Stock Analysis on Net

Elevance Health Inc. (NYSE:ELV)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Elevance Health 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 Assets
Total assets (as reported) 108,928 102,772 97,460 86,615 77,453
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 108,928 102,772 97,460 86,615 77,453
Adjustment to Total Debt
Total debt (as reported) 25,120 24,114 23,031 20,035 20,085
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating leases, lease liabilities, current (located in Other current liabilities) 164 181 133 110 158
Add: Operating leases, lease liabilities, noncurrent (located in Other noncurrent liabilities) 685 751 864 847 482
Total debt (adjusted) 25,969 25,046 24,028 20,992 20,725

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, 2 Equal to total present value of future operating lease payments.


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


Adjusted Financial Ratios for Operating Leases (Summary)

Elevance Health Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Total Asset Turnover1
Reported total asset turnover 1.56 1.51 1.41 1.39 1.33
Adjusted total asset turnover 1.56 1.51 1.41 1.39 1.33
Debt to Equity2
Reported debt to equity 0.64 0.66 0.64 0.60 0.63
Adjusted debt to equity 0.66 0.69 0.67 0.63 0.65
Return on Assets3 (ROA)
Reported ROA 5.50% 5.86% 6.26% 5.28% 6.21%
Adjusted ROA 5.50% 5.86% 6.26% 5.28% 6.21%

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).

Financial 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 2021 to 2022 and from 2022 to 2023.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Elevance Health Inc. adjusted debt to equity ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Elevance Health Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.

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


Adjusted Total Asset Turnover

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)
Operating revenue 170,209 155,660 136,943 120,808 103,141
Total assets 108,928 102,772 97,460 86,615 77,453
Activity Ratio
Total asset turnover1 1.56 1.51 1.41 1.39 1.33
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Operating revenue 170,209 155,660 136,943 120,808 103,141
Adjusted total assets 108,928 102,772 97,460 86,615 77,453
Activity Ratio
Adjusted total asset turnover2 1.56 1.51 1.41 1.39 1.33

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 Total asset turnover = Operating revenue ÷ Total assets
= 170,209 ÷ 108,928 = 1.56

2 Adjusted total asset turnover = Operating revenue ÷ Adjusted total assets
= 170,209 ÷ 108,928 = 1.56

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 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Equity

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 debt 25,120 24,114 23,031 20,035 20,085
Shareholders’ equity 39,306 36,307 36,060 33,199 31,728
Solvency Ratio
Debt to equity1 0.64 0.66 0.64 0.60 0.63
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 25,969 25,046 24,028 20,992 20,725
Shareholders’ equity 39,306 36,307 36,060 33,199 31,728
Solvency Ratio
Adjusted debt to equity2 0.66 0.69 0.67 0.63 0.65

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 Debt to equity = Total debt ÷ Shareholders’ equity
= 25,120 ÷ 39,306 = 0.64

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity
= 25,969 ÷ 39,306 = 0.66

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Elevance Health Inc. adjusted debt-to-equity ratio 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 for Operating Leases
Selected Financial Data (US$ in millions)
Shareholders’ net income 5,987 6,025 6,104 4,572 4,807
Adjusted total assets 108,928 102,772 97,460 86,615 77,453
Profitability Ratio
Adjusted ROA2 5.50% 5.86% 6.26% 5.28% 6.21%

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

2 Adjusted ROA = 100 × Shareholders’ net income ÷ Adjusted total assets
= 100 × 5,987 ÷ 108,928 = 5.50%

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