 52,845 53,636 58,968 66,170
Invested Capital Turnover
1.36 1.26 1.26 1.24 1.26 1.22 1.20 1.18 1.29 1.30 1.27
Increase / (Decrease) in Invested Capital
5,553 8,361 9,677 12,045 12,432 11,345 14,484 15,388 14,914 17,536 18,251
Enterprise Value (EV)
495,154 541,565 721,568 840,226 826,258 723,817 775,969 734,648 715,627 998,893 858,994
Market Capitalization
480,084 522,228 700,944 817,502 801,776 696,733 743,815 701,421 685,784 966,460 824,022
Book Value per Share
$11.82 $11.35 $14.22 $14.27 $14.98 $14.95 $16.63 $19.28 $25.14 $28.04 $33.05
Tangible Book Value per Share
$0.37 ($1.13) $1.23 $1.22 $2.04 $2.38 $4.20 $6.96 $12.10 $14.91 $18.74
Total Capital
31,476 36,089 39,109 42,528 45,440 47,916 54,363 58,253 66,357 69,038 74,568
Total Debt
20,168 25,225 26,211 28,892 31,120 33,644 38,516 39,904 42,507 42,503 43,370
Total Long-Term Debt
17,924 18,321 24,560 23,730 29,045 28,527 34,500 34,180 40,874 40,868 39,370
Net Debt
14,983 19,245 20,538 22,650 24,401 27,005 32,073 33,150 29,785 32,433 34,972
Capital Expenditures (CapEx)
970 1,071 986 1,225 1,351 1,496 1,510 1,697 2,088 2,547 2,326
Debt-free, Cash-free Net Working Capital (DFCFNWC)
760 2,411 5,656 4,881 5,297 6,057 11,989 13,012 13,650 14,768 16,919
Debt-free Net Working Capital (DFNWC)
3,254 5,338 8,242 8,245 8,815 9,480 15,210 16,558 23,563 22,036 22,201
Net Working Capital (NWC)
1,009 -1,566 6,591 3,083 6,741 4,363 11,193 10,834 21,930 20,401 18,201
Net Nonoperating Expense (NNE)
-3.12 -106 -24 167 -38 96 191 76 103 87 54
Net Nonoperating Obligations (NNO)
14,983 20,415 20,538 23,821 24,401 28,351 32,073 34,496 29,785 32,433 34,972
Total Depreciation and Amortization (D&A)
411 388 401 414 467 485 463 479 470 586 509
Debt-free, Cash-free Net Working Capital to Revenue
2.37% 7.06% 15.74% 12.54% 12.96% 13.45% 24.47% 24.43% 22.97% 22.66% 23.42%
Debt-free Net Working Capital to Revenue
10.14% 15.64% 22.94% 21.18% 21.57% 21.05% 31.04% 31.09% 39.66% 33.81% 30.73%
Net Working Capital to Revenue
3.15% -4.59% 18.34% 7.92% 16.50% 9.69% 22.84% 20.34% 36.91% 31.30% 25.19%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.06) $2.43 $2.49 $3.29 $1.08 $4.90 $3.07 $6.30 $6.22 $7.41 $8.27
Adjusted Weighted Average Basic Shares Outstanding
899.80M 900.18M 900.80M 900.90M 901M 900.61M 898.70M 897.90M 896.90M 897.30M 894.50M
Adjusted Diluted Earnings per Share
($0.06) $2.42 $2.48 $3.28 $1.07 $4.88 $3.06 $6.29 $6.21 $7.39 $8.26
Adjusted Weighted Average Diluted Shares Outstanding
899.80M 903.28M 903.80M 904.20M 905M 904.06M 900.60M 899.80M 898.80M 899.30M 895.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
949.31M 950.16M 950.41M 950.43M 949.32M 948.17M 947.74M 946.46M 945.38M 943.36M 941.74M
Normalized Net Operating Profit after Tax (NOPAT)
315 2,084 2,219 3,501 982 4,506 2,978 5,736 5,967 6,792 7,683
Normalized NOPAT Margin
3.32% 22.28% 25.31% 30.97% 8.59% 33.30% 23.40% 36.87% 33.90% 35.21% 38.81%
Pre Tax Income Margin
4.50% 26.82% 28.92% 31.12% 13.89% 37.23% 27.15% 43.56% 41.09% 42.85% 44.70%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
78.90% 77.65% 68.77% 59.60% 54.12% 44.20% 43.74% 36.46% 28.28% 26.09% 22.10%
Augmented Payout Ratio
93.93% 91.96% 68.77% 59.60% 59.45% 67.80% 77.05% 68.29% 53.56% 45.99% 42.92%

Financials Breakdown Chart

Key Financial Trends

Eli Lilly (LLY) has delivered a notably strong multi-year trajectory across revenue, margins, and cash flow, while also expanding its balance sheet with higher intangibles and leverage tied to ongoing investments. Below is a concise, data-backed view of the most important trends from the last four years based on quarterly statements.

