Stock Analysis on Net

UnitedHealth Group Inc. (NYSE:UNH)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

UnitedHealth Group Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Federal 4,418 4,842 3,451 4,098 2,629
State and local 716 855 481 392 319
Foreign 1,079 680 516 491 564
Current provision 6,213 6,377 4,448 4,981 3,512
Deferred provision (benefit) (245) (673) 130 (8) 230
Provision for income taxes 5,968 5,704 4,578 4,973 3,742

Based on: 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), 10-K (reporting date: 2019-12-31).

Item Description The company
Current provision Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. UnitedHealth Group Inc. current provision increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.
Deferred provision (benefit) Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. UnitedHealth Group Inc. deferred provision (benefit) decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.
Provision for income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. UnitedHealth Group Inc. provision for income taxes increased from 2021 to 2022 and from 2022 to 2023.

Effective Income Tax Rate (EITR)

UnitedHealth Group Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
U.S. federal statutory tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
State income taxes, net of federal benefit 2.00% 2.40% 1.90% 1.50% 1.50%
Share-based awards, excess tax benefit -0.30% -0.40% -0.40% -0.60% -0.70%
Non-deductible compensation 0.60% 0.60% 0.60% 0.70% 0.70%
Health insurance tax 0.00% 0.00% 0.00% 3.00% 0.00%
Foreign rate differential -1.50% -1.00% -1.10% -0.80% -1.20%
Other, net -1.30% -0.90% -1.50% -0.80% -0.50%
Effective income tax rate 20.50% 21.70% 20.50% 24.00% 20.80%

Based on: 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), 10-K (reporting date: 2019-12-31).

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.

Components of Deferred Tax Assets and Liabilities

UnitedHealth Group Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Accrued expenses and allowances 754 707 723 815 654
U.S. federal and state net operating loss carryforwards 417 540 287 276 260
Share-based compensation 173 154 117 98 97
Nondeductible liabilities 329 341 296 252 184
Non-U.S. tax loss carryforwards 1,061 631 435 340 420
Lease liability 930 972 1,284 1,200 892
Net unrealized losses on investments 586 829
Other, domestic 327 291 228 126 179
Other, non-U.S. 484 423 376 454 329
Deferred income tax assets, before valuation allowances 5,061 4,888 3,746 3,561 3,015
Valuation allowances (366) (291) (198) (170) (147)
Deferred income tax assets 4,695 4,597 3,548 3,391 2,868
U.S. federal and state intangible assets (3,712) (3,520) (2,658) (2,588) (2,370)
Non-U.S. goodwill and intangible assets (731) (550) (512) (606) (735)
Capitalized software (415) (548) (833) (731) (683)
Depreciation and amortization (371) (520) (349) (346) (301)
Prepaid expenses (326) (275) (256) (216) (172)
Outside basis in partnerships (811) (653) (565) (342) (317)
Lease right-of-use asset (914) (958) (1,267) (1,179) (887)
Net unrealized gains on investments (125) (400) (177)
Other, non-U.S. (436) (342) (248) (350) (219)
Deferred income tax liabilities (7,716) (7,366) (6,813) (6,758) (5,861)
Net deferred income tax assets (liabilities) (3,021) (2,769) (3,265) (3,367) (2,993)

Based on: 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), 10-K (reporting date: 2019-12-31).

Item Description The company
Deferred income tax assets, before valuation allowances Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. UnitedHealth Group Inc. deferred income tax assets, before valuation allowances increased from 2021 to 2022 and from 2022 to 2023.
Deferred income tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. UnitedHealth Group Inc. deferred income tax assets increased from 2021 to 2022 and from 2022 to 2023.
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. UnitedHealth Group Inc. net deferred income tax assets (liabilities) increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Deferred Tax Assets and Liabilities, Classification

UnitedHealth Group Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Deferred income tax liabilities 3,021 2,769 3,265 3,367 2,993

Based on: 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), 10-K (reporting date: 2019-12-31).

Item Description The company
Deferred income tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. UnitedHealth Group Inc. deferred income tax liabilities decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.

Adjustments to Financial Statements: Removal of Deferred Taxes

UnitedHealth Group Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Liabilities
Total liabilities (as reported) 174,801 159,358 135,727 126,750 111,727
Less: Noncurrent deferred tax liabilities, net 3,021 2,769 3,265 3,367 2,993
Total liabilities (adjusted) 171,780 156,589 132,462 123,383 108,734
Adjustment to Shareholders’ Equity Attributable To UnitedHealth Group
Shareholders’ equity attributable to UnitedHealth Group (as reported) 88,756 77,772 71,760 65,491 57,616
Less: Net deferred tax assets (liabilities) (3,021) (2,769) (3,265) (3,367) (2,993)
Shareholders’ equity attributable to UnitedHealth Group (adjusted) 91,777 80,541 75,025 68,858 60,609
Adjustment to Net Earnings Attributable To UnitedHealth Group Common Shareholders
Net earnings attributable to UnitedHealth Group common shareholders (as reported) 22,381 20,120 17,285 15,403 13,839
Add: Deferred income tax expense (benefit) (245) (673) 130 (8) 230
Net earnings attributable to UnitedHealth Group common shareholders (adjusted) 22,136 19,447 17,415 15,395 14,069

Based on: 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), 10-K (reporting date: 2019-12-31).


