Stock Analysis on Net

Eli Lilly & Co. (NYSE:LLY)

Analysis of Debt 

Microsoft Excel

Total Debt (Carrying Amount)

Eli Lilly & Co., balance sheet: debt

US$ in millions

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Short-term borrowings and current maturities of long-term debt 1,635 5,117 6,905 1,501 1,538
Long-term debt, excluding current maturities 40,868 28,527 18,321 14,738 15,346
Total debt (carrying amount) 42,503 33,644 25,225 16,239 16,885

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


Total debt exhibited a clear increasing trend over the five-year period. While initially relatively stable, debt levels experienced significant growth in the later years of the observed timeframe.

Short-Term Borrowings and Current Maturities
This component of debt demonstrated volatility. It decreased slightly from 2021 to 2022, then increased substantially in 2023, before declining in 2024 and 2025. The 2023 peak suggests a potential reliance on short-term financing during that year, followed by a shift towards longer-term strategies or debt repayment in subsequent periods.
Long-Term Debt
Long-term debt consistently increased throughout the period. The growth rate accelerated from 2022 onwards, with particularly large increases observed between 2023 and 2024, and again between 2024 and 2025. This indicates a deliberate strategy of increasing long-term financing, potentially to fund expansion, acquisitions, or research and development initiatives.
Total Debt (Carrying Amount)
Total debt increased from US$16,885 million in 2021 to US$42,503 million in 2025. The rate of increase was modest between 2021 and 2023, but accelerated significantly in 2024 and 2025. The substantial growth in total debt in the latter part of the period is primarily driven by the increase in long-term debt. The overall trend suggests an increasing reliance on debt financing.

The observed pattern suggests a transition from a period of relatively stable debt levels to one of more aggressive debt accumulation, particularly in long-term financing. Further investigation would be required to understand the specific reasons driving these changes and to assess the associated financial risks.


Total Debt (Fair Value)

Microsoft Excel
Dec 31, 2025
Selected Financial Data (US$ in millions)
Short-term commercial paper borrowings
Long-term debt, including current portion 39,799
Total debt (fair value) 39,799
Financial Ratio
Debt, fair value to carrying amount ratio 0.94

Based on: 10-K (reporting date: 2025-12-31).


Weighted-average Interest Rate on Debt

Weighted-average stated borrowing rate: 5.58%

Interest rate Debt amount1 Interest rate × Debt amount Weighted-average interest rate2
5.00% 1,632 82
5.50% 2,516 138
4.55% 3,256 148
4.50% 3,077 138
4.75% 2,132 101
6.77% 11,582 784
4.65% 4,543 211
5.55% 8,280 460
5.65% 5,824 329
Total 42,842 2,392
5.58%

Based on: 10-K (reporting date: 2025-12-31).

1 US$ in millions

2 Weighted-average interest rate = 100 × 2,392 ÷ 42,842 = 5.58%