An operating lease is treated like a rental contract. Neither the leased asset nor the associated liability is reported on the lessee balance sheet, but the rights may be very similar to the rights of an owner. The lessee only records the lease payments as a rental expense in income statement.

Adjustments to Financial Statements for Operating Leases
Adjusted Financial Ratios for Operating Leases (Summary)
Adjusted Total Asset Turnover
Adjusted Debt to Equity
Adjusted Return on Assets (ROA)

Eli Lilly & Co., adjustments to financial statements

US$ in thousands

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported)	78,714,900)	64,006,300)	49,489,800)	48,806,000)	46,633,100)
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)¹	—)	—)	—)	—)	—)
Total assets (adjusted)	78,714,900)	64,006,300)	49,489,800)	48,806,000)	46,633,100)
Adjustment to Total Debt
Total debt (as reported)	33,644,200)	25,225,300)	16,238,600)	16,884,700)	16,595,300)
Add: Operating lease liability (before adoption of FASB Topic 842)²	—)	—)	—)	—)	—)
Add: Operating lease liabilities, current portion (included in Other current liabilities)	175,700)	156,300)	154,200)	148,400)	150,900)
Add: Operating lease liabilities, noncurrent portion (included in Other noncurrent liabilities)	970,900)	948,500)	574,000)	537,300)	512,800)
Total debt (adjusted)	34,790,800)	26,330,100)	16,966,800)	17,570,400)	17,259,000)

Based on: 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), 10-K (reporting date: 2020-12-31).

^{1, 2} Equal to total present value of future operating lease payments.

Eli Lilly & Co., Financial Data: Reported vs. Adjusted

Download chart

Eli Lilly & Co., adjusted financial ratios

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Total Asset Turnover¹
Reported total asset turnover	0.57	0.53	0.58	0.58	0.53
Adjusted total asset turnover	0.57	0.53	0.58	0.58	0.53
Debt to Equity²
Reported debt to equity	2.37	2.34	1.52	1.88	2.94
Adjusted debt to equity	2.45	2.44	1.59	1.96	3.06
Return on Assets³ (ROA)
Reported ROA	13.45%	8.19%	12.62%	11.44%	13.28%
Adjusted ROA	13.45%	8.19%	12.62%	11.44%	13.28%

Based on: 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), 10-K (reporting date: 2020-12-31).

¹ See details »

² See details »

³ See details »

Financial ratio	Description	The company
Adjusted total asset turnover	An activity ratio calculated as total revenue divided by adjusted total assets.	Eli Lilly & Co. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.
Adjusted debt to equity	A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity.	Eli Lilly & Co. adjusted debt to equity ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA	A profitability ratio calculated as net income divided by adjusted total assets.	Eli Lilly & Co. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Eli Lilly & Co., Financial Ratios: Reported vs. Adjusted

Download chart

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Selected Financial Data (US$ in thousands)
Revenue	45,042,700)	34,124,100)	28,541,400)	28,318,400)	24,539,800)
Total assets	78,714,900)	64,006,300)	49,489,800)	48,806,000)	46,633,100)
Activity Ratio
Total asset turnover¹	0.57	0.53	0.58	0.58	0.53
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Revenue	45,042,700)	34,124,100)	28,541,400)	28,318,400)	24,539,800)
Adjusted total assets	78,714,900)	64,006,300)	49,489,800)	48,806,000)	46,633,100)
Activity Ratio
Adjusted total asset turnover²	0.57	0.53	0.58	0.58	0.53

Based on: 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), 10-K (reporting date: 2020-12-31).

2024 Calculations

¹ Total asset turnover = Revenue ÷ Total assets
= 45,042,700 ÷ 78,714,900 = 0.57

² Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 45,042,700 ÷ 78,714,900 = 0.57

Download chart

Activity ratio	Description	The company
Adjusted total asset turnover	An activity ratio calculated as total revenue divided by adjusted total assets.	Eli Lilly & Co. adjusted total asset turnover ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 not reaching 2022 level.

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Selected Financial Data (US$ in thousands)
Total debt	33,644,200)	25,225,300)	16,238,600)	16,884,700)	16,595,300)
Total Eli Lilly and Company shareholders’ equity	14,192,100)	10,771,900)	10,649,800)	8,979,200)	5,641,600)
Solvency Ratio
Debt to equity¹	2.37	2.34	1.52	1.88	2.94
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Adjusted total debt	34,790,800)	26,330,100)	16,966,800)	17,570,400)	17,259,000)
Total Eli Lilly and Company shareholders’ equity	14,192,100)	10,771,900)	10,649,800)	8,979,200)	5,641,600)
Solvency Ratio
Adjusted debt to equity²	2.45	2.44	1.59	1.96	3.06

Based on: 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), 10-K (reporting date: 2020-12-31).

2024 Calculations

¹ Debt to equity = Total debt ÷ Total Eli Lilly and Company shareholders’ equity
= 33,644,200 ÷ 14,192,100 = 2.37

² Adjusted debt to equity = Adjusted total debt ÷ Total Eli Lilly and Company shareholders’ equity
= 34,790,800 ÷ 14,192,100 = 2.45

Download chart

Solvency ratio	Description	The company
Adjusted debt-to-equity	A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity.	Eli Lilly & Co. adjusted debt-to-equity ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Selected Financial Data (US$ in thousands)
Net income	10,590,000)	5,240,400)	6,244,800)	5,581,700)	6,193,700)
Total assets	78,714,900)	64,006,300)	49,489,800)	48,806,000)	46,633,100)
Profitability Ratio
ROA¹	13.45%	8.19%	12.62%	11.44%	13.28%
Adjusted for Operating Leases
Selected Financial Data (US$ in thousands)
Net income	10,590,000)	5,240,400)	6,244,800)	5,581,700)	6,193,700)
Adjusted total assets	78,714,900)	64,006,300)	49,489,800)	48,806,000)	46,633,100)
Profitability Ratio
Adjusted ROA²	13.45%	8.19%	12.62%	11.44%	13.28%

Based on: 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), 10-K (reporting date: 2020-12-31).

2024 Calculations

¹ ROA = 100 × Net income ÷ Total assets
= 100 × 10,590,000 ÷ 78,714,900 = 13.45%

² Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 10,590,000 ÷ 78,714,900 = 13.45%

Download chart

Profitability ratio	Description	The company
Adjusted ROA	A profitability ratio calculated as net income divided by adjusted total assets.	Eli Lilly & Co. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Eli Lilly & Co. (NYSE:LLY)

Analysis of Operating Leases

Adjustments to Financial Statements for Operating Leases

Eli Lilly & Co., Financial Data: Reported vs. Adjusted

Adjusted Financial Ratios for Operating Leases (Summary)

Eli Lilly & Co., Financial Ratios: Reported vs. Adjusted

Adjusted Total Asset Turnover

Adjusted Debt to Equity

Adjusted Return on Assets (ROA)