  • Strong revenue growth: Operating revenue rose from about $7.30B in Q4 2022 to $19.29B in Q4 2025, illustrating a sustained top-line expansion across product lines and pipeline reliability.
  • High and stable gross margins: Total gross profit margins stayed in the mid-to-upper 80s range (roughly 82–84%) across these years, indicating pricing power and efficient cost control.
  • Solid net income and EPS gains: Net income attributable to common shareholders reached about $6.64B in Q4 2025 with Basic EPS of $7.41 and Diluted EPS of $7.39, marking meaningful profitability growth versus prior periods.
  • Rising operating cash flow: Net cash from continuing operating activities climbed to about $3.22B in Q4 2025 (vs roughly $2.47B in Q4 2024), signaling stronger cash generation from core operations.
  • Healthy liquidity tailwind: Cash and equivalents were around $9.8B on the latest pre-Q4 2025 period, highlighting ample liquidity to fund operations, dividends, and select investments.
  • Growing intangibles and goodwill: Goodwill (~$5.9B) and Intangible Assets (~$6.4–$6.7B) have risen meaningfully, reflecting acquisitions/licensing activity and pipeline deals, which can be positive for future growth but carry impairment risk if projects underperform.
  • Elevated leverage profile: Long-term debt sits around $40.9B with total liabilities near $91B, and equity around $23–24B in the latest periods, indicating a high but typical pharma leverage level that warrants watching debt maturities and interest costs.
  • Working-capital intensity from other liabilities: Large other current liabilities (e.g., around $22–23B in several periods) suggest sizable accruals and working-capital timing effects, which can impact near-term liquidity timing.
  • Debt load and leverage risk persists: Substantial long-term debt and overall high liabilities relative to equity raise watchpoints for balance-sheet risk if growth slows or pipeline opportunities derail.
  • Aggressive investing and financing outflows: Significant investing activity and periodic financing outflows (e.g., net cash from investing around -$2.8B and net financing outflows in some quarters) reduce near-term free cash flow and liquidity headroom, even as earnings grow.
05/06/26 08:55 PM ETAI Generated. May Contain Errors.

Frequently Asked Questions About Eli Lilly and Company's Financials

When does Eli Lilly and Company's financial year end?

According to the most recent income statement we have on file, Eli Lilly and Company's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

How has Eli Lilly and Company's net income changed over the last 10 years?

Eli Lilly and Company's net income appears to be on an upward trend, with a most recent value of $20.64 billion in 2025, rising from $2.41 billion in 2015. The previous period was $10.59 billion in 2024. Check out Eli Lilly and Company's forecast to explore projected trends and price targets.

What is Eli Lilly and Company's operating income?
Eli Lilly and Company's total operating income in 2025 was $26.30 billion, based on the following breakdown:
  • Total Gross Profit: $54.13 billion
  • Total Operating Expenses: $27.83 billion
How has Eli Lilly and Company's revenue changed over the last 10 years?

Over the last 10 years, Eli Lilly and Company's total revenue changed from $19.96 billion in 2015 to $65.18 billion in 2025, a change of 226.6%.

How much debt does Eli Lilly and Company have?

Eli Lilly and Company's total liabilities were at $85.94 billion at the end of 2025, a 33.4% increase from 2024, and a 309.7% increase since 2015.

How much cash does Eli Lilly and Company have?

In the past 10 years, Eli Lilly and Company's cash and equivalents has ranged from $2.07 billion in 2022 to $7.32 billion in 2018, and is currently $7.27 billion as of their latest financial filing in 2025.

How has Eli Lilly and Company's book value per share changed over the last 10 years?

Over the last 10 years, Eli Lilly and Company's book value per share changed from 13.15 in 2015 to 28.04 in 2025, a change of 113.3%.



Financial statements for NYSE:LLY last updated on 5/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners