Eli Lilly and Co
NYSE:LLY
Income Statement
Earnings Waterfall
Eli Lilly and Co
Revenue
|
34.1B
USD
|
Cost of Revenue
|
-7.1B
USD
|
Gross Profit
|
27B
USD
|
Operating Expenses
|
-16.7B
USD
|
Operating Income
|
10.3B
USD
|
Other Expenses
|
-5.1B
USD
|
Net Income
|
5.2B
USD
|
Income Statement
Eli Lilly and Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
23 113
N/A
|
22 194
-4%
|
21 200
-4%
|
20 303
-4%
|
19 616
-3%
|
19 577
0%
|
19 620
+0%
|
19 704
+0%
|
19 959
+1%
|
20 179
+1%
|
20 605
+2%
|
20 837
+1%
|
21 222
+2%
|
21 585
+2%
|
22 005
+2%
|
22 471
+2%
|
19 974
-11%
|
22 607
+13%
|
22 368
-1%
|
22 016
-2%
|
21 493
-2%
|
21 622
+1%
|
21 673
+0%
|
21 843
+1%
|
22 320
+2%
|
23 087
+3%
|
22 950
-1%
|
23 214
+1%
|
24 540
+6%
|
25 486
+4%
|
26 726
+5%
|
27 759
+4%
|
28 318
+2%
|
29 323
+4%
|
29 071
-1%
|
29 240
+1%
|
28 541
-2%
|
27 691
-3%
|
29 516
+7%
|
32 073
+9%
|
34 124
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 908)
|
(4 973)
|
(4 997)
|
(5 066)
|
(4 933)
|
(4 903)
|
(4 931)
|
(4 901)
|
(5 037)
|
(5 168)
|
(5 414)
|
(5 578)
|
(5 655)
|
(5 660)
|
(5 766)
|
(5 952)
|
(4 448)
|
(5 947)
|
(5 610)
|
(5 177)
|
(4 682)
|
(4 656)
|
(4 546)
|
(4 569)
|
(4 721)
|
(4 798)
|
(4 895)
|
(5 046)
|
(5 483)
|
(6 147)
|
(6 878)
|
(6 982)
|
(7 313)
|
(7 506)
|
(6 984)
|
(7 132)
|
(6 630)
|
(6 184)
|
(6 561)
|
(6 842)
|
(7 082)
|
|
Gross Profit |
18 205
N/A
|
17 222
-5%
|
16 203
-6%
|
15 237
-6%
|
14 683
-4%
|
14 675
0%
|
14 689
+0%
|
14 803
+1%
|
14 922
+1%
|
15 012
+1%
|
15 191
+1%
|
15 259
+0%
|
15 567
+2%
|
15 926
+2%
|
16 239
+2%
|
16 519
+2%
|
15 526
-6%
|
16 659
+7%
|
16 758
+1%
|
16 840
+0%
|
16 812
0%
|
16 966
+1%
|
17 127
+1%
|
17 275
+1%
|
17 598
+2%
|
18 290
+4%
|
18 055
-1%
|
18 168
+1%
|
19 057
+5%
|
19 339
+1%
|
19 848
+3%
|
20 776
+5%
|
21 006
+1%
|
21 817
+4%
|
22 087
+1%
|
22 108
+0%
|
21 912
-1%
|
21 507
-2%
|
22 954
+7%
|
25 230
+10%
|
27 042
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(12 657)
|
(12 251)
|
(11 912)
|
(11 798)
|
(11 354)
|
(11 323)
|
(11 269)
|
(11 072)
|
(11 330)
|
(11 462)
|
(11 615)
|
(11 698)
|
(11 695)
|
(11 784)
|
(11 828)
|
(11 945)
|
(11 079)
|
(11 621)
|
(11 375)
|
(11 195)
|
(11 026)
|
(11 328)
|
(11 560)
|
(11 615)
|
(11 809)
|
(12 003)
|
(11 853)
|
(12 095)
|
(12 207)
|
(12 526)
|
(13 046)
|
(13 298)
|
(13 458)
|
(13 365)
|
(13 413)
|
(13 544)
|
(13 631)
|
(14 198)
|
(15 072)
|
(15 868)
|
(16 717)
|
|
Selling, General & Administrative |
(7 126)
|
(6 959)
|
(6 755)
|
(6 775)
|
(6 621)
|
(6 659)
|
(6 631)
|
(6 535)
|
(6 533)
|
(6 483)
|
(6 471)
|
(6 460)
|
(6 452)
|
(6 523)
|
(6 631)
|
(6 644)
|
(5 982)
|
(6 428)
|
(6 183)
|
(6 062)
|
(5 975)
|
(6 154)
|
(6 254)
|
(6 209)
|
(6 214)
|
(6 246)
|
(6 109)
|
(6 265)
|
(6 121)
|
(6 148)
|
(6 385)
|
(6 394)
|
(6 432)
|
(6 414)
|
(6 353)
|
(6 389)
|
(6 440)
|
(6 632)
|
(6 932)
|
(7 122)
|
(7 403)
|
|
Research & Development |
(5 531)
|
(5 293)
|
(5 158)
|
(5 023)
|
(4 734)
|
(4 664)
|
(4 638)
|
(4 538)
|
(4 796)
|
(4 978)
|
(5 145)
|
(5 238)
|
(5 244)
|
(5 261)
|
(5 197)
|
(5 301)
|
(5 096)
|
(5 193)
|
(5 192)
|
(5 133)
|
(5 051)
|
(5 174)
|
(5 305)
|
(5 405)
|
(5 595)
|
(5 757)
|
(5 745)
|
(5 829)
|
(6 086)
|
(6 378)
|
(6 661)
|
(6 905)
|
(7 026)
|
(6 951)
|
(7 060)
|
(7 154)
|
(7 191)
|
(7 566)
|
(8 140)
|
(8 747)
|
(9 313)
|
|
Operating Income |
5 548
N/A
|
4 971
-10%
|
4 291
-14%
|
3 439
-20%
|
3 329
-3%
|
3 352
+1%
|
3 421
+2%
|
3 731
+9%
|
3 592
-4%
|
3 550
-1%
|
3 576
+1%
|
3 561
0%
|
3 872
+9%
|
4 142
+7%
|
4 411
+6%
|
4 575
+4%
|
4 447
-3%
|
5 039
+13%
|
5 383
+7%
|
5 645
+5%
|
5 786
+2%
|
5 638
-3%
|
5 567
-1%
|
5 660
+2%
|
5 790
+2%
|
6 287
+9%
|
6 202
-1%
|
6 073
-2%
|
6 850
+13%
|
6 813
-1%
|
6 803
0%
|
7 478
+10%
|
7 548
+1%
|
8 452
+12%
|
8 674
+3%
|
8 564
-1%
|
8 280
-3%
|
7 310
-12%
|
7 882
+8%
|
9 362
+19%
|
10 325
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(40)
|
(27)
|
(18)
|
(20)
|
(28)
|
(44)
|
(58)
|
(67)
|
(74)
|
(74)
|
(77)
|
(77)
|
(77)
|
(71)
|
(68)
|
(67)
|
(59)
|
(76)
|
(141)
|
(152)
|
(83)
|
(231)
|
(233)
|
(242)
|
(320)
|
(276)
|
(274)
|
(320)
|
(327)
|
(29)
|
186
|
(54)
|
(138)
|
(860)
|
(1 184)
|
(1 045)
|
(680)
|
(259)
|
(208)
|
(162)
|
(333)
|
|
Non-Reccuring Items |
(178)
|
(187)
|
(124)
|
(255)
|
(669)
|
(1 002)
|
(1 321)
|
(1 232)
|
(1 069)
|
(837)
|
(576)
|
(579)
|
(413)
|
(1 353)
|
(1 345)
|
(1 911)
|
(2 444)
|
(1 772)
|
(3 321)
|
(2 782)
|
(2 251)
|
(2 755)
|
(1 181)
|
(1 186)
|
(758)
|
(309)
|
(526)
|
(550)
|
(792)
|
(1 190)
|
(974)
|
(1 451)
|
(1 596)
|
(1 251)
|
(1 666)
|
(1 356)
|
(1 153)
|
(1 093)
|
(749)
|
(3 455)
|
(3 868)
|
|
Total Other Income |
559
|
73
|
106
|
233
|
368
|
421
|
425
|
427
|
342
|
100
|
81
|
22
|
(8)
|
151
|
187
|
208
|
360
|
311
|
362
|
321
|
229
|
393
|
316
|
302
|
555
|
513
|
991
|
1 221
|
1 499
|
1 433
|
962
|
812
|
341
|
392
|
406
|
387
|
359
|
324
|
356
|
397
|
429
|
|
Pre-Tax Income |
5 889
N/A
|
4 829
-18%
|
4 255
-12%
|
3 397
-20%
|
3 000
-12%
|
2 727
-9%
|
2 467
-10%
|
2 859
+16%
|
2 790
-2%
|
2 739
-2%
|
3 004
+10%
|
2 927
-3%
|
3 374
+15%
|
2 868
-15%
|
3 184
+11%
|
2 805
-12%
|
2 305
-18%
|
3 502
+52%
|
2 283
-35%
|
3 033
+33%
|
3 680
+21%
|
3 046
-17%
|
4 470
+47%
|
4 534
+1%
|
5 266
+16%
|
6 215
+18%
|
6 393
+3%
|
6 424
+0%
|
7 230
+13%
|
7 026
-3%
|
6 977
-1%
|
6 785
-3%
|
6 156
-9%
|
6 733
+9%
|
6 230
-7%
|
6 550
+5%
|
6 806
+4%
|
6 283
-8%
|
7 281
+16%
|
6 142
-16%
|
6 555
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 205)
|
(964)
|
(863)
|
(707)
|
(610)
|
(535)
|
(407)
|
(501)
|
(382)
|
(420)
|
(538)
|
(482)
|
(636)
|
(682)
|
(737)
|
(581)
|
2 189
|
(514)
|
(535)
|
(746)
|
(354)
|
(326)
|
(191)
|
(96)
|
(628)
|
(681)
|
(774)
|
(851)
|
(1 036)
|
(934)
|
(906)
|
(812)
|
(574)
|
(603)
|
(538)
|
(517)
|
(562)
|
(596)
|
(783)
|
(1 154)
|
(1 314)
|
|
Income from Continuing Operations |
4 685
|
3 865
|
3 392
|
2 690
|
2 391
|
2 192
|
2 059
|
2 359
|
2 408
|
2 319
|
2 466
|
2 444
|
2 738
|
2 187
|
2 447
|
2 225
|
4 494
|
2 988
|
1 748
|
2 286
|
3 326
|
2 720
|
4 279
|
4 439
|
4 638
|
5 533
|
5 618
|
5 573
|
6 194
|
6 093
|
6 071
|
5 972
|
5 582
|
6 129
|
5 692
|
6 033
|
6 245
|
5 687
|
6 498
|
4 988
|
5 240
|
|
Net Income (Common) |
4 685
N/A
|
3 865
-18%
|
3 392
-12%
|
2 690
-21%
|
2 391
-11%
|
2 192
-8%
|
2 059
-6%
|
2 359
+15%
|
2 408
+2%
|
2 319
-4%
|
2 466
+6%
|
2 444
-1%
|
2 738
+12%
|
2 187
-20%
|
2 447
+12%
|
2 225
-9%
|
(204)
N/A
|
1 124
N/A
|
(144)
N/A
|
450
N/A
|
3 232
+618%
|
6 256
+94%
|
7 843
+25%
|
7 948
+1%
|
8 318
+5%
|
5 533
-33%
|
5 618
+2%
|
5 573
-1%
|
6 194
+11%
|
6 093
-2%
|
6 071
0%
|
5 972
-2%
|
5 582
-7%
|
6 129
+10%
|
5 692
-7%
|
6 033
+6%
|
6 245
+4%
|
5 687
-9%
|
6 498
+14%
|
4 988
-23%
|
5 240
+5%
|
|
EPS (Diluted) |
4.34
N/A
|
3.59
-17%
|
3.14
-13%
|
2.5
-20%
|
2.23
-11%
|
2.05
-8%
|
1.93
-6%
|
2.21
+15%
|
2.26
+2%
|
2.17
-4%
|
2.32
+7%
|
2.3
-1%
|
2.58
+12%
|
2.07
-20%
|
2.31
+12%
|
2.11
-9%
|
-0.19
N/A
|
1.07
N/A
|
-0.13
N/A
|
0.43
N/A
|
3.12
+626%
|
6.35
+104%
|
8.48
+34%
|
8.65
+2%
|
8.88
+3%
|
6.06
-32%
|
6.15
+1%
|
6.11
-1%
|
6.79
+11%
|
6.69
-1%
|
6.67
0%
|
6.56
-2%
|
6.12
-7%
|
6.76
+10%
|
6.3
-7%
|
6.67
+6%
|
6.9
+3%
|
6.3
-9%
|
7.2
+14%
|
5.53
-23%
|
5.8
+5%
|