{ "ticker": "LLY", "name": "ELI Lilly & Co", "legal_name": "ELI LILLY & Co", "cik": "0000059478", "exchange": "NYSE", "sic": "2834", "industry": "Pharmaceutical Preparations", "state": "IN", "fiscal_year_end": "1231", "is_financial": false, "is_utility": false, "snapshot_date": "2026-10-26", "price": { "value": 1273.46, "as_of": "2026-10-23", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "market_cap": { "value": 1198780567994.9001, "as_of": "2026-10-23", "unit": "USD", "meaning": "price on the price date x latest reported point-in-time shares (see inputs.share_count_as_of)", "warning": null, "unavailable_reason": null, "inputs": { "traded_price": { "value": 1273.46, "as_of": "2026-10-23", "unit": "USD per traded unit (share or ADS)", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1" }, "sec_shares_outstanding": { "value": 941357065.0, "unit": "underlying shares", "concept": "SEC cover page 10-Q 0000059478-26-000081 (941,357,065 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/lly-20260630.htm", "period_end": "2026-08-03", "accession": "0000059478-26-000081", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/R1.htm" }, "depositary_ratio": { "value": 1.0, "unit": "underlying shares per traded unit", "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence_url": null, "evidence_form": null, "evidence_filed": null, "body_snippet": null }, "formula": "market_value = traded_price (price date) / depositary_ratio x latest point-in-time SEC shares outstanding (share-count date shown; from the filing cover page, summed across share classes only where the issuer filing verifies the classes are economically equivalent (rule + evidence URL in the source text), else withheld; priced at the primary listed class, so where other classes trade at a different price the value is an approximation; restated only for issuer-verified splits after the count date); weighted-average share counts are never used", "split_adjustment": null, "share_count_as_of": "2026-08-03", "share_count_age_days_at_price_date": 81, "warning": null, "computed": "1273.46 (price 2026-10-23) / 1 x 941,357,065 (shares at 2026-08-03) = 1,198,780,567,995" } }, "share_basis": { "ratio": 1.0, "status": "domestic", "source": "10-K filer; SEC shares are the traded units", "evidence": null, "meaning": "SEC share counts and per-share figures are per underlying share; ratio = underlying shares per traded unit (1 for domestic common stock; N for an ADS representing N shares)." }, "scores": { "graham": { "score": 48.8, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2025-12-31", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [ "Revenue" ], "history_from": "2014", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 11, "mismatch": 0, "unverified": 21, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham", "components": [ { "test": "1", "name": "Adequate size", "value": 65.18, "unit": "revenue $B", "threshold": ">= 1", "points": 5.0, "max": 5 }, { "test": "2a", "name": "Current ratio", "value": 1.35, "threshold": ">= 2.0", "points": 5.3, "max": 15 }, { "test": "2b", "name": "Long-term debt vs working capital", "value": 2.83, "unit": "LTD / WC", "threshold": "<= 1.0", "points": 0.0, "max": 15, "note": null }, { "test": "3", "name": "Positive earnings each of 10 years", "value": "9 of 10", "threshold": "10 of 10", "points": 13.5, "max": 15 }, { "test": "4", "name": "Dividends every year for 20 years", "value": "20 of 20", "threshold": "20 of 20", "points": 15.0, "max": 15, "missing_years": [], "cross_check": { "verified_years": [ 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 ], "mismatch_years": [], "unverified_years": [ 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015 ] }, "note": null }, { "test": "5", "name": "EPS growth, 3-yr avg now vs 10 yrs ago", "value": "2.36 -> 13.49 (+472%)", "threshold": ">= +33%", "points": 10.0, "max": 10 }, { "test": "6", "name": "P/E on 3-year average EPS", "value": 94.4, "threshold": "<= 15", "points": 0.0, "max": 15, "note": null }, { "test": "7", "name": "P/B <= 1.5, or P/E x P/B <= 22.5", "value": "P/B 35.38, product 3341.1", "threshold": "<= 1.5 or <= 22.5", "points": 0.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 1273.46, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Revenue", "value": 65179000000.0, "kind": "current", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24287992, "verified": "unverified", "age_days": 299, "stale": true }, { "name": "current_assets", "value": 64672000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24339895, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 47741000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24366805, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 47858000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24417560, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 33879000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24499503, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2016", "value": 2737600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947819000274/", "period": "2016-12-31", "accession": "0000059478-19-000274", "fact_id": 20686194, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": -204100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000057/", "period": "2017-12-31", "accession": "0000059478-20-000057", "fact_id": 20692958, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 3232000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000083/", "period": "2018-12-31", "accession": "0000059478-21-000083", "fact_id": 20699514, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 8318400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000068/", "period": "2019-12-31", "accession": "0000059478-22-000068", "fact_id": 20705948, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 6193700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/", "period": "2020-12-31", "accession": "0000059478-23-000082", "fact_id": 20712453, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 5581700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/", "period": "2021-12-31", "accession": "0000059478-24-000065", "fact_id": 20719135, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 6244800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/", "period": "2022-12-31", "accession": "0000059478-25-000067", "fact_id": 20726312, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 5240000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2023-12-31", "accession": "0000059478-26-000013", "fact_id": 