Data is not available at this time.
Elanco Animal Health Incorporated operates as a global leader in the animal health industry, specializing in innovative pharmaceuticals, vaccines, and nutritional products for both livestock and companion animals. The company generates revenue through a diversified portfolio that includes preventive and therapeutic solutions, catering to veterinarians, farmers, and pet owners. Elanco’s market position is strengthened by its extensive R&D capabilities, strategic acquisitions, and a robust supply chain, enabling it to address critical animal health challenges across multiple geographies. The livestock segment remains a key revenue driver, supported by rising global protein demand, while the companion animal business benefits from increasing pet ownership and premiumization trends. Elanco competes with other major players like Zoetis and Merck Animal Health, differentiating itself through a focus on sustainability and digital health solutions. Its integrated approach—spanning diagnostics, treatments, and data-driven insights—positions it as a comprehensive partner in animal health.
Elanco reported revenue of $4.44 billion for FY 2024, with net income of $338 million, reflecting a diluted EPS of $0.68. Operating cash flow stood at $541 million, while capital expenditures totaled $147 million, indicating disciplined reinvestment. The company’s profitability metrics suggest steady operational efficiency, though margins may face pressure from R&D and commercialization costs in competitive markets.
Elanco’s earnings power is underpinned by its diversified product mix and global footprint, though its capital efficiency is moderated by high debt levels. The company’s ability to generate consistent operating cash flow supports its capacity to service debt and fund growth initiatives, but leverage remains a focus area for improving returns on invested capital.
Elanco’s balance sheet shows $468 million in cash and equivalents against total debt of $4.32 billion, reflecting a leveraged position. While the debt load is substantial, the company’s operating cash flow provides coverage, and no dividends are currently paid, allowing for internal capital allocation flexibility. Financial health hinges on sustaining revenue growth and managing debt maturities prudently.
Elanco’s growth is driven by product innovation and strategic acquisitions, particularly in high-margin companion animal segments. The company does not pay dividends, opting to reinvest cash flows into R&D and debt reduction. Long-term trends, such as increasing pet healthcare spending and livestock productivity demands, support its growth trajectory, though execution risks remain.
Elanco’s valuation reflects its position in a growing but competitive animal health market. Investors likely price in expectations for margin expansion and debt reduction, balanced against macroeconomic and regulatory risks. The stock’s performance will depend on the company’s ability to deliver on innovation and operational targets.
Elanco’s strategic advantages include its broad product portfolio, global distribution network, and focus on sustainability-driven solutions. The outlook remains cautiously optimistic, with growth opportunities in emerging markets and digital health, though challenges like pricing pressure and debt management require ongoing attention. Success will hinge on balancing innovation with financial discipline.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |