Stock Analysis on Net

Eli Lilly & Co. (NYSE:LLY)

$24.99

Analysis of Solvency Ratios
Quarterly Data

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Solvency Ratios (Summary)

Eli Lilly & Co., solvency ratios (quarterly data)

Microsoft Excel
Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Debt Ratios
Debt to equity
Debt to capital
Debt to assets
Financial leverage

Based on: 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


Debt to Equity
The debt to equity ratio displays a clear downward trend from March 2020 through December 2021, declining from 5.6 to 1.88, indicating a reduction in reliance on debt relative to equity during this period. From early 2022 onwards, the ratio fluctuates moderately, generally maintaining a lower level than in 2020, but with a gradual upward trend starting around December 2023 and continuing through March 2025, where it reaches 2.44. This suggests a cautious increase in leverage relative to equity in the more recent periods.
Debt to Capital
The debt to capital ratio similarly declines substantially from 0.85 in March 2020 to 0.65 by December 2021, reflecting a reduction in debt as a proportion of total capital. After this period, the ratio stabilizes and then experiences slight increases from late 2023 onward, rising from 0.64 to 0.71 by March 2025, indicating a modest increase in the proportion of debt financing within the capital structure in recent quarters.
Debt to Assets
The debt to assets ratio decreases marginally during the initial period, falling from 0.42 in March 2020 to 0.35 by December 2020, and remains relatively constant around this level through 2022 to early 2023. Starting in mid-2023, the ratio rises steadily, reaching 0.43 by March 2025, implying a gradual increase in debt relative to total assets over the most recent periods.
Financial Leverage
Financial leverage, measured as a ratio, shows a strong downward trend from 13.35 in March 2020 to 5.44 in December 2021, indicating a significant reduction in the use of debt or other liabilities for financing assets. Following this decrease, the leverage ratio stabilizes between approximately 4.65 and 5.55 through late 2023, but evidences a moderate rise in 2024 reaching 5.67 by December 2024 and March 2025. The data points to a period of deleveraging followed by a return to modest increases in leverage.

Debt Ratios


Debt to Equity

Eli Lilly & Co., debt to equity calculation (quarterly data)

Microsoft Excel
Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Selected Financial Data (US$ in thousands)
Short-term borrowings and current maturities of long-term debt
Long-term debt, excluding current maturities
Total debt
 
Total Eli Lilly and Company shareholders’ equity
Solvency Ratio
Debt to equity1
Benchmarks
Debt to Equity, Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.

Based on: 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).

1 Q1 2025 Calculation
Debt to equity = Total debt ÷ Total Eli Lilly and Company shareholders’ equity
= ÷ =

2 Click competitor name to see calculations.


The analysis of the quarterly financial data reveals several significant trends in the company's capital structure over the observed period.

Total Debt

Total debt exhibited fluctuations in the earlier periods, ranging between approximately $16.3 billion and $17.5 billion through 2020 and 2021. Beginning in early 2022, a gradual increase is observable, with a pronounced acceleration in growth starting in late 2023. By March 31, 2025, total debt reached approximately $38.5 billion, marking a substantial rise from earlier levels.

Total Shareholders’ Equity

Shareholders’ equity showed a consistent upward trajectory from $3.1 billion in March 2020 to roughly $11.2 billion by the end of 2023. However, starting from late 2023 into 2024 and early 2025, equity growth decelerated, displaying marginal fluctuations with a peak at around $14.2 billion in late 2024 before rising again to nearly $15.8 billion by March 2025. Despite overall growth, the pace of increase in equity was relatively slower compared to the acceleration seen in total debt during the same latter period.

Debt to Equity Ratio

The debt to equity ratio demonstrates an initial declining trend from 5.6 in March 2020 to as low as about 1.5 in late 2022, indicating a reduction in leverage and possibly a strengthening of the equity base relative to debt during this interval. Subsequently, the ratio started to increase again gradually, reaching approximately 2.4 by March 2025. This shift reflects a build-up in leverage, consistent with the rapidly rising total debt figures observed in the latter part of the period under review. The rising ratio suggests an increased reliance on debt financing relative to equity.

Overall, the data indicate a strategic change in the company’s capital structure over the five-year span. The initial phase was characterized by debt reduction or stabilization paired with equity growth, resulting in decreased leverage. In contrast, recent quarters reveal a marked increase in indebtedness outpacing equity expansion, thereby elevating the debt to equity ratio. This shift could imply a higher risk profile or a tactical move to leverage debt for growth or acquisitions. Continuous monitoring of this trend is advisable to assess the financial risk and implications for the company's balance sheet strength.


Debt to Capital

Eli Lilly & Co., debt to capital calculation (quarterly data)

Microsoft Excel
Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Selected Financial Data (US$ in thousands)
Short-term borrowings and current maturities of long-term debt
Long-term debt, excluding current maturities
Total debt
Total Eli Lilly and Company shareholders’ equity
Total capital
Solvency Ratio
Debt to capital1
Benchmarks
Debt to Capital, Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.

Based on: 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).

1 Q1 2025 Calculation
Debt to capital = Total debt ÷ Total capital
= ÷ =

2 Click competitor name to see calculations.


Total debt

The total debt exhibits a fluctuating upward trend over the examined periods. Starting at approximately 17.23 billion US dollars in the first quarter of 2020, it saw some decreases and recoveries throughout the following years. Notably, there was a significant increase beginning in early 2023, rising from around 18.88 billion to 38.52 billion US dollars by the first quarter of 2025. This indicates a substantial growth in the company's leveraged position over the most recent two-year period.