UnitedHealth Group Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

UnitedHealth Group Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 6.09% 6.25% 6.06% 6.03% 5.76%
Adjusted net profit margin 6.02% 6.04% 6.10% 6.02% 5.86%
Financial Leverage
Reported financial leverage 3.08 3.16 2.96 3.01 3.02
Adjusted financial leverage 2.98 3.05 2.83 2.87 2.87
Return on Equity (ROE)
Reported ROE 25.22% 25.87% 24.09% 23.52% 24.02%
Adjusted ROE 24.12% 24.15% 23.21% 22.36% 23.21%
Return on Assets (ROA)
Reported ROA 8.18% 8.19% 8.15% 7.81% 7.96%
Adjusted ROA 8.09% 7.91% 8.21% 7.80% 8.09%

Based on: 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), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. UnitedHealth Group Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
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.
UnitedHealth Group Inc. adjusted financial leverage ratio increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. UnitedHealth Group Inc. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. UnitedHealth Group Inc. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

UnitedHealth Group Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings attributable to UnitedHealth Group common shareholders 22,381 20,120 17,285 15,403 13,839
Revenues, customers 367,533 322,132 285,273 255,639 240,269
Profitability Ratio
Net profit margin1 6.09% 6.25% 6.06% 6.03% 5.76%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings attributable to UnitedHealth Group common shareholders 22,136 19,447 17,415 15,395 14,069
Revenues, customers 367,533 322,132 285,273 255,639 240,269
Profitability Ratio
Adjusted net profit margin2 6.02% 6.04% 6.10% 6.02% 5.86%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Net profit margin = 100 × Net earnings attributable to UnitedHealth Group common shareholders ÷ Revenues, customers
= 100 × 22,381 ÷ 367,533 = 6.09%

2 Adjusted net profit margin = 100 × Adjusted net earnings attributable to UnitedHealth Group common shareholders ÷ Revenues, customers
= 100 × 22,136 ÷ 367,533 = 6.02%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. UnitedHealth Group Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total assets 273,720 245,705 212,206 197,289 173,889
Shareholders’ equity attributable to UnitedHealth Group 88,756 77,772 71,760 65,491 57,616
Solvency Ratio
Financial leverage1 3.08 3.16 2.96 3.01 3.02
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Total assets 273,720 245,705 212,206 197,289 173,889
Adjusted shareholders’ equity attributable to UnitedHealth Group 91,777 80,541 75,025 68,858 60,609
Solvency Ratio
Adjusted financial leverage2 2.98 3.05 2.83 2.87 2.87

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Financial leverage = Total assets ÷ Shareholders’ equity attributable to UnitedHealth Group
= 273,720 ÷ 88,756 = 3.08

2 Adjusted financial leverage = Total assets ÷ Adjusted shareholders’ equity attributable to UnitedHealth Group
= 273,720 ÷ 91,777 = 2.98

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.
UnitedHealth Group Inc. adjusted financial leverage ratio increased from 2021 to 2022 but then slightly decreased from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings attributable to UnitedHealth Group common shareholders 22,381 20,120 17,285 15,403 13,839
Shareholders’ equity attributable to UnitedHealth Group 88,756 77,772 71,760 65,491 57,616
Profitability Ratio
ROE1 25.22% 25.87% 24.09% 23.52% 24.02%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings attributable to UnitedHealth Group common shareholders 22,136 19,447 17,415 15,395 14,069
Adjusted shareholders’ equity attributable to UnitedHealth Group 91,777 80,541 75,025 68,858 60,609
Profitability Ratio
Adjusted ROE2 24.12% 24.15% 23.21% 22.36% 23.21%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROE = 100 × Net earnings attributable to UnitedHealth Group common shareholders ÷ Shareholders’ equity attributable to UnitedHealth Group
= 100 × 22,381 ÷ 88,756 = 25.22%

2 Adjusted ROE = 100 × Adjusted net earnings attributable to UnitedHealth Group common shareholders ÷ Adjusted shareholders’ equity attributable to UnitedHealth Group
= 100 × 22,136 ÷ 91,777 = 24.12%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. UnitedHealth Group Inc. adjusted ROE improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings attributable to UnitedHealth Group common shareholders 22,381 20,120 17,285 15,403 13,839
Total assets 273,720 245,705 212,206 197,289 173,889
Profitability Ratio
ROA1 8.18% 8.19% 8.15% 7.81% 7.96%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings attributable to UnitedHealth Group common shareholders 22,136 19,447 17,415 15,395 14,069
Total assets 273,720 245,705 212,206 197,289 173,889
Profitability Ratio
Adjusted ROA2 8.09% 7.91% 8.21% 7.80% 8.09%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net earnings attributable to UnitedHealth Group common shareholders ÷ Total assets
= 100 × 22,381 ÷ 273,720 = 8.18%

2 Adjusted ROA = 100 × Adjusted net earnings attributable to UnitedHealth Group common shareholders ÷ Total assets
= 100 × 22,136 ÷ 273,720 = 8.09%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. UnitedHealth Group Inc. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.