20733364, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 10590000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 20739979, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 20640000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24292676, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/LLY/history?filter=div", "period": null, "verified": "verified (partly: XBRL covers 10 of 20 years)", "note": "XBRL dividends-per-share facts cover 10 of the 20 years" }, { "name": "Dividends per share FY2016 (XBRL)", "value": 2.05, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947819000274/", "period": "2016-12-31", "accession": "0000059478-19-000274", "fact_id": 20891482, "verified": "verified", "age_days": 3586 }, { "name": "Dividends per share FY2017 (XBRL)", "value": 2.12, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000057/", "period": "2017-12-31", "accession": "0000059478-20-000057", "fact_id": 20893256, "verified": "verified", "age_days": 3221 }, { "name": "Dividends per share FY2018 (XBRL)", "value": 2.33, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000083/", "period": "2018-12-31", "accession": "0000059478-21-000083", "fact_id": 20895025, "verified": "verified", "age_days": 2856 }, { "name": "Dividends per share FY2019 (XBRL)", "value": 2.68, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000068/", "period": "2019-12-31", "accession": "0000059478-22-000068", "fact_id": 20896737, "verified": "verified", "age_days": 2491 }, { "name": "Dividends per share FY2020 (XBRL)", "value": 3.07, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/", "period": "2020-12-31", "accession": "0000059478-23-000082", "fact_id": 20898397, "verified": "verified", "age_days": 2125 }, { "name": "Dividends per share FY2021 (XBRL)", "value": 3.53, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/", "period": "2021-12-31", "accession": "0000059478-24-000065", "fact_id": 20900004, "verified": "verified", "age_days": 1760 }, { "name": "Dividends per share FY2022 (XBRL)", "value": 4.07, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/", "period": "2022-12-31", "accession": "0000059478-25-000067", "fact_id": 20901581, "verified": "verified", "age_days": 1395 }, { "name": "Dividends per share FY2023 (XBRL)", "value": 4.69, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2023-12-31", "accession": "0000059478-26-000013", "fact_id": 20903227, "verified": "verified", "age_days": 1030 }, { "name": "Dividends per share FY2024 (XBRL)", "value": 5.4, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 20904877, "verified": "verified", "age_days": 664 }, { "name": "Dividends per share FY2025 (XBRL)", "value": 6.23, "kind": "history", "source": "SEC XBRL CommonStockDividendsPerShareDeclared", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24309053, "verified": "verified", "age_days": 299 }, { "name": "EPS diluted FY2014", "value": 2.23, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947817000098/", "period": "2014-12-31", "accession": "0000059478-17-000098", "fact_id": 20757132, "verified": "unverified", "age_days": 4317 }, { "name": "EPS diluted FY2015", "value": 2.26, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947818000089/", "period": "2015-12-31", "accession": "0000059478-18-000089", "fact_id": 20761564, "verified": "unverified", "age_days": 3952 }, { "name": "EPS diluted FY2016", "value": 2.58, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947819000274/", "period": "2016-12-31", "accession": "0000059478-19-000274", "fact_id": 20765752, "verified": "unverified", "age_days": 3586 }, { "name": "EPS diluted FY2023", "value": 5.8, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2023-12-31", "accession": "0000059478-26-000013", "fact_id": 20798274, "verified": "unverified", "age_days": 1030 }, { "name": "EPS diluted FY2024", "value": 11.71, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 20804192, "verified": "unverified", "age_days": 664 }, { "name": "EPS diluted FY2025", "value": 22.95, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24298827, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 941357065.0, "kind": "current", "source": "SEC cover page 10-Q 0000059478-26-000081 (941,357,065 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/lly-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/R1.htm", "period": "2026-08-03", "accession": "0000059478-26-000081", "fact_id": 24599500, "age_days": 84, "stale": false } ] }, "magic_formula": { "score": null, "status": "insufficient data (no operating income in XBRL)", "complete": null, "missing_tests": [], "passes_all": null, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/magic_formula", "components": [], "inputs": [] }, "momentum": { "score": 81.8, "status": "ok", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": "2026-10-23", "price_stale": null, "verification": null, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/momentum", "components": [ { "name": "12-1 month return", "value": 41.1, "unit": "%", "percentile": 84.9, "points": 42.4, "max": 50 }, { "name": "6 month return", "value": 39.2, "unit": "%", "percentile": 91.9, "points": 18.4, "max": 20 }, { "name": "Price / 52-week high", "value": 0.975, "points": 14.6, "max": 15 }, { "name": "Volatility penalty (60d annualised)", "value": 30.0, "unit": "%", "points": 6.4, "max": 15 } ], "inputs": [ { "name": "Adjusted close series (14 months)", "value": 1273.46, "kind": "price", "source": "Yahoo Finance / Alpaca Market Data daily history", "url": null, "period": "2026-10-23", "age_days": 3, "stale": false } ] }, "insider": { "score": 0.0, "status": "no open-market transactions in window", "complete": true, "missing_tests": [], "passes_all": null, "data_as_of": "2026-10-23", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": null, "history_through": null, "price_as_of": null, "price_stale": null, "verification": null, "coverage": { "window_start": "2026-07-28", "through": "2026-10-23", "missing_days": 3, "note": "Form 4 data loaded through 2026-10-23" }, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/insider", "components": [ { "name": "Open-market buy value / market cap (percentile among buyers)", "value": 0.0, "unit": "bp", "points": 0.0, "max": 35 }, { "name": "Distinct buyers", "value": 0, "points": 0.0, "max": 25 }, { "name": "Buyer seniority", "value": 0.0, "points": 0.0, "max": 20 }, { "name": "Recency (half-life 30d)", "value": 0.0, "points": 0.0, "max": 10 }, { "name": "Sales penalty (excludes 10b5-1 plan sales)", "value": 0.0, "unit": "bp", "points": -0.0, "max": 