Total capital

Total capital shows a consistent growth pattern throughout the timeline. From about 20.31 billion US dollars in early 2020, it gradually increased, with some minor fluctuations, reaching over 54.28 billion US dollars by the first quarter of 2025. This steady increase demonstrates expanding overall funding, which encompasses both debt and equity components, reflecting potential growth and investment activities.

Debt to capital ratio

The debt to capital ratio initially follows a declining trend from 0.85 in March 2020 to 0.60 by the final quarter of 2022, suggesting a reduction in leverage relative to total capital. However, commencing in early 2023, the ratio reverses course, gradually rising to 0.71 by the first quarter of 2025. This inflection indicates an increasing proportion of debt within the capital structure, correlating with the observed growth in total debt during the same period. The ratio fluctuates moderately over the complete timeline but overall signals a strategic shift toward higher leverage in recent years.


Debt to Assets

Eli Lilly & Co., debt to assets calculation (quarterly data)

Microsoft Excel
Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Selected Financial Data (US$ in thousands)
Short-term borrowings and current maturities of long-term debt
Long-term debt, excluding current maturities
Total debt
 
Total assets
Solvency Ratio
Debt to assets1
Benchmarks
Debt to Assets, Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.

Based on: 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).

1 Q1 2025 Calculation
Debt to assets = Total debt ÷ Total assets
= ÷ =

2 Click competitor name to see calculations.


Total debt
The total debt demonstrates a fluctuating yet generally upward trend over the observed period. Initially, the debt decreased from 17,230,300 thousand USD at the end of March 2020 to 16,204,500 thousand USD by March 2021. This was followed by a phase of relative stability with debt figures oscillating around the 16 to 17 billion USD range until the end of 2022. Starting in 2023, however, total debt increased significantly, reaching 38,515,900 thousand USD by March 2025. This marked escalation suggests a substantial rise in borrowing or liabilities during the most recent quarters.
Total assets
Total assets showed a consistent upward trajectory throughout the entire period. From 41,102,800 thousand USD at the close of March 2020, total assets steadily increased to 89,388,800 thousand USD by March 2025. The growth pace appears to accelerate particularly after the end of 2022, indicating ongoing asset accumulation or capital expansion. This positive trend illustrates strengthening asset bases, potentially driven by operational growth, acquisitions, or capital investments.
Debt to assets ratio
The debt to assets ratio generally declined from 0.42 in March 2020 to a low of 0.33 in September and December 2022, reflecting an improving leverage position with relatively faster growth in assets compared to debt. However, from early 2023 onwards, the ratio began to increase again, rising to 0.43 by March 2025. This reversal indicates a growing reliance on debt relative to total assets in the final quarters, despite the continued asset growth, mirroring the sharp rise in total debt during the same timeframe.
Summary
Overall, the financial data reveals a period of initial deleveraging and asset growth followed by a recent phase characterized by accelerated increases in both debt and assets. The initial decline in the debt to assets ratio suggested strengthening financial stability; however, the subsequent rise signals increased leverage which may imply greater risk or strategic investment funded by debt. The pronounced increase in total assets suggests expansion or investment activities, while the corresponding rise in debt warrants careful monitoring in the context of capital structure and risk management.

Financial Leverage

Eli Lilly & Co., financial leverage calculation (quarterly data)

Microsoft Excel
Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Selected Financial Data (US$ in thousands)
Total assets
Total Eli Lilly and Company shareholders’ equity
Solvency Ratio
Financial leverage1
Benchmarks
Financial Leverage, Competitors2
AbbVie Inc.
Amgen Inc.
Bristol-Myers Squibb Co.
Danaher Corp.
Gilead Sciences Inc.
Johnson & Johnson
Merck & Co. Inc.
Pfizer Inc.
Regeneron Pharmaceuticals Inc.
Thermo Fisher Scientific Inc.
Vertex Pharmaceuticals Inc.

Based on: 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).

1 Q1 2025 Calculation
Financial leverage = Total assets ÷ Total Eli Lilly and Company shareholders’ equity
= ÷ =

2 Click competitor name to see calculations.


Total assets
The total assets exhibit an overall upward trend from March 31, 2020, to March 31, 2025. Starting at approximately 41.1 billion USD, assets increase steadily, with minor fluctuations around late 2021 and early 2022. From the end of 2022 onwards, there is a noticeable acceleration in growth, culminating in a substantial rise to nearly 89.4 billion USD by the first quarter of 2025. This suggests ongoing expansion, potentially through investments, acquisitions, or organic growth.
Total Eli Lilly and Company shareholders’ equity
Shareholders’ equity also indicates a general growth pattern during the period analyzed. Beginning at roughly 3.1 billion USD, equity increases significantly by the first quarter of 2021, then experiences some variability with declines around mid-2021 and early 2022. Despite these fluctuations, equity recovers and maintains growth, reaching approximately 15.8 billion USD by March 2025. The variable equity levels may reflect changes in retained earnings, dividend payments, or share repurchase programs.
Financial leverage
The financial leverage ratio shows a declining trend from early 2020 through 2021, decreasing from 13.35 to around 5.44 by December 2021. This decline suggests a reduction in reliance on debt relative to equity during this time frame. After stabilizing around the mid-4 to mid-5 range from late 2021 through 2024, there is a slight upward trend towards the end of the period, reaching approximately 5.67 by March 2025. This may indicate a moderate increase in debt usage compared to equity in the most recent quarters.