Frontierby eninvs

Language: EN · RU

← Company

US_UNH 2023-12-31 FY — report review

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

Report published: 2024-02-28

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
Revenue371 622
Operating profit32 358
D&A3 972Row: derived: same-row components · dashboard=3,972.000 mln — derived: same-row components
EBITDA36 330
Net profit22 381
Cash25 427
Debt short4 274
Debt long58 263
Net debt32 909Components: short debt 4 274 + long debt 58 263 + other financial liab. 0 + NCI 0 − cash 25 427 = net debt 37 110.Row: derived: same-row components · dashboard=32,909.000 mln — derived: same-row components
Operating CF29 068
Investing CF-15 574
Assets273 720
Equity94 421

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 179,299; known debt components fit within that envelope.
Net debt formulaStored net_debt (32,909) ≠ derived from components (37,110); diff -4,201 (11.3%).
EBITDA = OP + D&AEBITDA (36,330) ≈ OP (32,358) + D&A (3,972) = 36,330.
Net profit vs operating profitNet profit (22,381) sits within a plausible band vs operating profit (32,358).
Cash ≤ total assetsCash (25,427) ≤ total assets (273,720).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues371 622
Costs and expensesCostsAndExpenses339 264
Selling, general and administrativeSellingGeneralAndAdministrativeExpense54 628
Operating income (loss)OperatingIncomeLoss32 358
Interest expenseInterestExpense3 246
Income tax expense (benefit)IncomeTaxExpenseBenefit5 968
Net income (loss)NetIncomeLoss22 381
Depreciation & amortizationDepreciationAndAmortization3 972
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization36 330

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets273 720
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue25 427
Receivables (net)AccountsReceivableNetCurrent21 276
Inventory (net)InventoryNet2 800
PP&E (net)PropertyPlantAndEquipmentNet11 450
GoodwillGoodwill103 732
Total liabilitiesLiabilities174 801
Long-term debtLongTermDebtNoncurrent58 263
Stockholders' equityStockholdersEquityIncludingPortionAttributableToNoncontrollingInterest94 421
Current / short-term debt (sum of tags)DebtCurrent+…4 274

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities29 068
Investing cash flowNetCashProvidedByUsedInInvestingActivities-15 574
Financing cash flowNetCashProvidedByUsedInFinancingActivities-11 529
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment3 386
Share repurchasesPaymentsForRepurchaseOfCommonStock8 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