Eli Lilly and logo

Eli Lilly and

LLY | NYSE
Chart Builder DCF Calculator
$1,417.54
+$43.84 (+3.19%)
At close: Oct 30, 2026, 4:02 PM ET
$1,414.51
-$3.03 (-0.21%)
Pre-market: Nov 2, 2026, 7:17 AM ET
Fiscal Quarter
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
6.45B 7.1B 7.4B 6.64B 5.58B 5.66B 2.76B 4.41B 970.3M 2.97B 2.24B 2.19B -57.4M 1.76B 1.34B 1.94B 1.45B 952.5M 1.9B 1.73B 1.11B 1.39B 1.36B
Depreciation & Amortization
545M 534M 509M 585.7M 470.3M 478M 463M 484.8M 466.8M 414.4M 400.6M 387.7M 411M 366.3M 362.3M 375M 362.9M 348.9M 435.7M 445.7M 382.3M 369.3M 350.3M
Stock-Based Compensation
200M 201M 161M 136.1M 151.1M 185.1M 153.7M 141.9M 133.2M 211.1M 159.4M 120.2M 215.6M 161.5M 131.2M 92.9M 85.1M 92.1M 101M 75.3M 90.1M 91.9M 85.5M
Other Working Capital
435M -670M -1.66B -3.67B 1.21B -2.26B -3.36B -2.22B -9.8M -1.4B -1.75B -3.17B 793.3M -840.2M 164.1M -836M 927.6M -69.9M -34.3M -474.5M -666.5M 221.2M -102.8M
Other Non-Cash Items
4.43B 2.49B 409M 287.3M 922.4M 94.9M 2.05B 628.9M 2.58B 280.4M 393.3M 669M 1.67B -387.8M 287.5M -300K 460M 478.1M 624.3M 476.4M 1.01B -2.4M 128.2M
Deferred Income Tax
-665M 1.05B -1.48B -748.1M 501.4M -1.07B -391.6M -966.7M -429.8M -1.01B -279M -506.2M -844.3M -431.1M -559.4M 10.4M -1.07B -618.4M -506.6M -92.5M -296M -294.7M -119.1M
Change in Working Capital
435M -670M -1.66B -3.67B 1.21B -2.26B -3.36B -2.22B -9.8M -1.4B -1.75B -3.17B 793.3M -840.2M 164.1M -836M 927.6M -69.9M -34.3M -474.5M -666.5M 221.2M -102.8M
Operating Cash Flow
11.4B 10.69B 5.33B 3.22B 8.84B 3.09B 1.67B 2.47B 3.71B 1.47B 1.17B -311.9M 2.19B 631.9M 1.73B 1.58B 2.22B 1.18B 2.52B 2.16B 1.63B 1.78B 1.7B
Capital Expenditures
-3.18B -2.93B -2.33B -2.55B -223.9M -1.8B -3.27B -1.75B -4.17B -1.4B -986.3M -1.65B -4B -836.3M -903.5M -555.6M -652.1M -813.6M -881M -394.2M -455.6M -531.3M -492.1M
Cash Acquisitions
-887M -8.75B -1.06B -111.6M -549.4M n/a n/a n/a n/a -947.7M n/a -1.62B n/a n/a n/a -327.2M n/a n/a n/a n/a n/a n/a -747.4M
Purchase of Investments
-258M -307M -297M -127M -150.1M -171.2M -196.7M -182.1M -294.8M -157.4M -141.5M -275M -150.8M -234.2M -169M -168.5M -254.8M -153M -131.3M -275.4M -208.3M -218.8M -310.9M
Sales Maturities Of Investments
n/a n/a n/a 132M 556.1M 204.3M 71.6M 97.2M 99.8M 213.6M 111.9M 68.9M 133.4M 154.6M 343.4M 128.9M 108.6M 118M 108.1M 263.6M 100.6M 194.4M 288.8M
