Elanco Animal Statements
EL
Elanco Animal Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1 184
100
495
41.8
689
58.2
89
7.5
354
29.9
574
48.5
115
9.7
-65
-5.5
-2
-0.2
-32
-2.7
18
1.5
-50
-4.2
-0.101
494.2
1 205
100
515
42.7
690
57.3
87
7.2
337
28
557
46.2
133
11
-66
-5.5
-9
-0.7
12
1
-20
-1.7
32
2.7
0.065
496
1 035
100
516
49.9
519
50.1
79
7.6
292
28.2
509
49.2
10
1
-67
-6.5
-34
-3.3
-127
-12.3
14
1.4
-141
-13.6
-0.286
492.9
1 068
100
487
45.6
581
54.4
86
8.1
313
29.3
539
50.5
42
3.9
-72
-6.7
-9
-0.8
-1 097
-102.7
-1
-0.09
-1 096
-102.6
-2.22
492.7
1 057
100
434
41.1
623
58.9
81
7.7
353
33.4
570
53.9
53
5
-74
-7.0009
-23
-2.2
-79
-7.5
18
1.7
-97
-9.2
-0.2
492.6
1 257
100
494
39.3
763
60.7
81
6.4
327
26
542
43.1
221
17.6
-64
-5.09
-9
-0.7
108
8.6
5
0.4
103
8.2
0.21
492.8
981
100
448
45.7
533
54.3
80
8.2
304
31
514
52.4
19
1.9
-62
-6.3
-15
-1.5
-83
-8.5
-28
-2.9
-55
-5.6
-0.11
488.3
1 026
100
472
46
554
54
78
7.6
298
29
504
49.1
50
4.9
-60
-5.8
-8
-0.8
-44
-4.3
21
2
-65
-6.3
-0.13
488.4
1 175
100
484
41.2
691
58.8
82
7
343
29.2
558
47.5
133
11.3
-67
-5.7
6
0.5
-14
-1.2
-4
-0.3
-10
-0.9
-0.02
488.4
1 225
100
509
41.6
716
58.4
81
6.6
320
26.1
538
43.9
178
14.5
-52
-4.2
-9
-0.7
71
5.8
23
1.9
48
3.9
0.1
492.2
1 112
100
510
45.9
602
54.1
92
8.3
328
29.5
559
50.3
43
3.9
-55
-4.9
3
0.3
-125
-11.2
-17
-1.5
-108
-9.7
-0.22
487.5
1 131
100
502
44.4
629
55.6
94
8.3
342
30.2
577
51
52
4.6
-60
-5.3
-11
-1
-130
-11.5
-26
-2.3
-104
-9.2
-0.21
487.3
1 279
100
551
43.1
728
56.9
94
7.3
385
30.1
608
47.5
120
9.4
-60
-4.7
3
0.2
-236
-18.5
-26
-2.03
-210
-16.4
-0.43
487.3
1 242
100
569
45.8
673
54.2
89
7.2
348
28
584
47
89
7.2
-61
-4.9
—
0
-80
-6.4
-19
-1.5
-61
-4.9
-0.13
486.7
1 137.4
100
596.6
52.5
540.8
47.5
114.7
10.1
374.5
32.9
653
57.4
-112.2
-9.9
-60.6
-5.3
16.3
1.4
-323.1
-28.4
13.6
1.2
-336.7
-29.6
-0.69
486.1
889.6
100
441.8
49.7
447.8
50.3
88.1
9.9
277.7
31.2
461.4
51.9
-13.6
-1.5
-48.1
-5.4
114.9
12.9
-209
-23.5
-74
-8.3
-135
-15.2
-0.29
462.4
586.3
100
295.9
50.5
290.4
49.5
59.4
10.1
162.8
27.8
271.2
46.3
19.2
3.3
-24.8
-4.2
2.3
0.4
-77.1
-13.2
-23.9
-4.08
-53.2
-9.07
-0.13
413.2
657.7
100
332.7
50.6
325
49.4
66.8
10.2
182
27.7
300.4
45.7
24.6
3.7
-16.5
-2.5
-1.1
-0.2
-67.8
-10.3
-18.7
-2.8
-49.1
-7.5
-0.12
403.9
787
100
410.1
52.1
376.9
47.9
67.3
8.6
185.9
23.6
304.6
38.7
72.3
9.2
-18.7
-2.4
-6.3
-0.8
-4.3
-0.5
5.2
0.7
-9.5
-1.2
-0.03
372.9
771.3
100
360.4
46.7
410.9
53.3
69.9
9.1
192.3
24.9
312.9
40.6
98
12.7
-18.7
-2.4
-14.6
-1.9
-12.5
-1.6
-22.5
-2.9
10
1.3
0.03
373.2
781.6
100
356
45.5
425.6
54.5
68.8
8.8
200.9
25.7
319
40.8
106.6
13.6
-20.7
-2.6
-3.9
-0.5
50.2
6.4
14.3
1.8
35.9
4.6
0.1
367
731.1
100
343.8
47
387.3
53
64.1
8.8
181.1
24.8
294.2
40.2
93.1
12.7
-20.8
-2.8
-2.6
-0.4
44.8
6.1
13.3
1.8
31.5
4.3
0.09
366
799.3
100
412.5
51.6
386.8
48.4
61.1
7.6
185.1
23.2
296.3
37.1
90.5
11.3
-21
-2.6
-25.7
-3.2
-2.2
-0.3
-18.6
-2.3
16.4
2.1
0.04
365.6
761.1
100
369.8
48.6
391.3
51.4
58.9
7.7
179
23.5
286.6
37.7
104.7
13.8
—
0
-13.5
-1.8
78.8
10.4
18.6
2.4
60.2
7.9
0.16
365.6
770.2
100
431.5
56
338.7
44
61.4
8
191.1
24.8
301.9
39.2
36.8
4.8
—
0
-8.8
-1.1
-40
-5.2
22.8
3
-62.8
-8.2
-0.18
356.2
736.2
100
360
48.9
376.2
51.1
65.2
8.9
180
24.4
294.4
40
81.8
11.1
—
0
-1.9
-0.3
77.5
10.5
4.8
0.7
72.7
9.9
0.2
356.2
754.3
405
349.3
61.9
196.7
318.8
30.5
—
-0.2
-155.5
39.1
-161.5
-0.46
350.7
697.1
376.2
320.9
61.9
194.7
308.2
12.7
—
1.9
-9.1
11.6
-20.7
-0.06
365.6