Eli Lilly and Co
F:LLY
Balance Sheet
Balance Sheet Decomposition
Eli Lilly and Co
Eli Lilly and Co
Balance Sheet
Eli Lilly and Co
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
2 702
|
1 946
|
2 756
|
5 365
|
3 007
|
3 109
|
3 221
|
5 497
|
4 463
|
5 993
|
5 923
|
4 019
|
3 830
|
3 872
|
3 666
|
4 582
|
6 536
|
7 321
|
2 338
|
3 657
|
3 819
|
2 067
|
2 819
|
3 268
|
|
| Cash Equivalents |
2 702
|
1 946
|
2 756
|
5 365
|
3 007
|
3 109
|
3 221
|
5 497
|
4 463
|
5 993
|
5 923
|
4 019
|
3 830
|
3 872
|
3 666
|
4 582
|
6 536
|
7 321
|
2 338
|
3 657
|
3 819
|
2 067
|
2 819
|
3 268
|
|
| Short-Term Investments |
1 029
|
1 709
|
957
|
2 099
|
2 031
|
782
|
1 611
|
429
|
35
|
734
|
975
|
1 666
|
1 567
|
955
|
785
|
1 457
|
1 498
|
88
|
101
|
24
|
90
|
145
|
109
|
155
|
|
| Total Receivables |
1 695
|
2 074
|
2 343
|
2 553
|
2 762
|
2 694
|
3 705
|
3 277
|
3 832
|
4 158
|
4 238
|
3 888
|
4 023
|
3 801
|
4 072
|
4 766
|
5 262
|
5 777
|
5 542
|
6 929
|
8 127
|
8 559
|
11 336
|
13 275
|
|
| Accounts Receivables |
1 406
|
1 670
|
1 865
|
2 059
|
2 313
|
2 299
|
2 674
|
2 779
|
3 343
|
3 494
|
3 598
|
3 336
|
3 434
|
3 235
|
3 513
|
4 029
|
4 546
|
5 777
|
4 547
|
5 875
|
6 673
|
6 896
|
9 091
|
11 006
|
|
| Other Receivables |
289
|
404
|
478
|
494
|
448
|
396
|
1 031
|
499
|
489
|
664
|
640
|
552
|
588
|
567
|
559
|
737
|
716
|
0
|
994
|
1 054
|
1 454
|
1 663
|
2 246
|
2 270
|
|
| Inventory |
1 060
|
1 495
|
1 963
|
2 292
|
1 878
|
2 270
|
2 524
|
2 493
|
2 850
|
2 518
|
2 300
|
2 644
|
2 929
|
2 740
|
3 446
|
3 562
|
4 458
|
3 098
|
3 191
|
3 980
|
3 886
|
4 310
|
5 773
|
7 589
|
|
| Other Current Assets |
453
|
580
|
750
|
527
|
1 118
|
898
|
1 256
|
757
|
1 307
|
1 437
|
813
|
822
|
756
|
560
|
604
|
735
|
1 448
|
4 266
|
2 539
|
2 872
|
2 531
|
2 954
|
5 690
|
8 452
|
|
| Total Current Assets |
6 939
|
7 804
|
8 769
|
12 836
|
10 796
|
9 754
|
12 316
|
12 453
|
12 487
|
14 840
|
14 248
|
13 039
|
13 105
|
11 928
|
12 574
|
15 101
|
19 202
|
20 550
|
13 710
|
17 462
|
18 452
|
18 035
|
25 727
|
32 740
|
|
| PP&E Net |
4 532
|
5 293
|
6 539
|
7 551
|
7 913
|
8 152
|
8 575
|
8 626
|
8 197
|
7 941
|
7 760
|
7 760
|
7 976
|
7 964
|
8 054
|
8 253
|
8 827
|
7 996
|
8 405
|
8 682
|
8 985
|
10 144
|
12 914
|
17 102
|
|
| PP&E Gross |
4 532
|
5 293
|
6 539
|
7 551
|
7 913
|
8 152
|
8 575
|
8 626
|
8 197
|
7 941
|
7 760
|
7 760
|
7 976
|
7 964
|
8 054
|
8 253
|
8 827
|
7 996
|
8 405
|
8 682
|
8 985
|
10 144
|
12 914
|
17 102
|
|
| Accumulated Depreciation |
3 883
|
4 253
|
4 529
|
4 788
|
5 224
|
5 564
|
6 266
|
6 690
|
6 903
|
6 546
|
6 834
|
7 158
|
7 671
|
8 065
|
8 607
|
8 525
|
9 265
|
8 667
|
9 162
|
9 571
|
9 977
|
10 233
|
11 099
|
11 789
|
|
| Intangible Assets |
0
|
95
|
110
|
140
|
130
|
130
|
1 710
|
2 762
|
2 525
|
3 395
|
3 219
|
3 186
|
2 814
|
2 884
|
5 035
|
4 358
|
