balance equationreview2020-12-31
Difference 19000000 exceeds tolerance 17693000.000. Presentation or filing-vintage differences need review.
Revenue
$4.72B
Fiscal year ended 2025-12-31Operating income
Unavailable
Fiscal year ended 2025-12-31Free cash flow
$284.00M
Fiscal year ended 2025-12-31Elanco Animal Health Inc (ELAN) reported revenue of $4.72B and net income of -$232.00M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Elanco Animal Health Inc’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Pharmaceutical Preparations.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.72B | $4.44B | $4.42B | $4.41B | $4.76B | $3.27B | $3.07B | $3.07B | $2.89B | $2.91B |
| Cost of revenue | $2.12B | $2.00B | $1.93B | $1.91B | $2.13B | $1.67B | $1.47B | $1.57B | $1.49B | $1.41B |
| Gross profit | $2.59B | $2.44B | $2.49B | $2.50B | $2.63B | $1.60B | $1.60B | $1.49B | $1.40B | $1.50B |
| Operating income | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Net income | -$232.00M | $338.00M | -$1.23B | -$78.00M | -$483.00M | -$574.00M | $68.00M | $86.50M | -$310.70M | -$47.90M |
| Research & development | $368.00M | $344.00M | $327.00M | $321.00M | $369.00M | $329.00M | $270.00M | $246.60M | $251.70M | $265.80M |
| Weighted-average diluted shares | shares 496.40M | shares 497.30M | shares 492.30M | shares 488.30M | shares 487.20M | shares 441.40M | shares 370.30M | shares 313.70M | shares 293.30M | Unavailable |
| Pretax income | -$224.00M | $488.00M | -$1.20B | -$72.00M | -$571.00M | -$677.00M | $78.00M | $114.10M | -$232.60M | -$22.40M |
| Income tax expense | $8.00M | $150.00M | $36.00M | $6.00M | -$88.00M | -$103.00M | $10.00M | $27.60M | $78.10M | $25.50M |
| Diluted EPS | $-0.47 | $0.68 | $-2.50 | $-0.16 | $-0.99 | $-1.30 | $0.18 | $0.28 | $-1.06 | Unavailable |
| Selling, general & administrative | $1.43B | $1.31B | $1.28B | $1.26B | $1.40B | $997.00M | $760.00M | $735.20M | $779.80M | $784.80M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $545.00M | $468.00M | $352.00M | $345.00M | $638.00M | $495.00M | $334.00M | $474.80M | $323.40M | Unavailable |
| Total assets | $13.36B | $12.61B | $14.36B | $15.49B | $16.48B | $17.69B | $8.99B | $8.96B | $8.94B | Unavailable |
| Current assets | $3.46B | $3.22B | $3.41B | $3.28B | $3.27B | $3.42B | $2.37B | $2.50B | $2.12B | Unavailable |
| Total liabilities | $6.81B | $6.52B | $8.14B | $8.20B | $8.97B | $9.22B | $3.44B | $3.76B | $1.16B | Unavailable |
| Current liabilities | $1.60B | $1.32B | $1.24B | $1.70B | $1.65B | $2.08B | $818.50M | $970.70M | $643.10M | Unavailable |
| Total equity incl. NCI | $6.55B | $6.10B | $6.22B | $7.29B | $7.51B | $8.46B | $5.54B | $5.20B | $7.78B | $7.02B |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $1.74B | $1.57B | $1.74B | $1.54B | $1.37B | $1.58B | $1.05B | $1.00B | $1.06B | Unavailable |
| Accounts receivable | $873.00M | $805.00M | $842.00M | $797.00M | $833.00M | $872.00M | $816.90M | $651.80M | $567.40M | Unavailable |
| Goodwill | $4.78B | $4.41B | $5.09B | $5.99B | $6.17B | $6.22B | $2.99B | $2.96B | $2.97B | Unavailable |
| Long-term debt | $3.94B | $4.28B | $5.74B | $5.45B | $6.02B | $5.57B | $2.33B | $2.44B | $0 | Unavailable |
| Accounts payable | $368.00M | $296.00M | $270.00M | $390.00M | $416.00M | $501.00M | $222.60M | $205.20M | $203.80M | Unavailable |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $560.00M | $541.00M | $271.00M | $452.00M | $483.00M | -$41.00M | $224.00M | $487.30M | $173.80M | $155.90M |
| Capital expenditures | $276.00M | $147.00M | $140.00M | $171.00M | $159.00M | $135.00M | $140.00M | $134.50M | $98.60M | $110.30M |
| Investing cash flow | -$279.00M | $1.16B | -$169.00M | -$179.00M | -$530.00M | -$4.78B | -$235.00M | -$127.00M | -$964.60M | -$182.10M |
| Financing cash flow | -$275.00M | -$1.49B | -$83.00M | -$549.00M | $210.00M | $4.95B | -$305.00M | -$35.20M | $847.50M | -$149.60M |
| Net change in cash | $77.00M | $116.00M | $7.00M | -$293.00M | $132.00M | $161.00M | -$333.00M | $354.10M | $64.60M | -$201.80M |
| Stock-based compensation | $68.00M | $55.00M | $46.00M | $59.00M | $66.00M | $47.00M | $49.00M | $26.00M | $25.00M | $20.40M |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $680.00M | $662.00M | $694.00M | $682.00M | $716.00M | $517.00M | $314.00M | $296.00M | $318.40M | $254.40M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $284.00M | $394.00M | $131.00M | $281.00M | $324.00M | -$176.00M | $84.00M | $352.80M | $75.20M | $45.60M |
| Gross margin | 55.0% | 54.9% | 56.3% | 56.6% | 55.2% | 49.0% | 52.1% | 48.7% | 48.3% | 51.6% |
| Operating margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| FCF margin | 6.0% | 8.9% | 3.0% | 6.4% | 6.8% | -5.4% | 2.7% | 11.5% | 2.6% | 1.6% |
| SBC / revenue | 1.4% | 1.2% | 1.0% | 1.3% | 1.4% | 1.4% | 1.6% | 0.8% | 0.9% | 0.7% |
| Current ratio | 2.17x | 2.44x | 2.75x | 1.93x | 1.99x | 1.65x | 2.90x | 2.58x | 3.30x | Unavailable |
| Revenue YoY growth | 6.2% | 0.5% | 0.1% | -7.4% | 45.6% | 6.5% | 0.1% | 6.2% | -0.8% | Unavailable |
| Net margin | -4.9% | 7.6% | -27.9% | -1.8% | -10.1% | -17.5% | 2.2% | 2.8% | -10.8% | -1.6% |
| R&D / revenue | 7.8% | 7.7% | 7.4% | 7.3% | 7.7% | 10.1% | 8.8% | 8.0% | 8.7% | 9.1% |
| CapEx / revenue | 5.9% | 3.3% | 3.2% | 3.9% | 3.3% | 4.1% | 4.6% | 4.4% | 3.4% | 3.8% |
| Long-term debt / equity | 0.60x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | 30.7% | Unavailable | Unavailable | Unavailable | Unavailable | 12.8% | 24.2% | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open ELAN in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-05View SEC filing
10-Q · Filed 2026-05-06View SEC filing
10-K · Filed 2026-02-24View SEC filing
10-Q · Filed 2025-11-05View SEC filing
10-Q · Filed 2025-08-07View SEC filing
10-Q · Filed 2025-05-07View SEC filing
Reconciliation checks needing review
1 period on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.