Frontierby eninvs

Language: EN · RU

← Company

US_UNH 2025-06-30 Q2 — report review

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

Report published: 2025-08-11

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
Revenue111 616
Operating profit5 150
D&A1 084Row: derived: same-row components · dashboard=1,084.000 mln — derived: same-row components
EBITDA6 234
Net profit3 406
Cash28 596
Debt short5 698
Debt long73 495
Net debt47 173Components: short debt 5 698 + long debt 73 495 + other financial liab. 0 + NCI 0 − cash 28 596 = net debt 50 597.Row: derived: same-row components · dashboard=47,173.000 mln — derived: same-row components
Operating CF7 188
Investing CF-1 442
Assets308 573
Equity100 469

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 208,104; known debt components fit within that envelope.
Net debt formulaStored net_debt (47,173) ≠ derived from components (50,597); diff -3,424 (6.8%).
EBITDA = OP + D&AEBITDA (6,234) ≈ OP (5,150) + D&A (1,084) = 6,234.
Net profit vs operating profitNet profit (3,406) sits within a plausible band vs operating profit (5,150).
Cash ≤ total assetsCash (28,596) ≤ total assets (308,573).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues111 616
Costs and expensesCostsAndExpenses106 466
Selling, general and administrativeSellingGeneralAndAdministrativeExpense13 778
Operating income (loss)OperatingIncomeLoss5 150
Interest expenseInterestExpense1 027
Income tax expense (benefit)IncomeTaxExpenseBenefit510
Net income (loss)NetIncomeLoss3 406
Depreciation & amortizationDepreciationAndAmortization1 084
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization6 234

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets308 573
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue28 596
Receivables (net)AccountsReceivableNetCurrent24 142
PP&E (net)PropertyPlantAndEquipmentNet10 923
GoodwillGoodwill107 677
Total liabilitiesLiabilities203 789
Long-term debtLongTermDebtNoncurrent73 495
Stockholders' equityStockholdersEquityIncludingPortionAttributableToNoncontrollingInterest100 469
Current / short-term debt (sum of tags)DebtCurrent+…5 698

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities7 188
Investing cash flowNetCashProvidedByUsedInInvestingActivities-1 442
Financing cash flowNetCashProvidedByUsedInFinancingActivities-7 947
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment886
Share repurchasesPaymentsForRepurchaseOfCommonStock2 545

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