0 } ], "inputs": [ { "name": "excluded 2026-08-17 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-10 S", "value": "10b5-1 plan", "source": "rule" }, { "name": "excluded 2026-08-07 S", "value": "10b5-1 plan", "source": "rule" } ] }, "buffett": { "score": 62.1, "status": "partial: 5", "complete": false, "missing_tests": [ "5" ], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2016", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 38, "not_cross_checked": 2 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/buffett", "components": [ { "test": "1", "name": "Average return on equity (net income / year-end equity)", "value": "97.9% over 8 yrs", "threshold": ">= 15%", "points": 25.0, "max": 25 }, { "test": "2", "name": "Profitable every year", "value": "9 of 10", "threshold": "all years", "points": 13.5, "max": 15 }, { "test": "3", "name": "Net income growth, 3-yr average now vs start of window", "value": "+30.1% a year", "threshold": ">= +10%", "points": 10.0, "max": 10 }, { "test": "4", "name": "Borrowings / 3-yr average earnings (years to repay)", "value": 4.5, "threshold": "<= 4", "points": 13.1, "max": 15, "unit": "years", "note": "LongTermDebtNoncurrent + DebtCurrent" }, { "test": "5", "name": "Operating margin, 5-yr average", "value": "0 years with operating income and revenue", "threshold": ">= 20%", "points": null, "max": 10, "note": "needs at least 4 of the last 5 years" }, { "test": "6", "name": "Free cash flow / net income, 5-yr (operating cash flow minus capex)", "value": "0.52", "threshold": ">= 1.0", "points": 0.5, "max": 10 }, { "test": "7", "name": "Owner-earnings yield (3-yr avg free cash flow / market cap)", "value": "0.4%", "threshold": ">= 7%", "points": 0.0, "max": 15 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 1273.46, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "Net income FY2018", "value": 3232000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000083/", "period": "2018-12-31", "accession": "0000059478-21-000083", "fact_id": 20699514, "verified": "unverified", "age_days": 2856 }, { "name": "Equity at FY2018 end", "value": 9828700000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000057/", "period": "2018-12-31", "accession": "0000059478-20-000057", "fact_id": 22760589, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 8318400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000068/", "period": "2019-12-31", "accession": "0000059478-22-000068", "fact_id": 20705948, "verified": "unverified", "age_days": 2491 }, { "name": "Equity at FY2019 end", "value": 2606900000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000083/", "period": "2019-12-31", "accession": "0000059478-21-000083", "fact_id": 22785679, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 6193700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/", "period": "2020-12-31", "accession": "0000059478-23-000082", "fact_id": 20712453, "verified": "unverified", "age_days": 2125 }, { "name": "Equity at FY2020 end", "value": 5641600000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000068/", "period": "2020-12-31", "accession": "0000059478-22-000068", "fact_id": 22810446, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 5581700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/", "period": "2021-12-31", "accession": "0000059478-24-000065", "fact_id": 20719135, "verified": "unverified", "age_days": 1760 }, { "name": "Equity at FY2021 end", "value": 8979200000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/", "period": "2021-12-31", "accession": "0000059478-23-000082", "fact_id": 22836461, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 6244800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/", "period": "2022-12-31", "accession": "0000059478-25-000067", "fact_id": 20726312, "verified": "unverified", "age_days": 1395 }, { "name": "Equity at FY2022 end", "value": 10649800000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/", "period": "2022-12-31", "accession": "0000059478-24-000065", "fact_id": 22864675, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 5240000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2023-12-31", "accession": "0000059478-26-000013", "fact_id": 20733364, "verified": "unverified", "age_days": 1030 }, { "name": "Equity at FY2023 end", "value": 10771900000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/", "period": "2023-12-31", "accession": "0000059478-25-000067", "fact_id": 22892417, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 10590000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 20739979, "verified": "unverified", "age_days": 664 }, { "name": "Equity at FY2024 end", "value": 14272000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 22918103, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 20640000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24292676, "verified": "unverified", "age_days": 299 }, { "name": "Equity at FY2025 end", "value": 26535000000.0, "kind": "history", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2025-12-31", "accession": "0000059478-26-000081", "fact_id": 24475900, "verified": "unverified", "age_days": 299 }, { "name": "Net income FY2016", "value": 2737600000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947819000274/", "period": "2016-12-31", "accession": "0000059478-19-000274", "fact_id": 20686194, "verified": "unverified", "age_days": 3586 }, { "name": "Net income FY2017", "value": -204100000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000057/", "period": "2017-12-31", "accession": "0000059478-20-000057", "fact_id": 20692958, "verified": "unverified", "age_days": 3221 }, { "name": "Net income FY2018", "value": 3232000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000083/", "period": "2018-12-31", "accession": "0000059478-21-000083", "fact_id": 20699514, "verified": "unverified", "age_days": 2856 }, { "name": "Net income FY2019", "value": 8318400000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000068/", "period": "2019-12-31", "accession": "0000059478-22-000068", "fact_id": 20705948, "verified": "unverified", "age_days": 2491 }, { "name": "Net income FY2020", "value": 6193700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/", "period": "2020-12-31", "accession": "0000059478-23-000082", "fact_id": 20712453, "verified": "unverified", "age_days": 2125 }, { "name": "Net income FY2021", "value": 5581700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/", "period": "2021-12-31", "accession": "0000059478-24-000065", "fact_id": 