Elevance Health Reports Third Quarter 2025 Results
- Executing with discipline to improve affordability and elevate the member experience
-
3Q 2025 operating revenue of
, up$50.1 billion 12.0% from 3Q 2024 -
3Q 2025 diluted EPS1 of
; adjusted diluted EPS2 of$5.32 $6.03 -
Reaffirm FY 2025 benefit expense ratio and adjusted diluted EPS guidance of approximately
90.0% and approximately , respectively$30.00 -
Returned
of capital to shareholders year-to-date$3.3 billion
"Our third quarter results were in line with expectations and reflect disciplined execution across Elevance Health. In a dynamic healthcare environment, we’re focused on advancing affordability and elevating the member experience through our growing value-based care partnerships and AI-enabled digital solutions that simplify access and improve outcomes. As we plan for 2026, we remain disciplined in managing what we can control – positioning our businesses for long-term, sustainable growth and value creation for all stakeholders.”
Gail K. Boudreaux
President and Chief Executive Officer
| 1. | Earnings per diluted share ("EPS"). |
| 2. | Refer to GAAP reconciliation tables for reconciliation of GAAP to adjusted measures. |
|
|
|
|
|
|
|
|
Elevance Health |
|
||||
|
Consolidated Enterprise Highlights |
|
||||
|
(Unaudited) |
|
||||
|
|
|
|
|
|
|
|
(In billions) |
Three Months Ended |
|
|
||
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue1 |
|
|
|
|
|
|
Operating Gain1,2 |
|
|
|
|
|
|
Adjusted Operating Gain1,3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin1 |
2.6 % |
|
3.1 % |
|
|
|
Adjusted Operating Margin1,3 |
2.7 % |
|
5.5 % |
|
|
|
|
|
|
|
|
|
| 1. | See “Basis of Presentation.” |
| 2. | Operating Gain for the three months ended September 30, 2025, and September 30, 2024, include items that are excluded from adjusted shareholders' net income. See "GAAP Reconciliation." |
| 3. | Adjusted Operating Gain for the three months ended September 30, 2025, and September 30, 2024, exclude items that are excluded from adjusted shareholders' net income. See "GAAP Reconciliation." |
Operating revenue was
The benefit expense ratio was 91.3 percent, an increase of 180 basis points year over year, reflecting elevated, but expected, cost trend primarily in our Medicare business given pronounced seasonality in Part D benefits associated with changes made in the Inflation Reduction Act. Days in Claims Payable stood at 42.6 days as of September 30, 2025, when adjusted for our acquisition of CareBridge. This represents a decrease of 0.2 days year over year on a comparable basis.
The operating expense ratio was 10.5 percent, an improvement of 130 basis points. The adjusted operating expense ratio was 10.4 percent, an increase of 100 basis points, primarily driven by targeted investments to scale Carelon's capabilities, support and strengthen our workforce, and accelerate technology adoption while maintaining expense discipline.
Cash Flow & Balance Sheet
Operating cash flow was
During the third quarter of 2025, the Company repurchased 2.9 million shares of its common stock for
Health Benefits is comprised of Individual, Employer Group risk-based, Employer Group fee-based, BlueCard®, Medicare, Medicaid, and Federal Employee Program businesses.
|
|
|
|
|
|
|
|
Health Benefits |
|
||||
|
Reportable Segment Highlights |
|
||||
|
(Unaudited) |
|
||||
|
|
|
|
|
|
|
|
(In billions) |
Three Months Ended |
|
|
||
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue1 |
|
|
|
|
|
|
Operating Gain1,2 |
|
|
|
|
|
|
Adjusted Operating Gain1,3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin1 |
1.4 % |
|
4.2 % |
|
|
|
Adjusted Operating Margin1 |
1.4 % |
|
4.2 % |
|
|
|
|
|
|
|
|
|
1. |
See “Basis of Presentation.” |
| 2. | Operating Gain for the three months ended September 30, 2024, includes items that are excluded from adjusted shareholders' net income. See "GAAP Reconciliation." |
| 3. |
Adjusted Operating Gain for the three months ended September 30, 2024, excludes |
Health Benefits segment operating revenue was
Operating gain totaled
Medical membership totaled approximately 45.4 million as of September 30, 2025, driven by lower year over year BlueCard® and Medicaid membership.
Carelon is comprised of CarelonRx and Carelon Services.