Other Investing Acitivies
-3.98B -3.41B -235M -148.9M -751.5M -170.9M -1.72B -339.6M -2.64B 95.6M -161.7M -22.8M -2.09B 358.7M -194.7M 7M -191.9M -420.5M -649M -75.8M -172M -77.6M -213.7M
Investing Cash Flow
-8.3B -15.4B -3.92B -2.8B -2.98B -1.83B -3.35B -1.92B -4B -2.2B -1.18B -2.92B -3.08B -459.1M -688.8M -860.5M -955.3M -826.5M -1.04B -379M -616.5M -483.3M -1.28B
Debt Repayment
-5.28B 11.58B 1.03B -500K 2.61B 824.7M 4.61B 3.04B 1.88B 2.74B 1.25B 500K 1.6B n/a 2.46B -243.3M -375.9M 767.6M -210.4M -2.6M 307.7M 200M -3.7M
Common Stock Repurchased
-377M -1.6B -2.36B -1.51B -708.1M -692.2M -1.2B -2.05B -446.1M n/a n/a n/a n/a n/a -750M n/a n/a n/a -1.5B -750M n/a -500M n/a
Dividend Paid
-1.54B -1.55B -1.55B -1.35B -1.35B -1.35B -1.35B -1.17B -1.17B -1.17B -1.17B -1.02B -1.02B -1.02B -1.02B -884.4M -882.2M -883.7M -885.5M -773.3M -770.4M -768.3M -774.8M
Other Financial Acitivies
-17M -4M -591M -25.1M -30.2M -30.4M -686.3M -45.5M -47.3M -8M -389.8M 4.56B -6.8M -15.6M -281M -13.7M -5.2M -7.6M -282.4M -600K -500K -14.9M -279.9M
Financial Cash Flow
-7.22B 8.43B -3.47B -2.88B 531M -1.24B 1.38B -225.4M 211.3M 1.56B -311.3M 3.54B 572M -1.03B 412.3M -1.14B -1.26B -123.7M -2.88B -1.53B -463.2M -1.08B -1.06B
Net Cash Flow
-4.07B 3.67B -1.99B -2.52B 6.42B 282.6M -175.1M -100.6M 145.4M 763.4M -358.4M 437.8M -313.7M -851.4M 1.48B -550.4M -5.5M 163.7M -1.36B 30.3M 568.2M 217.6M -654.7M
Free Cash Flow
8.22B 7.76B 3.01B 677.9M 8.61B 1.28B -1.6B 726.6M -458.9M 63.4M 179.7M -1.96B -1.81B -204.4M 827.1M 1.02B 1.56B 369.7M 1.64B 1.76B 1.18B 1.24B 1.21B
Adj. Free Cash Flow
8.02B 7.56B 2.85B 541.8M 8.46B 1.1B -1.75B 584.7M -592.1M -147.7M 20.3M -2.08B -2.03B -365.9M 695.9M 931.2M 1.48B 277.6M 1.54B 1.69B 1.09B 1.15B 1.12B
Maintenance CapEx
-545M -534M -509M -436.18M n/a -244.54M -1.81B -229.28M -3.47B -316.61M -329.65M -896.5M -3.06B -165.38M -903.5M -555.6M -589.93M -813.6M -511.06M -184.18M -68.42M -65.91M -137.33M
Growth CapEx
-2.63B -2.4B -1.82B -2.11B -223.9M -1.56B -1.45B -1.52B -704.77M -1.09B -656.65M -754.6M -940.49M -670.92M n/a n/a -62.17M n/a -369.94M -210.02M -387.18M -465.39M -354.77M
Owner Earnings
10.85B 10.16B 4.82B 2.79B 8.84B 2.84B -149.35M 2.24B 245.87M 1.15B 836.35M -1.21B -871.21M 466.52M 827.1M 1.02B 1.63B 369.7M 2.01B 1.97B 1.56B 1.71B 1.56B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.