Frontierby eninvs

Language: EN · RU

← Company

COMM_XOM 2023-09-30 Q3 — report review

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

Report published: 2023-10-31

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
Revenue90 760
Operating profit13 699
D&A4 415Row: derived: same-row components · dashboard=4,415.000 mln — derived: same-row components
EBITDA18 114
Net profit9 070
Cash32 944
Debt short4 743
Debt long36 510
Net debt8 309Components: short debt 4 743 + long debt 36 510 + other financial liab. 0 + NCI 0 − cash 32 944 = net debt 8 309.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=8,309.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF15 963
Investing CF-4 279
Assets372 259
Equity199 703

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 172,556; known debt components fit within that envelope.
Net debt formulanet_debt 8,309 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 8,309.
EBITDA = OP + D&AEBITDA (18,114) ≈ OP (13,699) + D&A (4,415) = 18,114.
Net profit vs operating profitNet profit (9,070) sits within a plausible band vs operating profit (13,699).
Cash ≤ total assetsCash (32,944) ≤ total assets (372,259).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues90 760
Costs and expensesCostsAndExpenses77 061
Selling, general and administrativeSellingGeneralAndAdministrativeExpense2 489
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest13 699
Interest expenseInterestExpense169
Income tax expense (benefit)IncomeTaxExpenseBenefit4 353
Net income (loss)NetIncomeLoss9 070
Depreciation & amortizationDepreciationDepletionAndAmortization4 415
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization18 114

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets372 259
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue32 944
PP&E (net)PropertyPlantAndEquipmentNet205 862
Total liabilitiesLiabilities164 726
Long-term debtLongTermDebtAndCapitalLeaseObligations36 510
Stockholders' equityStockholdersEquity199 703
Current / short-term debt (sum of tags)DebtCurrent+…4 743

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities15 963
Investing cash flowNetCashProvidedByUsedInInvestingActivities-4 279
Financing cash flowNetCashProvidedByUsedInFinancingActivities-8 059
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment4 920
Share repurchasesPaymentsForRepurchaseOfCommonStock4 412

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