|
|
|
|
|
|
|
|
Carelon |
|
||||
|
Reportable Segment Highlights |
|
||||
|
(Unaudited) |
|
||||
|
|
|
|
|
|
|
|
(In billions) |
Three Months Ended |
|
|
||
|
|
September 30,
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue1,2 |
|
|
|
|
|
|
Operating Gain1,3 |
|
|
|
|
|
|
Adjusted Operating Gain1,4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin1 |
4.2 % |
|
5.8 % |
|
|
|
Adjusted Operating Margin1 |
4.2 % |
|
6.2 % |
|
|
|
|
|
|
|
|
|
1. |
See “Basis of Presentation.” |
| 2. |
Operating Revenue for the three months ended September 30, 2024, includes |
| 3. | Operating Gain for the three months ended September 30, 2024, includes items that are excluded from adjusted shareholders' net income. See "GAAP Reconciliation." |
| 4. |
Adjusted Operating Gain for the three months ended September 30, 2024, excludes |
Operating revenue for Carelon was
Operating gain for Carelon totaled
Quarterly Dividend
On October 15, 2025, the Audit Committee of the Company's Board of Directors declared a fourth quarter 2025 dividend to shareholders of
About Elevance Health
Elevance Health is a lifetime, trusted health partner whose purpose is to improve the health of humanity. The company supports consumers, families, and communities across the entire healthcare journey – connecting them to the care, support, and resources they need to lead better lives. Elevance Health’s companies serve 109 million consumers through a diverse portfolio of industry-leading medical, pharmacy, behavioral, clinical, home health, and complex care solutions. For more information, please visit www.elevancehealth.com or follow us @ElevanceHealth on X and Elevance Health on LinkedIn.
Conference Call and Webcast
Management will host a conference call and webcast today at 8:30 a.m. Eastern Daylight Time (“EDT”) to discuss the company’s third quarter results and outlook. The conference call should be accessed at least 15 minutes prior to the start of the call with the following numbers:
888-947-9963 (Domestic) |
800-391-9853 (Domestic Replay) |
312-470-0178 (International) |
203-369-3269 (International Replay) |
The access code for today's conference call is 3972058. There is no access code for the replay. The replay will be available from 11:30 a.m. EDT today, until the end of the day on November 21, 2025. The call will also be available through a live webcast at www.elevancehealth.com under the “Investors” link. A webcast replay will be available following the call.
Basis of Presentation
- Operating revenue and operating gain/loss are the key measures used by management to evaluate performance in each of its reporting segments, allocate resources, set incentive compensation targets and to forecast future operating performance. Operating gain/loss is calculated as total operating revenue less benefit expense, cost of products sold and operating expense. It does not include net investment income, net gains/losses on financial instruments, interest expense, amortization of other intangible assets, gains/losses on extinguishment of debt or income taxes, as these items are managed in a corporate shared service environment and are not the responsibility of operating segment management. Refer to the GAAP reconciliation tables.
- Operating margin is defined as operating gain divided by operating revenue.
Elevance Health
Earnings Release Financial Schedules and Supplementary Information
Quarter & Year-to-Date Ended September 30, 2025
- Membership and Other Metrics
- Quarterly & Year-to-Date Consolidated Statements of Income
- Condensed Consolidated Balance Sheet
- Condensed Consolidated Statement of Cash Flows
- Supplemental Financial Information - Reportable Segments & Health Benefits Revenue Detail
- Supplemental Financial Information - Reconciliation of Medical Claims Payable
- Reconciliation of Non-GAAP Financial Measures
Elevance Health |
|||||||||
Membership and Other Metrics |
|||||||||
(Unaudited) |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change from |
||
Medical Membership (in thousands) |
September 30,
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
June 30,
|
Individual |
1,354 |
|
1,299 |
|
1,348 |
|
4.2 % |
|
0.4 % |
Employer Group Risk-Based |