20719135, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 6244800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/", "period": "2022-12-31", "accession": "0000059478-25-000067", "fact_id": 20726312, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 5240000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2023-12-31", "accession": "0000059478-26-000013", "fact_id": 20733364, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 10590000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 20739979, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 20640000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24292676, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt", "value": 47858000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24417560, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "total_debt", "value": 7050000000.0, "kind": "current", "source": "SEC XBRL DebtCurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24598946, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Operating cash flow FY2021", "value": 7365900000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/", "period": "2021-12-31", "accession": "0000059478-24-000065", "fact_id": 20955903, "verified": "unverified", "age_days": 1760 }, { "name": "Capital expenditure FY2021", "value": 1309800000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireOtherPropertyPlantAndEquipment (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/", "period": "2021-12-31", "accession": "0000059478-24-000065", "fact_id": 20275774, "verified": "unverified", "age_days": 1760 }, { "name": "Operating cash flow FY2022", "value": 7585700000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/", "period": "2022-12-31", "accession": "0000059478-25-000067", "fact_id": 20962956, "verified": "unverified", "age_days": 1395 }, { "name": "Capital expenditure FY2022", "value": 1854300000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireOtherPropertyPlantAndEquipment (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/", "period": "2022-12-31", "accession": "0000059478-25-000067", "fact_id": 20275775, "verified": "unverified", "age_days": 1395 }, { "name": "Operating cash flow FY2023", "value": 4240000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2023-12-31", "accession": "0000059478-26-000013", "fact_id": 20969914, "verified": "unverified", "age_days": 1030 }, { "name": "Capital expenditure FY2023", "value": 3448000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireOtherPropertyPlantAndEquipment (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2023-12-31", "accession": "0000059478-26-000013", "fact_id": 20275776, "verified": "unverified", "age_days": 1030 }, { "name": "Operating cash flow FY2024", "value": 8818000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 20976426, "verified": "unverified", "age_days": 664 }, { "name": "Capital expenditure FY2024", "value": 5058000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireOtherPropertyPlantAndEquipment (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 20275777, "verified": "unverified", "age_days": 664 }, { "name": "Operating cash flow FY2025", "value": 16813000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24310738, "verified": "unverified", "age_days": 299 }, { "name": "Capital expenditure FY2025", "value": 7841000000.0, "kind": "history", "source": "SEC XBRL PaymentsToAcquireOtherPropertyPlantAndEquipment (10-K via companyfacts; capex fallback)", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 20275778, "verified": "unverified", "age_days": 299 }, { "name": "Shares outstanding", "value": 941357065.0, "kind": "current", "source": "SEC cover page 10-Q 0000059478-26-000081 (941,357,065 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/lly-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/R1.htm", "period": "2026-08-03", "accession": "0000059478-26-000081", "fact_id": 24599500, "age_days": 84, "stale": false } ] }, "lynch": { "score": 35.0, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 6, "not_cross_checked": 1 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/lynch", "components": [ { "test": "1", "name": "PEG: P/E divided by 5-yr EPS growth (in % points)", "value": 2.01, "threshold": "<= 1.0", "points": 0.0, "max": 30 }, { "test": "2", "name": "EPS growth, 5-yr compound rate", "value": "+27.6% a year", "threshold": "12% to 35% a year", "points": 20.0, "max": 20 }, { "test": "3", "name": "P/E on latest annual EPS", "value": 55.5, "threshold": "<= 25", "points": 0.0, "max": 10 }, { "test": "4", "name": "Borrowings / equity", "value": 1.62, "threshold": "<= 0.5", "points": 0.0, "max": 15, "note": "LongTermDebtNoncurrent + DebtCurrent" }, { "test": "5", "name": "Years of the last 5 in which EPS rose", "value": "3 of 5", "threshold": "5 of 5", "points": 9.0, "max": 15 }, { "test": "6", "name": "Net cash (cash minus borrowings) / market cap", "value": "-3.8%", "threshold": ">= +10%", "points": 6.0, "max": 10 } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 1273.46, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "EPS diluted FY2025", "value": 22.95, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24298827, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 6.79, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/", "period": "2020-12-31", "accession": "0000059478-23-000082", "fact_id": 20781477, "verified": "unverified", "age_days": 2125 }, { "name": "lt_debt", "value": 47858000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24417560, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "total_debt", "value": 7050000000.0, "kind": "current", "source": "SEC XBRL DebtCurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24598946, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "equity", "value": 33879000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24499503, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "cash", "value": 8950000000.0, "kind": "current", "source": "SEC XBRL CashAndCashEquivalentsAtCarryingValue", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24533295, "verified": "unverified", "age_days": 118, "stale": false } ] }, "graham_enterprising": { "score": 45.6, "status": "ok", "complete": true, "missing_tests": [], "passes_all": false, "data_as_of": "2026-06-30", "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2020", "history_through": "2025", "price_as_of": "2026-10-23", "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 12, "not_cross_checked": 3 