4 029
|
1 068
|
6 618
|
7 450
|
7 692
|
7 207
|
6 907
|
6 166
|
|
| Goodwill |
93
|
0
|
0
|
0
|
0
|
0
|
746
|
1 168
|
1 175
|
1 424
|
1 910
|
1 566
|
1 517
|
1 758
|
4 040
|
3 973
|
4 370
|
1 367
|
3 679
|
3 767
|
3 892
|
4 073
|
4 940
|
5 770
|
|
| Long-Term Investments |
2 711
|
3 150
|
3 375
|
561
|
1 297
|
1 002
|
577
|
1 545
|
1 156
|
1 780
|
4 030
|
6 313
|
7 625
|
4 569
|
3 647
|
5 208
|
5 679
|
2 005
|
1 962
|
2 967
|
3 213
|
2 902
|
3 052
|
3 216
|
|
| Other Long-Term Assets |
2 159
|
2 700
|
2 896
|
3 779
|
4 446
|
3 005
|
2 951
|
2 659
|
1 921
|
1 622
|
2 493
|
2 534
|
2 213
|
7 204
|
2 221
|
1 914
|
2 874
|
10 923
|
4 912
|
6 306
|
6 572
|
7 130
|
10 467
|
13 720
|
|
| Other Assets |
93
|
0
|
0
|
0
|
0
|
0
|
746
|
1 168
|
1 175
|
1 424
|
1 910
|
1 566
|
1 517
|
1 758
|
4 040
|
3 973
|
4 370
|
1 367
|
3 679
|
3 767
|
3 892
|
4 073
|
4 940
|
5 770
|
|
| Total Assets |
16 434
N/A
|
19 042
+16%
|
21 688
+14%
|
24 867
+15%
|
24 581
-1%
|
22 042
-10%
|
26 875
+22%
|
29 213
+9%
|
27 461
-6%
|
31 001
+13%
|
33 660
+9%
|
34 399
+2%
|
35 249
+2%
|
36 308
+3%
|
35 569
-2%
|
38 806
+9%
|
44 981
+16%
|
43 908
-2%
|
39 286
-11%
|
46 633
+19%
|
48 806
+5%
|
49 490
+1%
|
64 006
+29%
|
78 715
+23%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
624
|
677
|
876
|
649
|
781
|
789
|
924
|
886
|
968
|
1 072
|
1 125
|
1 188
|
1 119
|
1 128
|
1 338
|
1 349
|
1 411
|
1 207
|
1 405
|
1 607
|
1 671
|
1 931
|
2 599
|
3 229
|
|
| Accrued Liabilities |
382
|
232
|
387
|
947
|
1 040
|
1 150
|
1 531
|
1 644
|
2 004
|
2 224
|
2 576
|
2 718
|
2 886
|
2 828
|
3 527
|
4 812
|
5 463
|
5 805
|
5 849
|
6 850
|
7 804
|
9 844
|
13 339
|
13 633
|
|
| Short-Term Debt |
274
|
260
|
17
|
1 654
|
13
|
219
|
414
|
5 846
|
27
|
156
|
1 522
|
12
|
0
|
0
|
0
|
1 299
|
2 697
|
499
|
1 494
|
0
|
0
|
1 498
|
6 189
|
4 338
|
|
| Current Portion of Long-Term Debt |
12
|
285
|
180
|
367
|
721
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 013
|
2 689
|
6
|
638
|
1 010
|
603
|
5
|
9
|
1 538
|
3
|
715
|
780
|
|
| Other Current Liabilities |
3 911
|
3 610
|
4 101
|
3 978
|
3 160
|
3 095
|
2 568
|
4 733
|
3 569
|
3 474
|
3 707
|
4 472
|
3 899
|
3 096
|
3 358
|
2 888
|
3 956
|
3 774
|
3 022
|
4 016
|
4 040
|
3 863
|
4 451
|
6 398
|
|
| Total Current Liabilities |
5 203
|
5 064
|
5 561
|
7 594
|
5 716
|
5 254
|
5 437
|
13 110
|
6 568
|
6 927
|
8 931
|
8 390
|
8 917
|
9 741
|
8 230
|
10 987
|
14 536
|
11 888
|
11 775
|
12 482
|
15 053
|
17 138
|
27 293
|
28 377
|
|
| Long-Term Debt |
3 132
|
4 358
|
4 688
|
4 492
|
5 764
|
3 494
|
4 594
|
4 616
|
6 635
|
6 771
|
5 465
|
5 519
|
4 200
|
5 333
|
7 972
|
8 368
|
9 941
|
9 196
|
13 818
|
16 587
|
15 346
|
14 738
|
18 321
|
28 527
|
|
| Deferred Income Tax |
0
|
0
|
386
|
620
|
695
|
62
|
288
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 313
|
2 188
|
2 100