3,616 |
|
3,672 |
|
3,615 |
|
(1.5) % |
|
— % |
Commercial Risk-Based |
4,970 |
|
4,971 |
|
4,963 |
|
— % |
|
0.1 % |
BlueCard® |
6,394 |
|
6,677 |
|
6,570 |
|
(4.2) % |
|
(2.7) % |
Employer Group Fee-Based |
20,608 |
|
20,589 |
|
20,584 |
|
0.1 % |
|
0.1 % |
Commercial Fee-Based |
27,002 |
|
27,266 |
|
27,154 |
|
(1.0) % |
|
(0.6) % |
Medicare Advantage |
2,245 |
|
2,047 |
|
2,255 |
|
9.7 % |
|
(0.4) % |
Medicare Supplement |
877 |
|
894 |
|
874 |
|
(1.9) % |
|
0.3 % |
Total Medicare |
3,122 |
|
2,941 |
|
3,129 |
|
6.2 % |
|
(0.2) % |
Medicaid |
8,645 |
|
8,926 |
|
8,733 |
|
(3.1) % |
|
(1.0) % |
Federal Employee Program |
1,630 |
|
1,656 |
|
1,642 |
|
(1.6) % |
|
(0.7) % |
Total Medical Membership |
45,369 |
|
45,760 |
|
45,621 |
|
(0.9) % |
|
(0.6) % |
Other Metrics (in millions) |
|
|
|
|
|
|
|
|
|
CarelonRx Quarterly Adjusted Scripts |
85.0 |
|
80.2 |
|
83.3 |
|
6.0 % |
|
2.0 % |
Carelon Services Consumers Served |
97.6 |
|
101.3 |
|
97.3 |
|
(3.7) % |
|
0.3 % |
Elevance Health |
||||||||||||||||
Consolidated Statements of Income |
||||||||||||||||
(Unaudited) |
||||||||||||||||
(In millions, except per share data) |
Three Months Ended
|
|
|
Nine Months Ended
|
||||||||||||
|
2025 |
|
2024 |
|
Change |
|
|
2025 |
|
2024 |
|
Change |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Premiums |
$ |
41,791 |
|
$ |
36,809 |
|
13.5 % |
|
|
$ |
123,949 |
|
$ |
107,921 |
|
14.9 % |
Product revenue |
|
6,159 |
|
|
5,887 |
|
4.6 % |
|
|
|
18,010 |
|
|
15,916 |
|
13.2 % |
Service fees |
|
2,137 |
|
|
2,023 |
|
5.6 % |
|
|
|
6,314 |
|
|
6,378 |
|
(1.0) % |
Total operating revenue |
|
50,087 |
|
|
44,719 |
|
12.0 % |
|
|
|
148,273 |
|
|
130,215 |
|
13.9 % |
Net investment income |
|
625 |
|
|
551 |
|
13.4 % |
|
|
|
1,701 |
|
|
1,524 |
|
11.6 % |
Net losses on financial instruments |
|
(1) |
|
|
(125) |
|
NM |
|
|
|
(596) |
|
|
(371) |
|
NM |
Gain (loss) on sale of business |
|
— |
|
|
(39) |
|
NM |
|
|
|
— |
|
|
201 |
|
NM |
Total revenues |
|
50,711 |
|
|
45,106 |
|
12.4 % |
|
|
|
149,378 |
|
|
131,569 |
|
13.5 % |
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Benefit expense |
|
38,140 |
|
|
32,949 |
|
15.8 % |
|
|
|
110,158 |
|
|
94,067 |
|
17.1 % |
Cost of products sold |
|
5,380 |
|
|
5,093 |
|
5.6 % |
|
|
|
15,656 |
|
|
13,738 |
|
14.0 % |
Operating expense |
|
5,272 |
|
|
5,269 |
|
0.1 % |
|
|
|
15,569 |
|
|
15,221 |
|
2.3 % |
Interest expense |
|
351 |
|
|
300 |
|
17.0 % |
|
|
|
1,036 |
|
|
845 |
|
22.6 % |
Amortization of other intangible assets |
|
162 |
|
|
122 |
|
32.8 % |
|
|
|
464 |
|
|
400 |
|
16.0 % |
Total expenses |
|
49,305 |
|
|
43,733 |
|
12.7 % |
|
|
|
142,883 |
|
|
124,271 |
|
15.0 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income before income tax expense |
|
1,406 |
|
|
1,373 |
|
2.4 % |
|
|
|
6,495 |
|
|
7,298 |
|
(11.0) % |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax expense |
|
219 |
|
|
365 |
|
(40.0) % |
|
|
|
1,380 |
|
|
1,740 |
|
(20.7) % |
Net income |
|
1,187 |
|
|
1,008 |
|
17.8 % |
|
|
|
5,115 |
|
|
5,558 |
|
(8.0) % |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net loss attributable to noncontrolling interests |
|
2 |
|
|
8 |
|
NM |
|
|
|
— |
|
|
4 |
|
NM |
Shareholders' net income |
$ |
1,189 |
|
$ |
1,016 |
|
17.0 % |
|
|
$ |
5,115 |
|
$ |
5,562 |
|
(8.0) % |
Shareholders' earnings per diluted share |
$ |
5.32 |
|
$ |
4.36 |
|
22.0 % |
|
|
$ |
22.67 |
|
$ |
23.81 |
|
(4.8) % |
Diluted shares |
|
223.7 |
|
|
233.1 |
|
(4.0) % |
|
|
|
225.6 |
|
|
233.6 |
|
(3.4) % |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Benefit expense as a percentage of premiums |
|
91.3 % |
|
|
89.5 % |
|
180 bp |
|
|
|
88.9 % |
|
|
87.2 % |
|
170 bp |
Operating expense as a percentage of total operating revenue |
|
10.5 % |
|
|
11.8 % |
|
(130) bp |
|
|
|
10.5 % |
|
|
11.7 % |
|
(120) bp |
Income before income tax expense as a percentage of total revenue |
|
2.8 % |
|
|
3.0 % |
|
(20) bp |
|
|
|
4.3 % |
|
|
5.5 % |
|
(120) bp |
"NM" = calculation not meaningful |
||||||||||||||||
Elevance Health |
|||
Condensed Consolidated Balance Sheet |
|||
(In millions) |
September 30,
|
|
December 31,
|
Assets |
(Unaudited) |
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
