Frontierby eninvs

Language: EN · RU

← Company

US_UNH 2024-06-30 Q2 — report review

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

Report published: 2024-08-09

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
Revenue98 855
Operating profit7 875
D&A1 020Row: derived: same-row components · dashboard=1,020.000 mln — derived: same-row components
EBITDA8 895
Net profit4 216
Cash26 286
Debt short11 371
Debt long63 727
Net debt48 812Components: short debt 11 371 + long debt 63 727 + other financial liab. 0 + NCI 0 − cash 26 286 = net debt 48 812.Row: derived: same-row components · dashboard=48,812.000 mln — derived: same-row components
Operating CF6 746
Investing CF-7 417
Assets286 056
Equity94 676

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 191,380; known debt components fit within that envelope.
Net debt formulanet_debt 48,812 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 48,812.
EBITDA = OP + D&AEBITDA (8,895) ≈ OP (7,875) + D&A (1,020) = 8,895.
Net profit vs operating profitNet profit (4,216) sits within a plausible band vs operating profit (7,875).
Cash ≤ total assetsCash (26,286) ≤ total assets (286,056).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues98 855
Costs and expensesCostsAndExpenses90 980
Selling, general and administrativeSellingGeneralAndAdministrativeExpense13 162
Operating income (loss)OperatingIncomeLoss7 875
Interest expenseInterestExpense985
Income tax expense (benefit)IncomeTaxExpenseBenefit1 244
Net income (loss)NetIncomeLoss4 216
Depreciation & amortizationDepreciationAndAmortization1 020
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization8 895

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets286 056
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue26 286
Receivables (net)AccountsReceivableNetCurrent23 115
PP&E (net)PropertyPlantAndEquipmentNet9 801
GoodwillGoodwill105 436
Total liabilitiesLiabilities186 822
Long-term debtLongTermDebtNoncurrent63 727
Stockholders' equityStockholdersEquityIncludingPortionAttributableToNoncontrollingInterest94 676
Current / short-term debt (sum of tags)DebtCurrent+…11 371

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities6 746
Investing cash flowNetCashProvidedByUsedInInvestingActivities-7 417
Financing cash flowNetCashProvidedByUsedInFinancingActivities-1 196
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment853
Share repurchasesPaymentsForRepurchaseOfCommonStock0

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