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/graham_enterprising", "components": [ { "test": "1", "name": "Current ratio", "value": 1.35, "threshold": ">= 1.5", "points": 10.6, "max": 15 }, { "test": "2", "name": "Borrowings vs working capital", "value": 3.24, "threshold": "<= 1.1x", "points": 0.0, "max": 15, "unit": "x", "note": "LongTermDebtNoncurrent + DebtCurrent" }, { "test": "3", "name": "No earnings deficit in the last 5 years", "value": "5 of 5 profitable", "threshold": "5 of 5", "points": 15.0, "max": 15 }, { "test": "4", "name": "Pays a current dividend", "value": "yes", "threshold": "yes", "points": 10.0, "max": 10 }, { "test": "5", "name": "EPS higher than five years earlier", "value": "6.79 -> 22.95", "threshold": "higher", "points": 10.0, "max": 10 }, { "test": "6", "name": "Price / book value per share", "value": 35.38, "threshold": "<= 1.2", "points": 0.0, "max": 20, "note": "book value used because intangibles are not separated in the dataset (Graham uses net tangible assets)" }, { "test": "7", "name": "Price / net current asset value per share (current assets minus all liabilities)", "value": null, "threshold": "<= 0.67", "points": 0.0, "max": 15, "note": "net current asset value not positive" } ], "inputs": [ { "name": "Price (close, per traded unit)", "value": 1273.46, "kind": "price", "source": "Alpaca Market Data (consolidated SIP daily bar)", "url": "https://docs.alpaca.markets/docs/historical-stock-data-1", "period": "2026-10-23", "age_days": 3, "stale": false }, { "name": "current_assets", "value": 64672000000.0, "kind": "current", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24339895, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "current_liabilities", "value": 47741000000.0, "kind": "current", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24366805, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "lt_debt", "value": 47858000000.0, "kind": "current", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24417560, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "total_debt", "value": 7050000000.0, "kind": "current", "source": "SEC XBRL DebtCurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24598946, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Net income FY2021", "value": 5581700000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/", "period": "2021-12-31", "accession": "0000059478-24-000065", "fact_id": 20719135, "verified": "unverified", "age_days": 1760 }, { "name": "Net income FY2022", "value": 6244800000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/", "period": "2022-12-31", "accession": "0000059478-25-000067", "fact_id": 20726312, "verified": "unverified", "age_days": 1395 }, { "name": "Net income FY2023", "value": 5240000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2023-12-31", "accession": "0000059478-26-000013", "fact_id": 20733364, "verified": "unverified", "age_days": 1030 }, { "name": "Net income FY2024", "value": 10590000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 20739979, "verified": "unverified", "age_days": 664 }, { "name": "Net income FY2025", "value": 20640000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24292676, "verified": "unverified", "age_days": 299 }, { "name": "Dividend years (Yahoo)", "value": [ 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "kind": "history", "source": "Yahoo Finance dividend history", "url": "https://finance.yahoo.com/quote/LLY/history?filter=div", "period": null }, { "name": "EPS diluted FY2025", "value": 22.95, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24298827, "verified": "unverified", "age_days": 299 }, { "name": "EPS diluted FY2020", "value": 6.79, "kind": "history", "source": "SEC XBRL EarningsPerShareDiluted", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/", "period": "2020-12-31", "accession": "0000059478-23-000082", "fact_id": 20781477, "verified": "unverified", "age_days": 2125 }, { "name": "equity", "value": 33879000000.0, "kind": "current", "source": "SEC XBRL StockholdersEquity", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-06-30", "accession": "0000059478-26-000081", "fact_id": 24499503, "verified": "unverified", "age_days": 118, "stale": false }, { "name": "Shares outstanding", "value": 941357065.0, "kind": "current", "source": "SEC cover page 10-Q 0000059478-26-000081 (941,357,065 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/lly-20260630.htm", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/R1.htm", "period": "2026-08-03", "accession": "0000059478-26-000081", "fact_id": 24599500, "age_days": 84, "stale": false } ] }, "piotroski": { "score": 66.7, "status": "partial: 8", "complete": false, "missing_tests": [ "8" ], "passes_all": false, "data_as_of": null, "data_as_of_meaning": "oldest current-period input the score depends on", "stale_inputs": [], "history_from": "2024", "history_through": "2026", "price_as_of": null, "price_stale": false, "verification": { "verified": 0, "mismatch": 0, "unverified": 23, "not_cross_checked": 0 }, "coverage": null, "computed_on": "2026-10-26", "rules_url": "https://theclaudetrader.com/p/piotroski", "components": [ { "test": "1", "name": "Return on assets is positive", "value": "18.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "2", "name": "Operating cash flow is positive", "value": "16,813M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "3", "name": "Return on assets improved on the prior year", "value": "13.5% -> 18.4%", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "4", "name": "Operating cash flow exceeds net income (accruals)", "value": "16,813M vs 20,640M", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "5", "name": "Long-term debt / assets fell", "value": "36.2% -> 36.3%", "threshold": "pass = 1", "points": 0.0, "max": 11.11111111111111 }, { "test": "6", "name": "Current ratio improved", "value": "1.15 -> 1.58", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "7", "name": "No new shares issued (share count did not rise)", "value": "946M -> 941M", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 }, { "test": "8", "name": "Operating margin improved (stand-in for gross margin, which the dataset does not carry)", "value": null, "threshold": "pass = 1", "points": null, "max": 11.11111111111111, "note": "an input is not reported for one of the two years" }, { "test": "9", "name": "Asset turnover (revenue / assets) improved", "value": "0.57 -> 0.58", "threshold": "pass = 1", "points": 11.11111111111111, "max": 11.11111111111111 } ], "inputs": [ { "name": "net_income 2025-12-31", "value": 