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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 60,029 55,617 51,122 45,751 39,033
Adjustments
Add: Allowance for doubtful accounts 1,240 964 840 574 525
After Adjustment
Adjusted current assets 61,269 56,581 51,962 46,325 39,558

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).


Adjustments to Total Assets

Elevance Health Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 108,928 102,772 97,460 86,615 77,453
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts 1,240 964 840 574 525
Less: Deferred tax asset (under the caption Other noncurrent assets)2 228 137 103
After Adjustment
Adjusted total assets 109,940 103,599 98,197 87,189 77,978

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).

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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 69,523 66,378 61,332 53,416 45,725
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities, net2 1,970 2,034 2,805 2,019 2,227
Less: Liabilities for employee termination costs 199 81 122 187
After Adjustment
Adjusted total liabilities 67,354 64,263 58,405 51,210 43,498

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).

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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Shareholders’ equity 39,306 36,307 36,060 33,199 31,728
Adjustments
Less: Net deferred income tax assets (liabilities)1 (1,742) (1,897) (2,702) (2,019) (2,227)
Add: Allowance for doubtful accounts 1,240 964 840 574 525
Add: Liabilities for employee termination costs 199 81 122 187
Add: Noncontrolling interests 99 87 68
After Adjustment
Adjusted total equity 42,586 39,336 39,792 35,979 34,480

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).

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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Short-term borrowings 225 265 275 700
Current portion of long-term debt 1,649 1,500 1,599 700 1,598
Long-term debt, less current portion 23,246 22,349 21,157 19,335 17,787
Total reported debt 25,120 24,114 23,031 20,035 20,085
Shareholders’ equity 39,306 36,307 36,060 33,199 31,728
Total reported capital 64,426 60,421 59,091 53,234 51,813
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)2 164 181 133 110 158
Add: Operating leases, lease liabilities, noncurrent (located in Other noncurrent liabilities)3 685 751 864 847 482
Adjusted total debt 25,969 25,046 24,028 20,992 20,725
Adjustments to Equity
Less: Net deferred income tax assets (liabilities)4 (1,742) (1,897) (2,702) (2,019) (2,227)
Add: Allowance for doubtful accounts 1,240 964 840 574 525
Add: Liabilities for employee termination costs 199 81 122 187
Add: Noncontrolling interests 99 87 68
Adjusted total equity 42,586 39,336 39,792 35,979 34,480
After Adjustment
Adjusted total capital 68,555 64,382 63,820 56,971 55,205

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).

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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Shareholders’ net income 5,987 6,025 6,104 4,572 4,807
Adjustments
Add: Deferred income tax expense (benefit)1 (690) 4 180 (526) 75
Add: Increase (decrease) in allowance for doubtful accounts 276 124 266 49 (80)
Add: Increase (decrease) in liabilities for employee termination costs 118 (41) (65) 187
Add: Other comprehensive income (loss), net of tax 1,171 (2,336) (330) 446 690
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest (2) (17) (11)
After Adjustment
Adjusted net income 6,860 3,759 6,144 4,728 5,492

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).

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