Stock Analysis on Net

Elevance Health Inc. (NYSE:ELV)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Elevance Health Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current assets 58,942 60,029 55,617 51,122 45,751
Adjustments
Add: Allowance for doubtful accounts 1,683 1,240 964 840 574
After Adjustment
Adjusted current assets 60,625 61,269 56,581 51,962 46,325

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).


Adjustments to Total Assets

Elevance Health Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total assets 116,889 108,928 102,772 97,460 86,615
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts 1,683 1,240 964 840 574
Less: Deferred tax asset (under the caption Other noncurrent assets)2 206 228 137 103
After Adjustment
Adjusted total assets 118,366 109,940 103,599 98,197 87,189

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).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax asset (under the caption Other noncurrent assets). See details »


Adjustments to Total Liabilities

Elevance Health Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total liabilities 75,463 69,523 66,378 61,332 53,416
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities, net2 2,148 1,970 2,034 2,805 2,019
After Adjustment
Adjusted total liabilities 73,315 67,553 64,344 58,527 51,397

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities, net. See details »


Adjustments to Stockholders’ Equity

Elevance Health Inc., adjusted shareholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Shareholders’ equity 41,315 39,306 36,307 36,060 33,199
Adjustments
Less: Net deferred income tax assets (liabilities)1 (1,942) (1,742) (1,897) (2,702) (2,019)
Add: Allowance for doubtful accounts 1,683 1,240 964 840 574
Add: Noncontrolling interests 111 99 87 68
After Adjustment
Adjusted total equity 45,051 42,387 39,255 39,670 35,792

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).

1 Net deferred income tax assets (liabilities). See details »


Adjustments to Capitalization Table

Elevance Health Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Short-term borrowings 365 225 265 275
Current portion of long-term debt 1,649 1,649 1,500 1,599 700
Long-term debt, less current portion 29,218 23,246 22,349 21,157 19,335
Total reported debt 31,232 25,120 24,114 23,031 20,035
Shareholders’ equity 41,315 39,306 36,307 36,060 33,199
Total reported capital 72,547 64,426 60,421 59,091 53,234
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating leases, lease liabilities, current (located in Other current liabilities)2 153 164 181 133 110
Add: Operating leases, lease liabilities, noncurrent (located in Other noncurrent liabilities)3 658 685 751 864 847
Adjusted total debt 32,043 25,969 25,046 24,028 20,992
Adjustments to Equity
Less: Net deferred income tax assets (liabilities)4 (1,942) (1,742) (1,897) (2,702) (2,019)
Add: Allowance for doubtful accounts 1,683 1,240 964 840 574
Add: Noncontrolling interests 111 99 87 68
Adjusted total equity 45,051 42,387 39,255 39,670 35,792
After Adjustment
Adjusted total capital 77,094 68,356 64,301 63,698 56,784

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating leases, lease liabilities, current (located in Other current liabilities). See details »

3 Operating leases, lease liabilities, noncurrent (located in Other noncurrent liabilities). See details »

4 Net deferred income tax assets (liabilities). See details »


Adjustments to Reported Income

Elevance Health Inc., adjusted shareholders’ net income

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Shareholders’ net income 5,980 5,987 6,025 6,104 4,572
Adjustments
Add: Deferred income tax expense (benefit)1 (361) (690) 4 180 (526)
Add: Increase (decrease) in allowance for doubtful accounts 443 276 124 266 49
Add: Other comprehensive income (loss), net of tax 160 1,171 (2,336) (330) 446
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest (15) (2) (17) (11)
After Adjustment
Adjusted net income 6,207 6,742 3,800 6,209 4,541

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).

1 Deferred income tax expense (benefit). See details »