20640000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24292676, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2025-12-31", "value": 112476000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2025-12-31", "accession": "0000059478-26-000081", "fact_id": 24375464, "verified": "unverified", "age_days": 299 }, { "name": "cfo 2025-12-31", "value": 16813000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24310738, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 20640000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24292676, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2024-12-31", "value": 10590000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 20739979, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 112476000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2025-12-31", "accession": "0000059478-26-000081", "fact_id": 24375464, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 78715000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 21928066, "verified": "unverified", "age_days": 664 }, { "name": "cfo 2025-12-31", "value": 16813000000.0, "kind": "history", "source": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24310738, "verified": "unverified", "age_days": 299 }, { "name": "net_income 2025-12-31", "value": 20640000000.0, "kind": "history", "source": "SEC XBRL NetIncomeLoss", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24292676, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2025-12-31", "value": 40868000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2025-12-31", "accession": "0000059478-26-000081", "fact_id": 24409834, "verified": "unverified", "age_days": 299 }, { "name": "lt_debt 2024-12-31", "value": 28527000000.0, "kind": "history", "source": "SEC XBRL LongTermDebtNoncurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 22085052, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 112476000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2025-12-31", "accession": "0000059478-26-000081", "fact_id": 24375464, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 78715000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 21928066, "verified": "unverified", "age_days": 664 }, { "name": "current_assets 2025-12-31", "value": 55629000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2025-12-31", "accession": "0000059478-26-000081", "fact_id": 24321582, "verified": "unverified", "age_days": 299 }, { "name": "current_assets 2024-12-31", "value": 32740000000.0, "kind": "history", "source": "SEC XBRL AssetsCurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 21322510, "verified": "unverified", "age_days": 664 }, { "name": "current_liabilities 2025-12-31", "value": 35228000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2025-12-31", "accession": "0000059478-26-000081", "fact_id": 24348544, "verified": "unverified", "age_days": 299 }, { "name": "current_liabilities 2024-12-31", "value": 28376000000.0, "kind": "history", "source": "SEC XBRL LiabilitiesCurrent", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 21595403, "verified": "unverified", "age_days": 664 }, { "name": "shares_out 2026-08-03", "value": 941357065.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2026-08-03", "accession": "0000059478-26-000081", "fact_id": 24588107, "verified": "unverified", "age_days": 84 }, { "name": "shares_out 2025-08-04", "value": 946456759.0, "kind": "history", "source": "SEC XBRL EntityCommonStockSharesOutstanding", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000204/", "period": "2025-08-04", "accession": "0000059478-25-000204", "fact_id": 24577180, "verified": "unverified", "age_days": 448 }, { "name": "revenue 2025-12-31", "value": 65179000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2025-12-31", "accession": "0000059478-26-000013", "fact_id": 24287992, "verified": "unverified", "age_days": 299 }, { "name": "revenue 2024-12-31", "value": 45043000000.0, "kind": "history", "source": "SEC XBRL Revenues", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 20654338, "verified": "unverified", "age_days": 664 }, { "name": "total_assets 2025-12-31", "value": 112476000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/", "period": "2025-12-31", "accession": "0000059478-26-000081", "fact_id": 24375464, "verified": "unverified", "age_days": 299 }, { "name": "total_assets 2024-12-31", "value": 78715000000.0, "kind": "history", "source": "SEC XBRL Assets", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "period": "2024-12-31", "accession": "0000059478-26-000013", "fact_id": 21928066, "verified": "unverified", "age_days": 664 } ] } }, "net_income_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 4684800000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947816000321/", "accession": "0000059478-16-000321" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 2390500000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947817000098/", "accession": "0000059478-17-000098" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 2408400000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947818000089/", "accession": "0000059478-18-000089" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 2737600000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947819000274/", "accession": "0000059478-19-000274" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": -204100000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000057/", "accession": "0000059478-20-000057" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 3232000000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000083/", "accession": "0000059478-21-000083" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 8318400000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000068/", "accession": "0000059478-22-000068" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 6193700000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/", "accession": "0000059478-23-000082" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 5581700000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/", "accession": "0000059478-24-000065" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 6244800000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/", "accession": "0000059478-25-000067" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 5240000000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "accession": "0000059478-26-000013" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 10590000000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "accession": "0000059478-26-000013" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 