UNH FY 2012 Earnings Report — UnitedHealth Group Incorporated Revenue & Financial Results | Market Cap Arena

UnitedHealth Group IncorporatedUNH

FY 2012 Earnings

Reported February 6, 2013

Quarter Comparison

Revenue

Operating Income

Gross Margin

Net Margin

EPS (Diluted)

Free Cash Flow

Metric	FY 2012	Prior Q	FY 2011	QoQ Change	YoY Change
Revenue	$110.6B	—	$101.9B	—	8.6%
Op. Income	$9.3B	—	$8.5B	—	9.3%
Gross Margin	25.2%	—	9.4%	—	15.8pp
Net Margin	5.0%	—	5.0%	—	-0.1pp
EPS (Diluted)	$5.28	—	$4.73	—	11.6%
Free Cash Flow	$6.1B	—	$6.0B	—	2.3%

Revenue Flow

Item	Amount
REVENUE	$110.6B
Cost of Revenue	$82.7B
GROSS PROFIT	$27.9B
R&D Expenses	$0
Selling & Marketing	$0
General & Administrative	$0
SG&A Expenses	$0
Other Expenses	$18.6B
Operating Expenses	$18.6B
Cost & Expenses	$101.4B
OPERATING INCOME	$9.3B
Interest Income	$0
Interest Expense	$632M
Other Income/Expenses	-$632M
INCOME BEFORE TAX	$8.6B
Income Tax Expense	$3.1B
Net Income from Continuing Ops	$5.5B
Net Income from Discontinued Ops	$0
Other Adjustments	$0
NET INCOME	$5.5B
Net Income Deductions	$0
BOTTOM LINE NET INCOME	$5.5B
D&A	$1.3B
EBIT	$9.3B
EBITDA	$10.6B
EPS	$5
EPS Diluted	$5

Income Statement

Item	Amount
REVENUE	$110.6B
Cost of Revenue	$82.7B
GROSS PROFIT	$27.9B
R&D Expenses	$0
Selling & Marketing	$0
General & Administrative	$0
SG&A Expenses	$0
Other Expenses	$18.6B
Operating Expenses	$18.6B
Cost & Expenses	$101.4B
OPERATING INCOME	$9.3B
Interest Income	$0
Interest Expense	$632M
Other Income/Expenses	-$632M
INCOME BEFORE TAX	$8.6B
Income Tax Expense	$3.1B
Net Income from Continuing Ops	$5.5B
Net Income from Discontinued Ops	$0
Other Adjustments	$0
NET INCOME	$5.5B
Net Income Deductions	$0
BOTTOM LINE NET INCOME	$5.5B
D&A	$1.3B
EBIT	$9.3B
EBITDA	$10.6B
EPS	$5
EPS Diluted	$5

Cash Flow Statement

Item	Amount
Net Income	$5.5B
Depreciation & Amortization	$1.3B
Stock-Based Compensation	$421M
Deferred Income Tax	$5M
Other Non-Cash Items	$0
Change in Working Capital	-$106M
OPERATING CASH FLOW	$7.2B
Capital Expenditure	-$1.1B
Acquisitions (Net)	-$6.3B
Purchases of Investments	-$1.3B
Sales/Maturities of Investments	$8.6B
Other Investing Activities	-$8.6B
NET CASH FROM INVESTING	-$8.6B
Net Debt Issuance	$4.6B
Common Stock Repurchased	-$3.1B
Common Dividends Paid	-$820M
Other Financing Activities	-$1.3B
NET CASH FROM FINANCING	$471M
FREE CASH FLOW	$6.1B
Net Change in Cash	-$1.0B

Balance Sheet

Item	Amount
Cash & Equivalents	$8.4B
Short-Term Investments	$3.0B
Net Receivables	$5.6B
Inventory	$0
Other Current Assets	$3.2B
TOTAL CURRENT ASSETS	$21.1B
PP&E (Net)	$3.9B
Goodwill	$31.3B
Intangible Assets	$4.7B
Long-Term Investments	$17.7B
Tax Assets	$463M
Other Non-Current Assets	$1.8B
TOTAL NON-CURRENT ASSETS	$59.8B
TOTAL ASSETS	$80.9B
Account Payables	$18.0B
Short-Term Debt	$2.7B
Deferred Revenue	$1.5B
Other Current Liabilities	$4.9B
TOTAL CURRENT LIABILITIES	$27.1B
Long-Term Debt	$14.0B
Deferred Revenue NC	$0
Deferred Tax Liabilities	$2.5B
Other Non-Current Liabilities	$4.0B
TOTAL NON-CURRENT LIABILITIES	$20.5B
TOTAL LIABILITIES	$47.6B
Common Stock	$10M
Additional Paid-In Capital	$66M
Retained Earnings	$30.7B
Treasury Stock	$0
Accum. Other Comp. Income	$438M
Other Equity	$0
TOTAL STOCKHOLDERS' EQUITY	$31.2B
Minority Interest	$2.1B
TOTAL EQUITY	$33.3B
TOTAL LIABILITIES & EQUITY	$80.9B
Total Debt	$16.8B
Net Debt	$8.3B