Stock Analysis on Net

Elevance Health Inc. (NYSE:ELV)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Elevance Health Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Federal 1,753 1,899 1,469 1,467 1,724
Foreign (including Puerto Rico) 93 95 98 18 7
State and local 448 420 179 165 461
Current tax expense 2,294 2,414 1,746 1,650 2,192
Deferred tax expense (benefit) (361) (690) 4 180 (526)
Income tax expense 1,933 1,724 1,750 1,830 1,666

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Current tax expense Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Elevance Health Inc. current tax expense increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Deferred tax expense (benefit) Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Elevance Health Inc. deferred tax expense (benefit) decreased from 2022 to 2023 but then slightly increased from 2023 to 2024.
Income tax expense Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Elevance Health Inc. income tax expense decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Effective Income Tax Rate (EITR)

Elevance Health Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Statutory federal income tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
State and local income taxes net of federal tax expense/benefit 2.70% 1.60% 3.00% 3.30% 3.80%
Tax exempt interest and dividends received deduction -0.10% -0.20% -0.20% -0.30% -0.40%
Change in valuation allowance 0.60% 1.10% 0.00% 0.00% 0.00%
HIP fee 0.00% 0.00% 0.00% 0.00% 5.30%
Basis adjustments from recent acquisitions 0.00% 0.00% 0.00% 0.00% -1.80%
Other, net 0.30% -1.20% -1.30% -0.90% -1.20%
Effective income tax rate 24.50% 22.30% 22.50% 23.10% 26.70%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Effective income tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Elevance Health Inc. effective income tax rate decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Components of Deferred Tax Assets and Liabilities

Elevance Health Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Accrued expenses 826 553 379 511 588
Bad debt reserves 434 415 301 246 143
Insurance reserves 192 178 147 156 187
Lease liabilities 170 172 200 216 204
Retirement liabilities 126 132 173 170 205
Deferred compensation 45 44 34 35 31
Federal and state carryforwards 428 455 208 201 274
Foreign (including Puerto Rico) carryforwards 90
Investment basis 31 340
Other 100 166 267 207 113
Deferred income tax assets, before valuation allowance 2,411 2,146 2,049 1,742 1,745
Valuation allowance (294) (271) (203) (212) (84)
Deferred income tax assets 2,117 1,875 1,846 1,530 1,661
U.S. federal and state intangible assets (2,584) (2,070) (2,059) (2,071) (2,073)
Foreign (including Puerto Rico) intangible assets (194) (330) (380) (452)
Capitalized software (513) (485) (601) (777) (670)
Depreciation and amortization (38) (54) (62) (45) (37)
Investment basis (11) (295) (407)
Retirement assets (330) (319) (317) (314) (260)
Lease right-of-use assets (114) (110) (123) (126) (131)
Prepaid expenses (275) (249) (201) (152) (102)
Deferred income tax liabilities (4,059) (3,617) (3,743) (4,232) (3,680)
Net deferred income tax assets (liabilities) (1,942) (1,742) (1,897) (2,702) (2,019)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Deferred income tax assets, before valuation allowance Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Elevance Health Inc. deferred income tax assets, before valuation allowance increased from 2022 to 2023 and from 2023 to 2024.
Deferred income tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Elevance Health Inc. deferred income tax assets increased from 2022 to 2023 and from 2023 to 2024.
Net deferred income tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Elevance Health Inc. net deferred income tax assets (liabilities) increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.

Deferred Tax Assets and Liabilities, Classification

Elevance Health Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Deferred tax asset (under the caption Other noncurrent assets) 206 228 137 103
Deferred tax liabilities, net 2,148 1,970 2,034 2,805 2,019

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Item Description The company
Deferred tax asset (under the caption Other noncurrent assets) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Elevance Health Inc. deferred tax asset (under the caption Other noncurrent assets) increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Deferred tax liabilities, net Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. Elevance Health Inc. deferred tax liabilities, net decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Adjustments to Financial Statements: Removal of Deferred Taxes

Elevance Health Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 116,889 108,928 102,772 97,460 86,615
Less: Noncurrent deferred tax assets, net 206 228 137 103
Total assets (adjusted) 116,683 108,700 102,635 97,357 86,615
Adjustment to Total Liabilities
Total liabilities (as reported) 75,463 69,523 66,378 61,332 53,416
Less: Noncurrent deferred tax liabilities, net 2,148 1,970 2,034 2,805 2,019
Total liabilities (adjusted) 73,315 67,553 64,344 58,527 51,397
Adjustment to Shareholders’ Equity
Shareholders’ equity (as reported) 41,315 39,306 36,307 36,060 33,199
Less: Net deferred tax assets (liabilities) (1,942) (1,742) (1,897) (2,702) (2,019)
Shareholders’ equity (adjusted) 43,257 41,048 38,204 38,762 35,218
Adjustment to Shareholders’ Net Income
Shareholders’ net income (as reported) 5,980 5,987 6,025 6,104 4,572
Add: Deferred income tax expense (benefit) (361) (690) 4 180 (526)
Shareholders’ net income (adjusted) 5,619 5,297 6,029 6,284 4,046

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).