20640000000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "accession": "0000059478-26-000013" } ], "eps_diluted_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 4.32, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947816000321/", "accession": "0000059478-16-000321", "value_reported": 4.32, "split_factor": 1.0, "split_basis": "filed 2016-02-19" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 2.23, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947817000098/", "accession": "0000059478-17-000098", "value_reported": 2.23, "split_factor": 1.0, "split_basis": "filed 2017-02-21" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 2.26, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947818000089/", "accession": "0000059478-18-000089", "value_reported": 2.26, "split_factor": 1.0, "split_basis": "filed 2018-02-20" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 2.58, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947819000274/", "accession": "0000059478-19-000274", "value_reported": 2.58, "split_factor": 1.0, "split_basis": "filed between 2019-01-01 and 2019-12-31" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": -0.19, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000057/", "accession": "0000059478-20-000057", "value_reported": -0.19, "split_factor": 1.0, "split_basis": "filed 2020-02-19" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 3.13, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000083/", "accession": "0000059478-21-000083", "value_reported": 3.13, "split_factor": 1.0, "split_basis": "filed 2021-02-17" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 8.89, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000068/", "accession": "0000059478-22-000068", "value_reported": 8.89, "split_factor": 1.0, "split_basis": "filed 2022-02-23" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 6.79, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/", "accession": "0000059478-23-000082", "value_reported": 6.79, "split_factor": 1.0, "split_basis": "filed 2023-02-22" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 6.12, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/", "accession": "0000059478-24-000065", "value_reported": 6.12, "split_factor": 1.0, "split_basis": "filed 2024-02-21" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 6.9, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/", "accession": "0000059478-25-000067", "value_reported": 6.9, "split_factor": 1.0, "split_basis": "filed 2025-02-19" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 5.8, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "accession": "0000059478-26-000013", "value_reported": 5.8, "split_factor": 1.0, "split_basis": "filed 2026-02-12" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 11.71, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "accession": "0000059478-26-000013", "value_reported": 11.71, "split_factor": 1.0, "split_basis": "filed 2026-02-12" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 22.95, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "accession": "0000059478-26-000013", "value_reported": 22.95, "split_factor": 1.0, "split_basis": "filed 2026-02-12" } ], "revenue_by_fy": [ { "fy": 2013, "period_end": "2013-12-31", "sec_frame": "CY2013", "value": 23113100000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947816000321/", "accession": "0000059478-16-000321" }, { "fy": 2014, "period_end": "2014-12-31", "sec_frame": "CY2014", "value": 19615600000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947817000098/", "accession": "0000059478-17-000098" }, { "fy": 2015, "period_end": "2015-12-31", "sec_frame": "CY2015", "value": 19958700000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947818000089/", "accession": "0000059478-18-000089" }, { "fy": 2016, "period_end": "2016-12-31", "sec_frame": "CY2016", "value": 18312800000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947819000274/", "accession": "0000059478-19-000274" }, { "fy": 2017, "period_end": "2017-12-31", "sec_frame": "CY2017", "value": 19973800000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000057/", "accession": "0000059478-20-000057" }, { "fy": 2018, "period_end": "2018-12-31", "sec_frame": "CY2018", "value": 21493300000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000083/", "accession": "0000059478-21-000083" }, { "fy": 2019, "period_end": "2019-12-31", "sec_frame": "CY2019", "value": 22319500000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000068/", "accession": "0000059478-22-000068" }, { "fy": 2020, "period_end": "2020-12-31", "sec_frame": "CY2020", "value": 24539800000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/", "accession": "0000059478-23-000082" }, { "fy": 2021, "period_end": "2021-12-31", "sec_frame": "CY2021", "value": 28318400000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/", "accession": "0000059478-24-000065" }, { "fy": 2022, "period_end": "2022-12-31", "sec_frame": "CY2022", "value": 28541400000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/", "accession": "0000059478-25-000067" }, { "fy": 2023, "period_end": "2023-12-31", "sec_frame": "CY2023", "value": 34124000000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "accession": "0000059478-26-000013" }, { "fy": 2024, "period_end": "2024-12-31", "sec_frame": "CY2024", "value": 45043000000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "accession": "0000059478-26-000013" }, { "fy": 2025, "period_end": "2025-12-31", "sec_frame": "CY2025", "value": 65179000000.0, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "accession": "0000059478-26-000013" } ], "dividend_years": [ 1972, 1973, 1974, 1975, 1976, 1977, 1978, 1979, 1980, 1981, 1982, 1983, 1984, 1985, 1986, 1987, 1988, 1989, 1990, 1991, 1992, 1993, 1994, 1995, 1996, 1997, 1998, 1999, 2000, 2001, 2002, 2003, 2004, 2005, 2006, 2007, 2008, 2009, 2010, 2011, 2012, 2013, 2014, 2015, 2016, 2017, 2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025, 2026 ], "insider_transactions_recent": [ { "txn_date": "2026-08-17", "insider_name": "Jonsson Patrik", "role": "Pres", "code": "S", "shares": 6500.0, "price": 1175.1, "value": 7638149.999999999, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/59478/000178605426000006/" }, { "txn_date": "2026-08-10", "insider_name": "Zakrowski Donald A", "role": "officer", "code": "S", "shares": 2000.0, "price": 1185.01, "value": 2370020.