|
|
|
Fixed maturity and equity securities |
27,503 |
|
26,393 |
Premium and other receivables |
22,349 |
|
19,071 |
Other current assets |
5,213 |
|
4,700 |
Assets held for sale |
— |
|
490 |
Total current assets |
63,778 |
|
58,942 |
|
|
|
|
Long-term investments |
11,759 |
|
10,784 |
Property and equipment, net |
4,657 |
|
4,652 |
Goodwill and other intangible assets |
39,778 |
|
40,371 |
Other noncurrent assets |
2,777 |
|
2,140 |
Total assets |
|
|
|
|
|
|
|
Liabilities and equity |
|
|
|
Liabilities |
|
|
|
Current liabilities: |
|
|
|
Medical claims payable |
|
|
|
Short-term borrowings |
180 |
|
365 |
Current portion of long-term debt |
749 |
|
1,649 |
Other current liabilities |
22,801 |
|
22,668 |
Liabilities held for sale |
— |
|
153 |
Total current liabilities |
40,878 |
|
40,581 |
|
|
|
|
Long-term debt, less current portion |
31,173 |
|
29,218 |
Other noncurrent liabilities |
6,616 |
|
5,664 |
Total liabilities |
78,667 |
|
75,463 |
|
|
|
|
Total shareholders’ equity |
43,953 |
|
41,315 |
Noncontrolling interests |
129 |
|
111 |
Total equity |
44,082 |
|
41,426 |
Total liabilities and equity |
|
|
|
Elevance Health |
|||||
Condensed Consolidated Statement of Cash Flows |
|||||
(Unaudited) |
|||||
|
|
|
|
||
(In millions) |
Nine Months Ended
|
||||
|
2025 |
|
2024 |
||
|
|
|
|
||
Operating activities |
|
|
|
||
Net income |
|
|
|
|
|
Depreciation and amortization |
1,140 |
|
|
995 |
|
Share-based compensation |
246 |
|
|
220 |
|
Changes in operating assets and liabilities |
(2,753 |
) |
|
(1,701 |
) |
Other non-cash items |
458 |
|
|
30 |
|
Net cash provided by operating activities |
4,206 |
|
|
5,102 |
|
|
|
|
|
||
Investing activities |
|
|
|
||
Purchases of investments, net of sales and maturities |
(412 |
) |
|
(1,614 |
) |
Proceeds from (purchases of) subsidiaries, net of cash |
55 |
|
|
(725 |
) |
Purchases of property and equipment |
(823 |
) |
|
(934 |
) |
Other, net |
(628 |
) |
|
(256 |
) |
Net cash used in investing activities |
(1,808 |
) |
|
(3,529 |
) |
|
|
|
|
||
Financing activities |
|
|
|
||
Net change in short-term and long-term borrowings |
659 |
|
|
1,915 |
|
Repurchase and retirement of common stock |
(2,134 |
) |
|
(1,089 |
) |
Cash dividends |
(1,152 |
) |
|
(1,135 |
) |
Other, net |
653 |
|
|
94 |
|
Net cash (used in) provided by financing activities |
(1,974 |
) |
|
(215 |
) |
|
|
|
|
||
Effect of foreign exchange rates on cash and cash equivalents |
1 |
|
|
2 |
|
|
|
|
|
||
Change in cash and cash equivalents |
425 |
|
|
1,360 |
|
Cash and cash equivalents at beginning of period |
8,288 |
|
|
6,526 |
|
Cash and equivalents included in assets held for sale at end of period |
— |
|
|
(20 |
) |
|
|
|
|
||
Cash and cash equivalents at end of period |
|
|
|
|
|
REPORTABLE SEGMENTS
Elevance Health has four reportable segments: Health Benefits (comprised of Individual, Employer Group risk-based, Employer Group fee-based, BlueCard®, Medicare, Medicaid, and Federal Employee Program businesses); CarelonRx; Carelon Services; and Corporate & Other (comprised of businesses that do not individually meet the quantitative thresholds for an operating division as well as corporate expenses not allocated to our other reportable segments).
|
Elevance Health |
|
|||||||||||||||||
|
Reportable Segment Details |
|
|||||||||||||||||
|
(Unaudited) |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(In millions) |
Three Months Ended September 30 |
|
Nine Months Ended September 30 |
|
||||||||||||||
|
|
2025 |
|
2024 |
|
Change |
|
2025 |
|
2024 |
|
Change |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Health Benefits |
|
|
|
|
|
|
10.4 |
% |
|
|
|
|
|
|
|
11.1 |
% |
|
|
CarelonRx |
10,997 |
|
|
9,143 |
|
|
20.3 |
% |
|
31,756 |
|
|
25,984 |
|
|
22.2 |
% |
|
|
Carelon Services |
7,324 |
|
|
4,638 |
|
|
57.9 |
% |
|
21,301 |
|
|
13,192 |
|
|
61.5 |
% |
|
|
Corporate & Other |
149 |
|
|
74 |
|
|
101.4 |
% |
|
546 |
|
|
323 |
|
|
69.0 |
% |
|
|
Eliminations |
(10,629 |
) |
|
(7,414 |
) |
|
NM6 |
|
(30,589 |
) |
|
(21,979 |
) |
|
NM6 |
|
||
|
Total Operating Revenue1 |
|
|
|
|
|
|
12.0 |
% |
|
|
|
|
|
|
|
13.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating Gain (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Health Benefits2 |
