Stock Analysis on Net

Elevance Health Inc. (NYSE:ELV)

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Elevance Health Inc., adjustment to 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
Shareholders’ net income (as reported) 5,987 6,025 6,104 4,572 4,807
Add: Change in net unrealized gains (losses) on investments 1,117 (2,260) (457) 428 680
Less: Change in non-credit component of impairment losses on investments (3) 2
Shareholders’ net income (adjusted) 7,104 3,762 5,649 5,000 5,487

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).


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Elevance Health Inc., adjusted profitability 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 3.52% 3.87% 4.46% 3.78% 4.66%
Adjusted net profit margin 4.17% 2.42% 4.13% 4.14% 5.32%
Return on Equity (ROE)
Reported ROE 15.23% 16.59% 16.93% 13.77% 15.15%
Adjusted ROE 18.07% 10.36% 15.67% 15.06% 17.29%
Return on Assets (ROA)
Reported ROA 5.50% 5.86% 6.26% 5.28% 6.21%
Adjusted ROA 6.52% 3.66% 5.80% 5.77% 7.08%

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).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Elevance Health Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Elevance Health Inc. adjusted ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Elevance Health Inc. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Elevance Health Inc., Profitability 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)
Shareholders’ net income 5,987 6,025 6,104 4,572 4,807
Operating revenue 170,209 155,660 136,943 120,808 103,141
Profitability Ratio
Net profit margin1 3.52% 3.87% 4.46% 3.78% 4.66%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted shareholders’ net income 7,104 3,762 5,649 5,000 5,487
Operating revenue 170,209 155,660 136,943 120,808 103,141
Profitability Ratio
Adjusted net profit margin2 4.17% 2.42% 4.13% 4.14% 5.32%

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 × Shareholders’ net income ÷ Operating revenue
= 100 × 5,987 ÷ 170,209 = 3.52%

2 Adjusted net profit margin = 100 × Adjusted shareholders’ net income ÷ Operating revenue
= 100 × 7,104 ÷ 170,209 = 4.17%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Elevance Health Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

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)
Shareholders’ net income 5,987 6,025 6,104 4,572 4,807
Shareholders’ equity 39,306 36,307 36,060 33,199 31,728
Profitability Ratio
ROE1 15.23% 16.59% 16.93% 13.77% 15.15%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted shareholders’ net income 7,104 3,762 5,649 5,000 5,487
Shareholders’ equity 39,306 36,307 36,060 33,199 31,728
Profitability Ratio
Adjusted ROE2 18.07% 10.36% 15.67% 15.06% 17.29%

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 × Shareholders’ net income ÷ Shareholders’ equity
= 100 × 5,987 ÷ 39,306 = 15.23%

2 Adjusted ROE = 100 × Adjusted shareholders’ net income ÷ Shareholders’ equity
= 100 × 7,104 ÷ 39,306 = 18.07%

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

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)
Shareholders’ net income 5,987 6,025 6,104 4,572 4,807
Total assets 108,928 102,772 97,460 86,615 77,453
Profitability Ratio
ROA1 5.50% 5.86% 6.26% 5.28% 6.21%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted shareholders’ net income 7,104 3,762 5,649 5,000 5,487
Total assets 108,928 102,772 97,460 86,615 77,453
Profitability Ratio
Adjusted ROA2 6.52% 3.66% 5.80% 5.77% 7.08%

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 × Shareholders’ net income ÷ Total assets
= 100 × 5,987 ÷ 108,928 = 5.50%

2 Adjusted ROA = 100 × Adjusted shareholders’ net income ÷ Total assets
= 100 × 7,104 ÷ 108,928 = 6.52%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Elevance Health Inc. adjusted ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.