Stock Analysis on Net

UnitedHealth Group Inc. (NYSE:UNH)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

UnitedHealth Group Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 273,720 245,705 212,206 197,289 173,889
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 273,720 245,705 212,206 197,289 173,889
Adjustment to Total Debt
Total debt (as reported) 62,537 57,623 46,003 43,467 40,678
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current operating lease liabilities (included in Other current liabilities) 1,038 997 870 865 804
Add: Noncurrent operating lease liabilities (included in Other liabilities) 3,860 3,833 3,403 3,582 3,155
Total debt (adjusted) 67,435 62,453 50,276 47,914 44,637

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1, 2 Equal to total present value of future operating lease payments.


UnitedHealth Group Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

UnitedHealth Group Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Total Asset Turnover1
Reported total asset turnover 1.34 1.31 1.34 1.30 1.38
Adjusted total asset turnover 1.34 1.31 1.34 1.30 1.38
Debt to Equity2
Reported debt to equity 0.70 0.74 0.64 0.66 0.71
Adjusted debt to equity 0.76 0.80 0.70 0.73 0.77
Return on Assets3 (ROA)
Reported ROA 8.18% 8.19% 8.15% 7.81% 7.96%
Adjusted ROA 8.18% 8.19% 8.15% 7.81% 7.96%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. UnitedHealth Group Inc. adjusted total asset turnover ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. UnitedHealth Group Inc. adjusted debt to equity ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. UnitedHealth Group Inc. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.

UnitedHealth Group Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Revenues, customers 367,533 322,132 285,273 255,639 240,269
Total assets 273,720 245,705 212,206 197,289 173,889
Activity Ratio
Total asset turnover1 1.34 1.31 1.34 1.30 1.38
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenues, customers 367,533 322,132 285,273 255,639 240,269
Adjusted total assets 273,720 245,705 212,206 197,289 173,889
Activity Ratio
Adjusted total asset turnover2 1.34 1.31 1.34 1.30 1.38

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Total asset turnover = Revenues, customers ÷ Total assets
= 367,533 ÷ 273,720 = 1.34

2 Adjusted total asset turnover = Revenues, customers ÷ Adjusted total assets
= 367,533 ÷ 273,720 = 1.34

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. UnitedHealth Group Inc. adjusted total asset turnover ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 not reaching 2021 level.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Total debt 62,537 57,623 46,003 43,467 40,678
Shareholders’ equity attributable to UnitedHealth Group 88,756 77,772 71,760 65,491 57,616
Solvency Ratio
Debt to equity1 0.70 0.74 0.64 0.66 0.71
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 67,435 62,453 50,276 47,914 44,637
Shareholders’ equity attributable to UnitedHealth Group 88,756 77,772 71,760 65,491 57,616
Solvency Ratio
Adjusted debt to equity2 0.76 0.80 0.70 0.73 0.77

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Debt to equity = Total debt ÷ Shareholders’ equity attributable to UnitedHealth Group
= 62,537 ÷ 88,756 = 0.70

2 Adjusted debt to equity = Adjusted total debt ÷ Shareholders’ equity attributable to UnitedHealth Group
= 67,435 ÷ 88,756 = 0.76

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. UnitedHealth Group Inc. adjusted debt-to-equity ratio deteriorated from 2021 to 2022 but then slightly improved from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings attributable to UnitedHealth Group common shareholders 22,381 20,120 17,285 15,403 13,839
Total assets 273,720 245,705 212,206 197,289 173,889
Profitability Ratio
ROA1 8.18% 8.19% 8.15% 7.81% 7.96%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net earnings attributable to UnitedHealth Group common shareholders 22,381 20,120 17,285 15,403 13,839
Adjusted total assets 273,720 245,705 212,206 197,289 173,889
Profitability Ratio
Adjusted ROA2 8.18% 8.19% 8.15% 7.81% 7.96%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net earnings attributable to UnitedHealth Group common shareholders ÷ Total assets
= 100 × 22,381 ÷ 273,720 = 8.18%

2 Adjusted ROA = 100 × Net earnings attributable to UnitedHealth Group common shareholders ÷ Adjusted total assets
= 100 × 22,381 ÷ 273,720 = 8.18%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. UnitedHealth Group Inc. adjusted ROA improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023.