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
TTM
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
27.58B 26.71B 25.28B 20.64B 18.41B 13.8B 11.11B 10.59B 8.37B 7.34B 6.14B 5.24B 4.99B 6.5B 5.69B 6.24B 6.03B 5.69B 6.13B 5.58B 5.97B 6.07B 6.09B
Depreciation & Amortization
2.17B 2.1B 2.04B 2B 1.9B 1.89B 1.83B 1.77B 1.67B 1.61B 1.57B 1.53B 1.51B 1.47B 1.45B 1.52B 1.59B 1.61B 1.63B 1.55B 1.47B 1.45B 1.4B
Stock-Based Compensation
698.1M 649.2M 633.3M 626M 631.8M 613.9M 639.9M 645.6M 623.9M 706.3M 656.7M 628.5M 601.2M 470.7M 401.3M 371.1M 353.5M 358.5M 358.3M 342.8M 355.3M 336.9M 321.8M
Other Working Capital
-3.67B -4.8B -6.39B -8.09B -6.64B -7.86B -7B -5.39B -6.33B -5.53B -4.97B -3.06B -718.8M -584.5M 185.8M -12.6M 348.9M -1.25B -954.1M -1.02B -1.06B -147.4M 557.9M
Other Non-Cash Items
5.71B 4.1B 1.71B 3.35B 3.69B 5.35B 5.54B 3.88B 3.92B 3.01B 2.35B 2.24B 1.57B 359.4M 1.23B 1.56B 2.04B 2.59B 2.11B 1.61B 1.1B -156.2M -293.4M
Deferred Income Tax
-1.85B -679.7M -2.79B -1.71B -1.93B -2.86B -2.8B -2.68B -2.22B -2.64B -2.06B -2.34B -1.82B -2.05B -2.24B -2.19B -2.29B -1.51B -1.19B -802.3M -910.5M -454.8M -264.8M
Change in Working Capital
-3.67B -4.8B -6.39B -8.09B -6.64B -7.86B -7B -5.39B -6.33B -5.53B -4.97B -3.06B -718.8M -584.5M 185.8M -12.6M 348.9M -1.25B -954.1M -1.02B -1.06B -147.4M 557.9M
Operating Cash Flow
30.64B 28.08B 20.48B 16.81B 16.06B 10.94B 9.32B 8.82B 6.03B 4.51B 3.68B 4.24B 6.13B 6.16B 6.71B 7.5B 8.08B 7.49B 8.09B 7.26B 6.92B 7.09B 7.81B
Capital Expenditures
-10.98B -8.03B -6.9B -7.84B -7.04B -10.99B -10.59B -8.31B -8.21B -8.04B -7.47B -7.39B -6.3B -2.95B -2.92B -2.9B -2.74B -2.54B -2.26B -1.87B -2.3B -2.26B -2.25B
Cash Acquisitions
-10.8B -10.47B -1.72B -661M -549.4M n/a -947.7M -947.7M -2.57B -2.57B -1.62B -1.62B -327.2M -327.2M -327.2M -327.2M n/a n/a n/a -747.4M -747.4M -769.4M -1.01B
Purchase of Investments
-989M -881.1M -745.3M -645M -700.1M -844.8M -831M -775.8M -868.7M -724.7M -801.5M -829M -722.5M -826.5M -745.3M -707.6M -814.5M -768M -833.8M -1.01B -873M -745M -598M
Sales Maturities Of Investments
132M 688.1M 892.4M 964M 929.2M 472.9M 482.2M 522.5M 494.2M 527.8M 468.8M 700.3M 760.3M 735.5M 698.9M 463.6M 598.3M 590.3M 666.7M 847.4M 777.7M 846.8M 1.08B
Other Investing Acitivies
