Frontierby eninvs

Language: EN · RU

← Company

COMM_EOG 2023-09-30 Q3 — report review

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

Report published: 2023-11-02

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
Revenue6 212
Operating profit2 557
D&A898Row: derived: same-row components · dashboard=898.000 mln — derived: same-row components
EBITDA3 455
Net profit2 030
Cash5 326
Debt short371
Debt long3 772
Net debt-1 183Components: short debt 371 + long debt 3 772 + other financial liab. 0 + NCI 0 − cash 5 326 = net debt -1 183.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-1,183.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF2 704
Investing CF-1 532
Assets43 647
Equity27 758

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 15,889; known debt components fit within that envelope.
Net debt formulanet_debt -1,183 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -1,183.
EBITDA = OP + D&AEBITDA (3,455) ≈ OP (2,557) + D&A (898) = 3,455.
Net profit vs operating profitNet profit (2,030) sits within a plausible band vs operating profit (2,557).
Cash ≤ total assetsCash (5,326) ≤ total assets (43,647).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues6 212
Costs and expensesCostsAndExpenses3 655
Operating income (loss)OperatingIncomeLoss2 557
Interest expenseInterestExpense36
Income tax expense (benefit)IncomeTaxExpenseBenefit543
Net income (loss)NetIncomeLoss2 030
Depreciation & amortizationDepreciationDepletionAndAmortization898
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization3 455

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets43 647
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue5 326
Receivables (net)AccountsReceivableNetCurrent2 927
Inventory (net)InventoryNet1 379
PP&E (net)PropertyPlantAndEquipmentNet31 723
Long-term debtLongTermDebtNoncurrent3 772
Stockholders' equityStockholdersEquity27 758
Current / short-term debt (sum of tags)DebtCurrent+…371

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities2 704
Investing cash flowNetCashProvidedByUsedInInvestingActivities-1 532
Financing cash flowNetCashProvidedByUsedInFinancingActivities-610
Share repurchasesPaymentsForRepurchaseOfCommonStock109

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