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000083/" }, { "txn_date": "2026-08-07", "insider_name": "Hakim Anat", "role": "officer", "code": "S", "shares": 5000.0, "price": 1190.0, "value": 5950000.0, "is_10b5_1": 1, "source_url": "https://www.sec.gov/Archives/edgar/data/59478/000168555626000006/" }, { "txn_date": "2026-06-10", "insider_name": "Yuffa Ilya", "role": "officer", "code": "S", "shares": 2500.0, "price": 1150.77, "value": 2876925.0, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/59478/000182600126000006/" }, { "txn_date": "2026-05-06", "insider_name": "LILLY ENDOWMENT INC", "role": "other", "code": "S", "shares": 13620.0, "price": 995.23, "value": 13555032.6, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/59478/000031601126000015/" }, { "txn_date": "2026-05-06", "insider_name": "LILLY ENDOWMENT INC", "role": "other", "code": "S", "shares": 2208.0, "price": 996.18, "value": 2199565.44, "is_10b5_1": 0, "source_url": "https://www.sec.gov/Archives/edgar/data/59478/000031601126000015/" } ], "links": { "sec_filings": "https://www.sec.gov/edgar/browse/?CIK=0000059478", "sec_xbrl_companyfacts": "https://data.sec.gov/api/xbrl/companyfacts/CIK0000059478.json", "sec_form4": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000059478&type=4", "sec_8k": "https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=0000059478&type=8-K", "yahoo": "https://finance.yahoo.com/quote/LLY", "stooq": "https://stooq.com/q/d/?s=lly.us", "external_views_link_only": { "morningstar": "https://www.morningstar.com/search?query=LLY", "finviz": "https://finviz.com/quote.ashx?t=LLY", "stockanalysis": "https://stockanalysis.com/stocks/lly/", "seeking_alpha": "https://seekingalpha.com/symbol/LLY", "openinsider": "http://openinsider.com/search?q=LLY", "google_news": "https://news.google.com/rss/search?q=LLY+stock" } }, "machine_readable": { "json": "https://theclaudetrader.com/s/LLY.json", "markdown": "https://theclaudetrader.com/s/LLY.md", "research_packet": "https://theclaudetrader.com/r/LLY.json", "index": "https://theclaudetrader.com/llms.txt" }, "dossier": null, "cite_as": "The Claude Trader snapshot 2026-10-26, https://theclaudetrader.com/s/LLY; data from SEC EDGAR XBRL and market prices (Alpaca Market Data, Yahoo Finance) to 2026-10-23.", "disclaimer": "Scores are deterministic rule outputs from public filings. fair_value_model is a labelled model estimate from the same filings (method at /fair-value), not an opinion or recommendation.", "fair_value_model": { "fair_value": 136.32, "fv_low": 115.09, "fv_high": 590.96, "fv_gap_pct": -89.3, "fv_verdict": "red", "fv_methods": 3, "fv_as_of": "2026-10-23", "fv_calculated_on": "2026-10-26", "fv_inputs_through": "2026-08-05", "fv_skipped": null, "unit": "per traded unit (share or ADS), same currency as the price", "methods": { "dcf": { "value": 115.09161608263841, "growth_used": 0.1, "fcf_avg": 4508000000.0, "inputs": { "fcf": { "value": 4508000000.0, "years": [ 2023, 2024, 2025 ], "by_year": [ 792000000.0, 3760000000.0, 8972000000.0 ], "cfo": [ { "value": 4240000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2023-12-31", "accession": "0000059478-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/" }, { "value": 8818000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2024-12-31", "accession": "0000059478-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/" }, { "value": 16813000000.0, "tag": "SEC XBRL NetCashProvidedByUsedInOperatingActivities", "period_end": "2025-12-31", "accession": "0000059478-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/" } ], "capex": [ { "value": 3448000000.0, "tag": "SEC XBRL PaymentsToAcquireOtherPropertyPlantAndEquipment (10-K via companyfacts; capex fallback)", "period_end": "2023-12-31", "accession": "0000059478-26-000013", "filed": "2026-02-12", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/" }, { "value": 5058000000.0, "tag": "SEC XBRL PaymentsToAcquireOtherPropertyPlantAndEquipment (10-K via companyfacts; capex fallback)", "period_end": "2024-12-31", "accession": "0000059478-26-000013", "filed": "2026-02-12", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/" }, { "value": 7841000000.0, "tag": "SEC XBRL PaymentsToAcquireOtherPropertyPlantAndEquipment (10-K via companyfacts; capex fallback)", "period_end": "2025-12-31", "accession": "0000059478-26-000013", "filed": "2026-02-12", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/" } ] }, "revenue_cagr_5y": { "value": 0.21575855656690868, "from": { "value": 24539800000.0, "tag": "SEC XBRL Revenues", "period_end": "2020-12-31", "accession": "0000059478-23-000082", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/" }, "to": { "value": 65179000000.0, "tag": "SEC XBRL Revenues", "period_end": "2025-12-31", "accession": "0000059478-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/" } }, "shares": { "value": 941357065.0, "tag": "SEC cover page 10-Q 0000059478-26-000081 (941,357,065 shares (single class on cover)); filing document https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/lly-20260630.htm", "period_end": "2026-08-03", "accession": "0000059478-26-000081", "filed": "2026-08-05", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/R1.htm" } } }, "earnings": { "value": 590.9625, "pe_used": 25.75, "pe_raw": 25.75, "pe_basis": "SIC 28 peer median excluding itself (25 peers)", "inputs": { "eps": { "fy": 2025, "value": 22.95, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0000059478-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "value_reported": 22.95, "split_factor": 1.0 } } }, "graham": { "value": 136.3234919923127, "inputs": { "eps": { "fy": 2025, "value": 22.95, "tag": "SEC XBRL EarningsPerShareDiluted", "period_end": "2025-12-31", "accession": "0000059478-26-000013", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/", "value_reported": 22.95, "split_factor": 1.0 }, "bvps": { "value": 35.98953177240987, "equity": { "value": 33879000000.0, "tag": "SEC XBRL StockholdersEquity", "period_end": "2026-06-30", "accession": "0000059478-26-000081", "filed": null, "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/" }, "shares": 941357065.0 } } } }, "method_note": "Median of up to three methods from SEC filings: owner-earnings DCF (3-yr avg FCF, 10-yr two-stage, growth = min(5-yr revenue CAGR, 10%) fading to 2.5%, 9% discount), trailing EPS x SIC-peer median P/E (8-35), Graham number. Model estimate, not advice.", "discount_rate": 0.09, "terminal_growth": 0.025, "verdict_rule": "green: fair value more than 10% above price; red: more than 10% below; amber: within 10%", "page": "https://theclaudetrader.com/fair-value" } }