|
|
|
|
|
|
(62.5 |
)% |
|
|
|
|
|
|
|
(27.5 |
)% |
|
|
CarelonRx |
556 |
|
|
619 |
|
|
(10.2 |
)% |
|
1,694 |
|
|
1,639 |
|
|
3.4 |
% |
|
|
Carelon Services2 |
219 |
|
|
184 |
|
|
19.0 |
% |
|
1,110 |
|
|
682 |
|
|
62.8 |
% |
|
|
Corporate & Other2,3 |
(81 |
) |
|
(999 |
) |
|
NM6 |
|
(292 |
) |
|
(1,168 |
) |
|
NM6 |
|
||
|
Total Operating Gain1,4 |
|
|
|
|
|
|
(8.0 |
)% |
|
|
|
|
|
|
|
(4.2 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating Margin |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Health Benefits |
1.4 |
% |
|
4.2 |
% |
|
(280) bp |
|
3.5 |
% |
|
5.4 |
% |
|
(190) bp |
|
||
|
CarelonRx |
5.1 |
% |
|
6.8 |
% |
|
(170) bp |
|
5.3 |
% |
|
6.3 |
% |
|
(100) bp |
|
||
|
Carelon Services |
3.0 |
% |
|
4.0 |
% |
|
(100) bp |
|
5.2 |
% |
|
5.2 |
% |
|
— bp |
|
||
|
Total Operating Margin1 |
2.6 |
% |
|
3.1 |
% |
|
(50) bp |
|
4.6 |
% |
|
5.5 |
% |
|
(90) bp |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Health Benefits Revenue Details |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(In millions) |
Three Months Ended September 30 |
|
Nine Months Ended September 30 |
|
||||||||||||||
|
|
2025 |
|
2024 |
|
Change |
|
2025 |
|
2024 |
|
Change |
|
||||||
|
Health Benefits Operating Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Commercial |
|
|
|
|
|
|
10.4 |
% |
|
|
|
|
|
|
|
7.7 |
% |
|
|
Individual5 |
2,358 |
|
|
2,082 |
|
|
13.3 |
% |
|
7,047 |
|
|
6,178 |
|
|
14.1 |
% |
|
|
Medicare |
11,138 |
|
|
9,385 |
|
|
18.7 |
% |
|
33,990 |
|
|
27,741 |
|
|
22.5 |
% |
|
|
Medicaid |
14,166 |
|
|
13,063 |
|
|
8.4 |
% |
|
42,120 |
|
|
39,182 |
|
|
7.5 |
% |
|
|
Federal Employee Program |
4,093 |
|
|
4,191 |
|
|
(2.3 |
)% |
|
11,495 |
|
|
10,807 |
|
|
6.4 |
% |
|
|
Total Health Benefits Operating Revenue1 |
|
|
|
|
|
|
10.4 |
% |
|
|
|
|
|
|
|
11.1 |
% |
|
1. |
See “Basis of Presentation.” |
| 2. |
Operating Gain for the three and nine months ended September 30, 2024, included |
| 3. |
Operating Gain for the three and nine months ended September 30, 2025, included |
Operating Gain for the three and nine months ended September 30, 2025, and September 30, 2024, included items excluded from adjusted shareholders' net income. See "GAAP Reconciliation." |
|
| 4. | The Individual business, including ACA products, is reported as part of Commercial Operating Revenue. |
| 5. | "NM" = calculation not meaningful. |
| 6. | "NM" = calculation not meaningful. |
Elevance Health |
|||||||||||||||||||
Reconciliation of Medical Claims Payable |
|||||||||||||||||||
|
|||||||||||||||||||
|
Nine Months Ended September
|
|
Years Ended December 31 |
||||||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2022 |
|
(In millions) |
(Unaudited) |
|
(Unaudited) |
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross medical claims payable, beginning of period |
$ |
15,580 |
|
|
$ |
15,865 |
|
|
$ |
15,865 |
|
|
$ |
15,348 |
|
|
$ |
13,282 |
|
Ceded medical claims payable, beginning of period |
|
(13 |
) |
|
|
(7 |
) |
|
|
(7 |
) |
|
|
(6 |
) |
|
|
(21 |
) |
Net medical claims payable, beginning of period |
|
15,567 |
|
|
|
15,858 |
|
|
|
15,858 |
|
|
|
15,342 |
|
|
|
13,261 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Business combinations and purchase adjustments |
|
344 |
|
|
|
— |
|
|
|
143 |
|
|
|
— |
|
|
|
133 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net incurred medical claims: |
|
|
|
|
|
|
|
|
|
||||||||||
Current year |
|
108,423 |
|
|
|
92,715 |
|
|
|
125,370 |
|
|
|
121,798 |
|
|
|
113,414 |
|
Prior years redundancies1 |
|
(1,266 |
) |
|
|
(1,610 |
) |
|
|
(1,731 |
) |
|
|
(1,571 |
) |
|
|
(869 |
) |
Total net incurred medical claims |
|
107,157 |
|
|
|
91,105 |
|
|
|
123,639 |
|
|
|
120,227 |
|
|
|
112,545 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net payments attributable to: |
|
|
|
|
|
|
|
|
|
||||||||||
Current year medical claims |
|
93,545 |
|
|
|
79,220 |
|
|
|
110,930 |
|
|
|
107,146 |
|
|
|
98,997 |
|
Prior years medical claims |
|
12,699 |
|
|
|
12,567 |
|
|
|
13,143 |
|
|
|
12,565 |
|
|
|
11,600 |
|
Total net payments |
|
106,244 |
|
|
|
91,787 |
|
|
|
124,073 |
|
|
|
119,711 |
|
|
|