|
1 734
|
87
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
8
|
6
|
9
|
9
|
15
|
19
|
73
|
76
|
1 080
|
92
|
184
|
176
|
126
|
92
|
80
|
|
| Other Liabilities |
995
|
1 347
|
1 289
|
1 241
|
1 614
|
2 412
|
3 053
|
4 675
|
4 733
|
4 891
|
5 729
|
5 716
|
4 491
|
5 846
|
4 777
|
5 371
|
8 837
|
10 602
|
8 806
|
9 640
|
7 518
|
6 751
|
7 529
|
7 540
|
|
| Total Liabilities |
9 330
N/A
|
10 768
+15%
|
11 924
+11%
|
13 947
+17%
|
13 789
-1%
|
11 222
-19%
|
13 371
+19%
|
22 477
+68%
|
17 937
-20%
|
18 581
+4%
|
20 118
+8%
|
19 634
-2%
|
17 617
-10%
|
20 934
+19%
|
20 998
+0%
|
24 798
+18%
|
33 389
+35%
|
34 080
+2%
|
36 679
+8%
|
40 992
+12%
|
39 827
-3%
|
38 840
-2%
|
53 234
+37%
|
64 523
+21%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
703
|
702
|
702
|
708
|
707
|
708
|
710
|
711
|
719
|
721
|
724
|
717
|
699
|
695
|
691
|
689
|
688
|
661
|
599
|
598
|
596
|
594
|
594
|
592
|
|
| Retained Earnings |
7 411
|
8 500
|
9 470
|
9 725
|
10 027
|
10 766
|
11 807
|
7 655
|
9 830
|
12 733
|
14 898
|
16 088
|
16 992
|
16 483
|
16 012
|
16 046
|
13 894
|
11 396
|
4 920
|
7 830
|
8 959
|
10 043
|
10 312
|
13 545
|
|
| Additional Paid In Capital |
2 610
|
2 610
|
2 610
|
3 119
|
3 324
|
3 572
|
3 805
|
3 977
|
4 636
|
4 799
|
4 887
|
4 963
|
5 050
|
5 292
|
5 552
|
5 641
|
5 818
|
6 584
|
6 685
|
6 779
|
6 833
|
6 921
|
7 250
|
7 439
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
129
|
15
|
73
|
205
|
100
|
10
|
224
|
114
|
0
|
5
|
15
|
4
|
37
|
26
|
32
|
|
| Treasury Stock |
2 742
|
2 745
|
2 739
|
2 739
|
2 739
|
2 736
|
2 736
|
2 734
|
3 112
|
3 110
|
3 108
|
3 206
|
3 107
|
3 105
|
3 103
|
3 094
|
3 089
|
3 083
|
3 074
|
3 069
|
3 066
|
3 064
|
3 057
|
3 063
|
|
| Other Equity |
878
|
794
|
279
|
107
|
527
|
1 489
|
82
|
2 873
|
2 549
|
2 851
|
3 873
|
3 870
|
2 208
|
4 092
|
4 591
|
5 498
|
5 832
|
5 729
|
6 529
|
6 511
|
4 347
|
3 808
|
4 301
|
4 290
|
|
| Total Equity |
7 104
N/A
|
8 274
+16%
|
9 765
+18%
|
10 920
+12%
|
10 792
-1%
|
10 820
+0%
|
13 504
+25%
|
6 735
-50%
|
9 524
+41%
|
12 420
+30%
|
13 542
+9%
|
14 765
+9%
|
17 631
+19%
|
15 373
-13%
|
14 571
-5%
|
14 008
-4%
|
11 592
-17%
|
9 829
-15%
|
2 607
-73%
|
5 642
+116%
|
8 979
+59%
|
10 650
+19%
|
10 772
+1%
|
14 192
+32%
|
|
| Total Liabilities & Equity |
16 434
N/A
|
19 042
+16%
|
21 688
+14%
|
24 867
+15%
|
24 581
-1%
|
22 042
-10%
|
26 875
+22%
|
29 213
+9%
|
27 461
-6%
|
31 001
+13%
|
33 660
+9%
|
34 399
+2%
|
35 249
+2%
|
36 308
+3%
|
35 569
-2%
|
38 806
+9%
|
44 981
+16%
|
43 908
-2%
|
39 286
-11%
|
46 633
+19%
|
48 806
+5%
|
49 490
+1%
|
64 006
+29%
|
78 715
+23%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 083
|
1 082
|
1 084
|
1 092
|
1 090
|
1 132
|
1 134
|
1 137
|
1 149
|
1 153
|
1 158
|
1 144
|
1 117
|
1 111
|
1 105
|
1 101
|
1 100
|
1 058
|
958
|
957
|
954
|
950
|
949
|
948
|
|