Stock Analysis on Net

UnitedHealth Group Inc. (NYSE:UNH)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

UnitedHealth Group Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 78,437 69,069 61,758 53,718 42,634
Adjustments
Add: Receivables allowances 3,084 2,310 1,947 2,037 1,378
After Adjustment
Adjusted current assets 81,521 71,379 63,705 55,755 44,012

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).


Adjustments to Total Assets

UnitedHealth Group Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 273,720 245,705 212,206 197,289 173,889
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Receivables allowances 3,084 2,310 1,947 2,037 1,378
After Adjustment
Adjusted total assets 276,804 248,015 214,153 199,326 175,267

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 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »


Adjustments to Current Liabilities

UnitedHealth Group Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current liabilities 99,054 89,237 78,292 72,420 61,782
Adjustments
Less: Current unearned revenues 3,355 3,075 2,571 2,842 2,622
After Adjustment
Adjusted current liabilities 95,699 86,162 75,721 69,578 59,160

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).


Adjustments to Total Liabilities

UnitedHealth Group Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 174,801 159,358 135,727 126,750 111,727
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred income tax liabilities2 3,021 2,769 3,265 3,367 2,993
Less: Unearned revenues 3,355 3,075 2,571 2,842 2,622
After Adjustment
Adjusted total liabilities 168,425 153,514 129,891 120,541 106,112

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred income tax liabilities. See details »


Adjustments to Stockholders’ Equity

UnitedHealth Group Inc., adjusted shareholders’ equity attributable to UnitedHealth Group

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Shareholders’ equity attributable to UnitedHealth Group 88,756 77,772 71,760 65,491 57,616
Adjustments
Less: Net deferred income tax assets (liabilities)1 (3,021) (2,769) (3,265) (3,367) (2,993)
Add: Receivables allowances 3,084 2,310 1,947 2,037 1,378
Add: Unearned revenues 3,355 3,075 2,571 2,842 2,622
Add: Redeemable noncontrolling interests 4,498 4,897 1,434 2,211 1,726
Add: Nonredeemable noncontrolling interests 5,665 3,678 3,285 2,837 2,820
After Adjustment
Adjusted total equity 108,379 94,501 84,262 78,785 69,155

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 Net deferred income tax assets (liabilities). See details »


Adjustments to Capitalization Table

UnitedHealth Group Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Short-term borrowings and current maturities of long-term debt 4,274 3,110 3,620 4,819 3,870
Long-term debt, less current maturities 58,263 54,513 42,383 38,648 36,808
Total reported 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
Total reported capital 151,293 135,395 117,763 108,958 98,294
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (included in Other current liabilities)2 1,038 997 870 865 804
Add: Noncurrent operating lease liabilities (included in Other liabilities)3 3,860 3,833 3,403 3,582 3,155
Adjusted total debt 67,435 62,453 50,276 47,914 44,637
Adjustments to Equity
Less: Net deferred income tax assets (liabilities)4 (3,021) (2,769) (3,265) (3,367) (2,993)
Add: Receivables allowances 3,084 2,310 1,947 2,037 1,378
Add: Unearned revenues 3,355 3,075 2,571 2,842 2,622
Add: Redeemable noncontrolling interests 4,498 4,897 1,434 2,211 1,726
Add: Nonredeemable noncontrolling interests 5,665 3,678 3,285 2,837 2,820
Adjusted total equity 108,379 94,501 84,262 78,785 69,155
After Adjustment
Adjusted total capital 175,814 156,954 134,538 126,699 113,792

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 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities (included in Other current liabilities). See details »

3 Noncurrent operating lease liabilities (included in Other liabilities). See details »

4 Net deferred income tax assets (liabilities). See details »


Adjustments to Revenues

UnitedHealth Group Inc., adjusted revenues, customers

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Revenues, customers 367,533 322,132 285,273 255,639 240,269
Adjustment
Add: Increase (decrease) in unearned revenues 280 504 (271) 220 226
After Adjustment
Adjusted revenues, customers 367,813 322,636 285,002 255,859 240,495

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).


Adjustments to Reported Income

UnitedHealth Group Inc., adjusted net earnings attributable to UnitedHealth Group common shareholders

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net earnings attributable to UnitedHealth Group common shareholders 22,381 20,120 17,285 15,403 13,839
Adjustments
Add: Deferred income tax expense (benefit)1 (245) (673) 130 (8) 230
Add: Increase (decrease) in receivables allowances 774 363 (90) 659 164
Add: Increase (decrease) in unearned revenues 280 504 (271) 220 226
Add: Other comprehensive income (loss) 1,366 (3,009) (1,570) (236) 582
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 763 519 447 366 400
After Adjustment
Adjusted net earnings 25,319 17,824 15,931 16,404 15,441

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 Deferred income tax expense (benefit). See details »