110,597 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net medical claims payable, end of period |
|
16,824 |
|
|
|
15,176 |
|
|
|
15,567 |
|
|
|
15,858 |
|
|
|
15,342 |
|
Ceded medical claims payable, end of period |
|
44 |
|
|
|
9 |
|
|
|
13 |
|
|
|
7 |
|
|
|
6 |
|
Gross medical claims payable, end of period2 |
$ |
16,868 |
|
|
$ |
15,185 |
|
|
$ |
15,580 |
|
|
$ |
15,865 |
|
|
$ |
15,348 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Current year medical claims paid as a percentage of current year net incurred medical claims |
|
86.3 |
% |
|
|
85.4 |
% |
|
|
88.5 |
% |
|
|
88.0 |
% |
|
|
87.3 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Prior year redundancies in the current year as a percentage of prior year net medical claims payable less prior year redundancies in the current year |
|
8.9 |
% |
|
|
11.3 |
% |
|
|
12.3 |
% |
|
|
11.4 |
% |
|
|
7.0 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Prior year redundancies in the current year as a percentage of prior year net incurred medical claims |
1.0 | % |
|
1.3 | % |
|
1.4 | % |
|
1.4 | % |
|
|
0.9 | % |
||||
| 1. | Negative amounts reported for net incurred medical claims related to prior years result from claims being settled for amounts less than originally estimated. |
| 2. | Excludes insurance lines other than short duration. |
Elevance Health
GAAP Reconciliation
(Unaudited)
This document references non-GAAP measures, including “Adjusted Shareholders’ Net Income,” “Adjusted Shareholders’ Net Income Per Share,” “Adjusted EPS,” “Adjusted Operating Gain,” “Adjusted Operating Expense” and “Adjusted Operating Expense Ratio,” which are non-GAAP measures. These non-GAAP measures are intended to aid investors when comparing Elevance Health’s financial results among periods and are not intended to be alternatives to any measure calculated in accordance with GAAP. Reconciliations of these non-GAAP measures to the most directly comparable measures calculated in accordance with GAAP are available below. In addition to these non-GAAP measures, references are made to the measures “Operating Revenue” and “Operating Gain/Loss,” “Operating Margin” and “Adjusted EPS”. Operating revenue and operating gain/loss are the key measures used by management to evaluate performance in each of its reportable segments, allocate resources, set incentive compensation targets and to forecast future operating performance. Operating gain/loss is calculated as total operating revenue less benefit expense, cost of products sold and operating expense. It does not include net investment income, net gains/losses on financial instruments, interest expense, amortization of other intangible assets and gains/losses on extinguishment of debt or income taxes, as these items are managed in a corporate shared service environment and are not the responsibility of operating segment management. Each of these measures is provided to further aid investors in understanding and analyzing Elevance Health’s operating and financial results. A reconciliation of Operating Revenue to Total Revenue is set forth in the Consolidated Statements of Income herein. A reconciliation of the non-GAAP measures to the most directly comparable measures calculated in accordance with GAAP, together with a reconciliation of reportable segments operating gain to income before income tax expense, is provided below. Prior amounts may be grouped differently to conform to the current presentation. Net adjustment items per share may not sum due to rounding. A reconciliation of Operating Revenue to Total Revenue is set forth in the Consolidated Statements of Income herein.
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
||||||||||||||
(In millions, except per share data) |
|
2025 |
|
|
|
2024 |
|
|
Change |
|
|
2025 |
|
|
|
2024 |
|
|
Change |
||
Shareholders' net income |
$ |
1,189 |
|
|
$ |
1,016 |
|
|
17.0 |
% |
|
$ |
5,115 |
|
|
$ |
5,562 |
|
|
(8.0 |
)% |
Add / (Subtract): |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of other intangible assets |
|
162 |
|
|
|
122 |
|
|
|
|
|
464 |
|
|
|
400 |
|
|
|
||
Transaction and integration related costs1 |
|
49 |
|
|
|
42 |
|
|
|
|
|
182 |
|
|
|
158 |
|
|
|
||
Litigation and settlement expenses1 |