-7.77B -4.54B -1.31B -2.79B -2.98B -4.87B -4.6B -3.04B -2.73B -2.18B -1.92B -1.95B -1.92B -20.9M -800.1M -1.25B -1.34B -1.32B -974.4M -539.1M -741.6M -535.4M -263.7M
Investing Cash Flow
-30.41B -25.1B -11.54B -10.97B -10.09B -11.11B -11.48B -9.3B -10.31B -9.38B -7.64B -7.15B -5.09B -2.96B -3.33B -3.68B -3.2B -2.86B -2.52B -2.76B -3.06B -2.75B -2.48B
Debt Repayment
12.6B 15.22B 4.46B 8.05B 11.09B 10.35B 12.27B 8.9B 5.86B 5.58B 2.84B 4.06B 3.81B 1.84B 2.61B -62M 178.7M 862.3M 294.7M 501.4M -76.1M 11M -1.18B
Common Stock Repurchased
-5.84B -6.17B -5.26B -4.11B -4.65B -4.39B -3.7B -2.5B -446.1M n/a n/a -750M -750M -750M -750M -1.5B -2.25B -2.25B -2.75B -1.25B -500M -500M n/a
Dividend Paid
-5.98B -5.78B -5.59B -5.38B -5.21B -5.03B -4.86B -4.68B -4.53B -4.38B -4.22B -4.07B -3.94B -3.8B -3.67B -3.54B -3.42B -3.31B -3.2B -3.09B -2.98B -2.88B -2.79B
Other Financial Acitivies
-6.3B -650.3M -676.7M -772M -792.4M -809.5M -787.1M -490.6M 4.12B 4.16B 4.15B 4.26B -317.1M -315.5M -307.5M -308.9M -295.8M -291.1M -298.4M -295.9M -336.7M -338.5M -327.1M
Financial Cash Flow
-5.14B 2.61B -7.06B -2.21B 440.4M 120.7M 2.92B 1.23B 5B 5.36B 2.77B 3.5B -1.19B -3.03B -2.12B -5.41B -5.79B -4.99B -5.95B -4.13B -3.9B -3.71B -4.3B
Net Cash Flow
-841.9M 5.57B 2.19B 4B 6.42B 152.3M 633.1M 449.8M 988.2M 529.1M -1.09B 751.6M -236.6M 71.6M 1.09B -1.75B -1.17B -597.1M -543.2M 161.4M 192.9M 854.9M 1.3B
Free Cash Flow
19.66B 20.05B 13.58B 8.97B 9.02B -50.2M -1.27B 510.8M -2.18B -3.53B -3.8B -3.15B -164.9M 3.21B 3.79B 4.6B 5.34B 4.95B 5.82B 5.39B 4.62B 4.84B 5.56B
Adj. Free Cash Flow
18.96B 19.4B 12.95B 8.35B 8.39B -664.1M -1.91B -134.8M -2.8B -4.24B -4.46B -3.78B -766.1M 2.74B 3.38B 4.23B 4.99B 4.59B 5.47B 5.04B 4.27B 4.5B 5.24B
Maintenance CapEx
-2.02B -1.48B -1.19B -2.5B -2.29B -5.75B -5.83B -4.34B -5.01B -4.6B -4.45B -5.03B -4.69B -2.21B -2.86B -2.47B -2.1B -1.58B -829.58M -455.85M -573.84M -817.52M -1.27B
Growth CapEx
-8.96B -6.55B -5.71B -5.35B -4.75B -5.23B -4.76B -3.97B -3.2B -3.44B -3.02B -2.37B -1.61B -733.09M -62.17M -432.11M -642.13M -967.14M -1.43B -1.42B -1.72B -1.44B -975.09M
Owner Earnings
28.62B 26.6B 19.29B 14.32B 13.77B 5.18B 3.49B 4.48B 1.02B -93.67M -776.74M -785.99M 1.45B 3.94B 3.85B 5.03B 5.98B 5.92B 7.26B 6.8B 6.35B 6.28B 6.54B

© 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.