Elevance Health Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Elevance Health Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 3.41% 3.52% 3.87% 4.46% 3.78%
Adjusted net profit margin 3.21% 3.11% 3.87% 4.59% 3.35%
Total Asset Turnover
Reported total asset turnover 1.50 1.56 1.51 1.41 1.39
Adjusted total asset turnover 1.50 1.57 1.52 1.41 1.39
Financial Leverage
Reported financial leverage 2.83 2.77 2.83 2.70 2.61
Adjusted financial leverage 2.70 2.65 2.69 2.51 2.46
Return on Equity (ROE)
Reported ROE 14.47% 15.23% 16.59% 16.93% 13.77%
Adjusted ROE 12.99% 12.90% 15.78% 16.21% 11.49%
Return on Assets (ROA)
Reported ROA 5.12% 5.50% 5.86% 6.26% 5.28%
Adjusted ROA 4.82% 4.87% 5.87% 6.45% 4.67%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Elevance Health Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Elevance Health Inc. adjusted total asset turnover ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Elevance Health Inc. adjusted financial leverage ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Elevance Health Inc. adjusted ROE deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Elevance Health Inc. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.

Elevance Health Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Shareholders’ net income 5,980 5,987 6,025 6,104 4,572
Operating revenue 175,204 170,209 155,660 136,943 120,808
Profitability Ratio
Net profit margin1 3.41% 3.52% 3.87% 4.46% 3.78%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted shareholders’ net income 5,619 5,297 6,029 6,284 4,046
Operating revenue 175,204 170,209 155,660 136,943 120,808
Profitability Ratio
Adjusted net profit margin2 3.21% 3.11% 3.87% 4.59% 3.35%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Net profit margin = 100 × Shareholders’ net income ÷ Operating revenue
= 100 × 5,980 ÷ 175,204 = 3.41%

2 Adjusted net profit margin = 100 × Adjusted shareholders’ net income ÷ Operating revenue
= 100 × 5,619 ÷ 175,204 = 3.21%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Elevance Health Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Operating revenue 175,204 170,209 155,660 136,943 120,808
Total assets 116,889 108,928 102,772 97,460 86,615
Activity Ratio
Total asset turnover1 1.50 1.56 1.51 1.41 1.39
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Operating revenue 175,204 170,209 155,660 136,943 120,808
Adjusted total assets 116,683 108,700 102,635 97,357 86,615
Activity Ratio
Adjusted total asset turnover2 1.50 1.57 1.52 1.41 1.39

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Total asset turnover = Operating revenue ÷ Total assets
= 175,204 ÷ 116,889 = 1.50

2 Adjusted total asset turnover = Operating revenue ÷ Adjusted total assets
= 175,204 ÷ 116,683 = 1.50

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Elevance Health Inc. adjusted total asset turnover ratio improved from 2022 to 2023 but then deteriorated significantly from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 116,889 108,928 102,772 97,460 86,615
Shareholders’ equity 41,315 39,306 36,307 36,060 33,199
Solvency Ratio
Financial leverage1 2.83 2.77 2.83 2.70 2.61
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 116,683 108,700 102,635 97,357 86,615
Adjusted shareholders’ equity 43,257 41,048 38,204 38,762 35,218
Solvency Ratio
Adjusted financial leverage2 2.70 2.65 2.69 2.51 2.46

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 Financial leverage = Total assets ÷ Shareholders’ equity
= 116,889 ÷ 41,315 = 2.83

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ equity
= 116,683 ÷ 43,257 = 2.70

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Elevance Health Inc. adjusted financial leverage ratio decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Shareholders’ net income 5,980 5,987 6,025 6,104 4,572
Shareholders’ equity 41,315 39,306 36,307 36,060 33,199
Profitability Ratio
ROE1 14.47% 15.23% 16.59% 16.93% 13.77%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted shareholders’ net income 5,619 5,297 6,029 6,284 4,046
Adjusted shareholders’ equity 43,257 41,048 38,204 38,762 35,218
Profitability Ratio
Adjusted ROE2 12.99% 12.90% 15.78% 16.21% 11.49%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROE = 100 × Shareholders’ net income ÷ Shareholders’ equity
= 100 × 5,980 ÷ 41,315 = 14.47%

2 Adjusted ROE = 100 × Adjusted shareholders’ net income ÷ Adjusted shareholders’ equity
= 100 × 5,619 ÷ 43,257 = 12.99%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Elevance Health Inc. adjusted ROE deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Shareholders’ net income 5,980 5,987 6,025 6,104 4,572
Total assets 116,889 108,928 102,772 97,460 86,615
Profitability Ratio
ROA1 5.12% 5.50% 5.86% 6.26% 5.28%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted shareholders’ net income 5,619 5,297 6,029 6,284 4,046
Adjusted total assets 116,683 108,700 102,635 97,357 86,615
Profitability Ratio
Adjusted ROA2 4.82% 4.87% 5.87% 6.45% 4.67%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

2024 Calculations

1 ROA = 100 × Shareholders’ net income ÷ Total assets
= 100 × 5,980 ÷ 116,889 = 5.12%

2 Adjusted ROA = 100 × Adjusted shareholders’ net income ÷ Adjusted total assets
= 100 × 5,619 ÷ 116,683 = 4.82%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Elevance Health Inc. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.