ELI LILLY & Co (LLY) — payout ratio, three ways
Fiscal year ending 2025-12-31 · sector Health care · payout ratios computed from SEC filings, not taken from a data vendor.
| Basis | Payout | Why it differs |
|---|---|---|
| GAAP earnings | 27.1% | The figure most screeners publish. |
| Operating cash flow | 32.0% | Worse than the earnings figure, not better: operating cash flow absorbs working capital — inventory, receivables, payables — that earnings do not. |
| Free cash flow | 60.0% | What is left after maintaining the business. |
Spread between highest and lowest: 33 percentage points. Same filings, different denominators.
Coverage rating 38 / 100 — Strained. ? Peer standing 13/50Direction 18/30Stability 6/20
Free cash flow payout, last 6 years
| Fiscal year | Payout |
|---|---|
| 2025-12-31 | 60.0% |
| 2024-12-31 | 124.5% |
| 2022-12-31 | 61.7% |
| 2021-12-31 | 51.0% |
| 2020-12-31 | 52.6% |
| 2019-12-31 | 63.4% |
Among the 38 health care companies here, 26% pay out a larger share on this basis.
The arithmetic
- GAAP earnings — dividends declared per share $6.23 ÷ diluted EPS $22.95
- Operating cash flow — dividends paid $5,384.0m ÷ operating cash flow $16,813.0m
- Free cash flow — dividends paid $5,384.0m ÷ (operating cash flow $16,813.0m − capex $7,841.0m)
Where the figures came from
- 10-K filed 2026-02-12 · accession
0000059478-26-000013
Every one is public at sec.gov and free to check. That is the point — you should not have to take my word for any of it.
Computed by an open pipeline reading SEC XBRL directly. If any number here looks wrong to you, tell me — that is more useful to me than agreement.