Frontierby eninvs

Language: EN · RU

← Company

US_UNH 2023-03-31 Q1 — report review

Status: OK; Currency: USD; Amounts unit: millions; Forms:

Report published: 2023-05-03

Full financial report: Link

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Default view is fast (metric table + statement page numbers only) so reverse proxies do not time out. Use ?heavy=1 when you need embedded page images and Camelot tables.

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

MetricValueEvidence / page extract
Revenue91 931
Operating profit8 086
D&A970Row: derived: same-row components · dashboard=970.000 mln — derived: same-row components
EBITDA9 056
Net profit5 611
Cash41 913
Debt short9 931
Debt long60 657
Net debt24 091Components: short debt 9 931 + long debt 60 657 + other financial liab. 0 + NCI 0 − cash 41 913 = net debt 28 675.Row: derived: same-row components · dashboard=24,091.000 mln — derived: same-row components
Operating CF16 327
Investing CF-11 020
Assets283 679
Equity85 821

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 197,858; known debt components fit within that envelope.
Net debt formulaStored net_debt (24,091) ≠ derived from components (28,675); diff -4,584 (16.0%).
EBITDA = OP + D&AEBITDA (9,056) ≈ OP (8,086) + D&A (970) = 9,056.
Net profit vs operating profitNet profit (5,611) sits within a plausible band vs operating profit (8,086).
Cash ≤ total assetsCash (41,913) ≤ total assets (283,679).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues91 931
Costs and expensesCostsAndExpenses83 845
Selling, general and administrativeSellingGeneralAndAdministrativeExpense13 625
Operating income (loss)OperatingIncomeLoss8 086
Interest expenseInterestExpense754
Income tax expense (benefit)IncomeTaxExpenseBenefit1 558
Net income (loss)NetIncomeLoss5 611
Depreciation & amortizationDepreciationAndAmortization970
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization9 056

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets283 679
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue41 913
Receivables (net)AccountsReceivableNetCurrent22 414
PP&E (net)PropertyPlantAndEquipmentNet10 637
GoodwillGoodwill100 406
Total liabilitiesLiabilities193 057
Long-term debtLongTermDebtNoncurrent60 657
Stockholders' equityStockholdersEquityIncludingPortionAttributableToNoncontrollingInterest85 821
Current / short-term debt (sum of tags)DebtCurrent+…18 131

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities16 327
Investing cash flowNetCashProvidedByUsedInInvestingActivities-11 020
Financing cash flowNetCashProvidedByUsedInFinancingActivities13 190
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment760
Share repurchasesPaymentsForRepurchaseOfCommonStock2 000

Source: data.sec.gov company facts. Quarterly cash-flow lines use the same incremental YTD logic as dashboard totals. Not all filers tag every line; tags are US-GAAP labels from the API.

Statement pages (discovery)

FormPages
P&L
BS
CF

Statement previews & reconstructed tables

Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).

Formulas used