|
4 |
|
|
|
669 |
|
|
|
|
|
19 |
|
|
|
680 |
|
|
|
||
Net losses on financial instruments |
|
1 |
|
|
|
125 |
|
|
|
|
|
596 |
|
|
|
371 |
|
|
|
||
Business dispositions and related items2 |
|
— |
|
|
|
72 |
|
|
|
|
|
— |
|
|
|
191 |
|
|
|
||
(Gain) loss on sale of business |
|
— |
|
|
|
39 |
|
|
|
|
|
— |
|
|
|
(201 |
) |
|
|
||
Business optimization charges1 |
|
(4 |
) |
|
|
268 |
|
|
|
|
|
(4 |
) |
|
|
268 |
|
|
|
||
Tax impact of non-GAAP adjustments |
|
(52 |
) |
|
|
(348 |
) |
|
|
|
|
(307 |
) |
|
|
(482 |
) |
|
|
||
Net adjustment items |
|
160 |
|
|
|
989 |
|
|
|
|
|
950 |
|
|
|
1,385 |
|
|
|
||
Adjusted shareholders' net income |
$ |
1,349 |
|
|
$ |
2,005 |
|
|
(32.7 |
)% |
|
$ |
6,065 |
|
|
$ |
6,947 |
|
|
(12.7 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Shareholders' earnings per diluted share |
$ |
5.32 |
|
|
$ |
4.36 |
|
|
22.0 |
% |
|
$ |
22.67 |
|
|
$ |
23.81 |
|
|
(4.8 |
)% |
Add / (Subtract): |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of other intangible assets |
|
0.72 |
|
|
|
0.52 |
|
|
|
|
|
2.06 |
|
|
|
1.71 |
|
|
|
||
Transaction and integration related costs1 |
|
0.22 |
|
|
|
0.18 |
|
|
|
|
|
0.81 |
|
|
|
0.68 |
|
|
|
||
Litigation and settlement expenses1 |
|
0.02 |
|
|
|
2.87 |
|
|
|
|
|
0.08 |
|
|
|
2.91 |
|
|
|
||
Net losses on financial instruments |
|
— |
|
|
|
0.54 |
|
|
|
|
|
2.64 |
|
|
|
1.59 |
|
|
|
||
Business dispositions and related items2 |
|
— |
|
|
|
0.31 |
|
|
|
|
|
— |
|
|
|
0.82 |
|
|
|
||
(Gain) loss on sale of business |
|
— |
|
|
|
0.17 |
|
|
|
|
|
— |
|
|
|
(0.86 |
) |
|
|
||
Business optimization charges1 |
|
(0.02 |
) |
|
|
1.15 |
|
|
|
|
|
(0.02 |
) |
|
|
1.15 |
|
|
|
||
Tax impact of non-GAAP adjustments |
|
(0.23 |
) |
|
|
(1.49 |
) |
|
|
|
|
(1.36 |
) |
|
|
(2.06 |
) |
|
|
||
Net adjustment items |
|
0.71 |
|
|
|
4.24 |
|
|
|
|
|
4.21 |
|
|
|
5.93 |
|
|
|
||
Adjusted shareholders' earnings per diluted share |
$ |
6.03 |
|
|
$ |
8.60 |
|
|
(29.9 |
)% |
|
$ |
26.88 |
|
|
$ |
29.74 |
|
|
(9.6 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended September 30 |
|
|
|
Nine Months Ended September 30 |
|
|
||||||||||||||
(In millions) |
|
2025 |
|
|
|
2024 |
|
|
Change |
|
|
2025 |
|
|
|
2024 |
|
|
Change |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income before income tax expense |
$ |
1,406 |
|
|
$ |
1,373 |
|
|
2.4 |
% |
|
$ |
6,495 |
|
|
$ |
7,298 |
|
|
(11.0 |
)% |
Net investment income |
|
(625 |
) |
|
|
(551 |
) |
|
|
|
|
(1,701 |
) |
|
|
(1,524 |
) |
|
|
||
(Gain) loss on sale of business |
|
— |
|
|
|
39 |
|
|
|
|
|
— |
|
|
|
(201 |
) |
|
|
||
Net losses on financial instruments |
|
1 |
|
|
|
125 |
|
|
|
|
|
596 |
|
|
|
371 |
|
|
|
||
Interest expense |
|
351 |
|
|
|
300 |
|
|
|
|
|
1,036 |
|
|
|
845 |
|
|
|
||
Amortization of other intangible assets |
|
162 |
|
|
|
122 |
|
|
|
|
|
464 |
|
|
|
400 |
|
|
|
||
Reportable segments operating gain |
$ |
1,295 |
|
|
$ |
1,408 |
|
|
(8.0 |
)% |
|
$ |
6,890 |
|
|
$ |
7,189 |
|
|
(4.2 |
)% |
| 1. | Adjustment item resides in the Corporate & Other reportable segment. |
| 2. | Adjustment item resides in the Health Benefits and Carelon Services reportable segments. |
Elevance Health |
|||||||||||||||||||||
GAAP Reconciliation |
|||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||
|
|||||||||||||||||||||
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
||||||||||||||
(In millions) |
|
2025 |
|
|
|
2024 |
|
|
Change |
|
|
2025 |
|
|
|
2024 |
|
|
Change |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reportable segments operating gain |
$ |
1,295 |
|
|
$ |
1,408 |
|
|
(8.0 |
)% |
|
$ |
6,890 |
|
|
$ |
7,189 |
|
|
(4.2 |
)% |
Add / (Subtract): |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Transaction and integration related costs1 |
|
49 |
|
|
|
42 |
|
|
|
|
|
182 |
|
|
|
158 |
|
|
|
||
Litigation and settlement expenses1 |
|
4 |
|
|
|
669 |
|
|
|
|
|
19 |
|
|
|
680 |
|
|
|
||
Business dispositions and related items2 |
|
— |
|
|
|
72 |
|
|
|
|
|
— |
|
|
|
191 |
|
|
|
||
Business optimization charges1 |
|
(4 |
) |
|
|
268 |
|
|
|
|
|
(4 |
) |
|
|
268 |
|
|
|
||
Net adjustment items |
|
49 |
|
|
|
1,051 |
|
|
|
|
|
197 |
|
|
|
1,297 |
|
|
|
||
Reportable segments adjusted operating gain |
