Frontierby eninvs

Language: EN · RU

← Company

US_UNH 2023-09-30 Q3 — report review

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

Report published: 2023-11-06

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 361
Operating profit8 526
D&A1 007Row: derived: same-row components · dashboard=1,007.000 mln — derived: same-row components
EBITDA9 533
Net profit5 841
Cash38 915
Debt short5 290
Debt long58 079
Net debt19 272Components: short debt 5 290 + long debt 58 079 + other financial liab. 0 + NCI 0 − cash 38 915 = net debt 24 454.Row: derived: same-row components · dashboard=19,272.000 mln — derived: same-row components
Operating CF6 902
Investing CF-2 639
Assets282 063
Equity89 564

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 192,499; known debt components fit within that envelope.
Net debt formulaStored net_debt (19,272) ≠ derived from components (24,454); diff -5,182 (21.2%).
EBITDA = OP + D&AEBITDA (9,533) ≈ OP (8,526) + D&A (1,007) = 9,533.
Net profit vs operating profitNet profit (5,841) sits within a plausible band vs operating profit (8,526).
Cash ≤ total assetsCash (38,915) ≤ total assets (282,063).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues92 361
Costs and expensesCostsAndExpenses83 835
Selling, general and administrativeSellingGeneralAndAdministrativeExpense13 855
Operating income (loss)OperatingIncomeLoss8 526
Interest expenseInterestExpense834
Income tax expense (benefit)IncomeTaxExpenseBenefit1 654
Net income (loss)NetIncomeLoss5 841
Depreciation & amortizationDepreciationAndAmortization1 007
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization9 533

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets282 063
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue38 915
Receivables (net)AccountsReceivableNetCurrent20 673
PP&E (net)PropertyPlantAndEquipmentNet11 070
GoodwillGoodwill101 703
Total liabilitiesLiabilities188 083
Long-term debtLongTermDebtNoncurrent58 079
Stockholders' equityStockholdersEquityIncludingPortionAttributableToNoncontrollingInterest89 564
Current / short-term debt (sum of tags)DebtCurrent+…7 890

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities6 902
Investing cash flowNetCashProvidedByUsedInInvestingActivities-2 639
Financing cash flowNetCashProvidedByUsedInFinancingActivities-7 104
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment838
Share repurchasesPaymentsForRepurchaseOfCommonStock1 500

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