Frontierby eninvs

Language: EN · RU

← Company

US_UNH 2023-06-30 Q2 — report review

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

Report published: 2023-08-02

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
Revenue92 903
Operating profit8 057
D&A1 021Row: derived: same-row components · dashboard=1,021.000 mln — derived: same-row components
EBITDA9 078
Net profit5 474
Cash41 813
Debt short6 321
Debt long59 268
Net debt19 310Components: short debt 6 321 + long debt 59 268 + other financial liab. 0 + NCI 0 − cash 41 813 = net debt 23 776.Row: derived: same-row components · dashboard=19,310.000 mln — derived: same-row components
Operating CF11 032
Investing CF-728
Assets280 164
Equity87 368

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 192,796; known debt components fit within that envelope.
Net debt formulaStored net_debt (19,310) ≠ derived from components (23,776); diff -4,466 (18.8%).
EBITDA = OP + D&AEBITDA (9,078) ≈ OP (8,057) + D&A (1,021) = 9,078.
Net profit vs operating profitNet profit (5,474) sits within a plausible band vs operating profit (8,057).
Cash ≤ total assetsCash (41,813) ≤ total assets (280,164).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues92 903
Costs and expensesCostsAndExpenses84 846
Selling, general and administrativeSellingGeneralAndAdministrativeExpense13 809
Operating income (loss)OperatingIncomeLoss8 057
Interest expenseInterestExpense828
Income tax expense (benefit)IncomeTaxExpenseBenefit1 572
Net income (loss)NetIncomeLoss5 474
Depreciation & amortizationDepreciationAndAmortization1 021
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization9 078

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets280 164
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue41 813
Receivables (net)AccountsReceivableNetCurrent17 952
PP&E (net)PropertyPlantAndEquipmentNet10 926
GoodwillGoodwill101 669
Total liabilitiesLiabilities188 008
Long-term debtLongTermDebtNoncurrent59 268
Stockholders' equityStockholdersEquityIncludingPortionAttributableToNoncontrollingInterest87 368
Current / short-term debt (sum of tags)DebtCurrent+…10 721

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities11 032
Investing cash flowNetCashProvidedByUsedInInvestingActivities-728
Financing cash flowNetCashProvidedByUsedInFinancingActivities-10 459
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment829
Share repurchasesPaymentsForRepurchaseOfCommonStock3 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