$ |
1,344 |
|
|
$ |
2,459 |
|
|
(45.3 |
)% |
|
$ |
7,087 |
|
|
$ |
8,486 |
|
|
(16.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Three Months Ended September 30 |
|
|
|
Nine Months Ended September 30 |
|
|
||||||||||||||
(In millions) |
|
2025 |
|
|
|
2024 |
|
|
Change |
|
|
2025 |
|
|
|
2024 |
|
|
Change |
||
Operating expense |
$ |
5,272 |
|
|
$ |
5,269 |
|
|
0.1 |
% |
|
$ |
15,569 |
|
|
$ |
15,221 |
|
|
2.3 |
% |
Add / (Subtract): |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Transaction and integration related costs1 |
|
(49 |
) |
|
|
(42 |
) |
|
|
|
|
(182 |
) |
|
|
(158 |
) |
|
|
||
Litigation and settlement expenses1 |
|
(4 |
) |
|
|
(669 |
) |
|
|
|
|
(19 |
) |
|
|
(680 |
) |
|
|
||
Business dispositions and related items2 |
|
— |
|
|
|
(72 |
) |
|
|
|
|
— |
|
|
|
(191 |
) |
|
|
||
Business optimization charges1 |
|
4 |
|
|
|
(268 |
) |
|
|
|
|
4 |
|
|
|
(268 |
) |
|
|
||
Net adjustment items |
|
(49 |
) |
|
|
(1,051 |
) |
|
|
|
|
(197 |
) |
|
|
(1,297 |
) |
|
|
||
Adjusted operating expense |
$ |
5,223 |
|
|
$ |
4,218 |
|
|
23.8 |
% |
|
$ |
15,372 |
|
|
$ |
13,924 |
|
|
10.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating revenue |
$ |
50,087 |
|
|
$ |
44,719 |
|
|
12.0 |
% |
|
$ |
148,273 |
|
|
$ |
130,215 |
|
|
13.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating expense ratio |
|
10.5 |
% |
|
|
11.8 |
% |
|
(130) bp |
|
|
10.5 |
% |
|
|
11.7 |
% |
|
(120) bp |
||
Adjusted operating expense ratio |
|
10.4 |
% |
|
|
9.4 |
% |
|
100 bp |
|
|
10.4 |
% |
|
|
10.7 |
% |
|
(30) bp |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Full Year
|
|
|
|
|
|
|
|
|
||||||||||||
Shareholders' earnings per diluted share |
Approximately |
|
|
|
|
|
|
|
|
||||||||||||
Add / (Subtract): |
|
|
|
|
|
|
|
|
|
||||||||||||
Amortization of other intangible assets3 |
$ |
2.98 |
|
|
|
|
|
|
|
|
|
||||||||||
Net losses on financial instruments3 |
$ |
2.90 |
|
|
|
|
|
|
|
|
|
||||||||||
Transaction and integration related costs1,3 |
$ |
1.03 |
|
|
|
|
|
|
|
|
|
||||||||||
Litigation and settlement expenses1,3 |
$ |
0.10 |
|
|
|
|
|
|
|
|
|
||||||||||
Business optimization charges1 |
($ |
0.02 |
) |
|
|
|
|
|
|
|
|
||||||||||
Tax impact of non-GAAP adjustments3 |
Approximately ( |
|
|
|
|
|
|
|
|
||||||||||||
Net adjustment items |
$ |
5.30 |
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted shareholders' earnings per diluted share |
Approximately |
|
|
|
|
|
|
|
|
||||||||||||
| 1. | Adjustment item resides in the Corporate & Other reportable segment. |
| 2. | Adjustment item resides in the Health Benefits and Carelon Services reportable segments. |
| 3. | Adjustment item represents the midpoint of a projected range and serves as the estimated full year adjustment amount. |
Forward-Looking Statements
This document contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements reflect our views about future events and financial performance and are generally not historical facts. Words such as “expect,” “feel,” “believe,” “will,” “may,” “should,” “anticipate,” “intend,” “estimate,” “project,” “forecast,” “plan” and similar expressions are intended to identify forward-looking statements. These statements include, but are not limited to: financial projections and estimates and their underlying assumptions; statements regarding plans, objectives and expectations with respect to future operations, products and services; and statements regarding future performance. Such statements are subject to certain risks and uncertainties, many of which are difficult to predict and generally beyond our control, that could cause actual results to differ materially from those expressed in, or implied or projected by, the forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements that speak only as of the date hereof. You are also urged to carefully review and consider the various risks and other disclosures discussed in our reports filed with the
View source version on businesswire.com: https://www.businesswire.com/news/home/20251020270589/en/
Investor Relations
Nathan Rich
Investor.Relations@elevancehealth.com
Media
Leslie Porras
Leslie.Porras@elevancehealth.com
Source: Elevance Health, Inc.