Frontierby eninvs

Language: EN · RU

← Company

COMM_XOM 2024-03-31 Q1 — report review

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

Report published: 2024-04-29

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
Revenue83 083
Operating profit12 369
D&A4 812Row: derived: same-row components · dashboard=4,812.000 mln — derived: same-row components
EBITDA17 181
Net profit8 220
Cash33 320
Debt short8 227
Debt long32 213
Net debt7 120Components: short debt 8 227 + long debt 32 213 + other financial liab. 0 + NCI 0 − cash 33 320 = net debt 7 120.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=7,120.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF14 664
Investing CF-4 577
Assets377 918
Equity205 250

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 172,668; known debt components fit within that envelope.
Net debt formulanet_debt 7,120 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 7,120.
EBITDA = OP + D&AEBITDA (17,181) ≈ OP (12,369) + D&A (4,812) = 17,181.
Net profit vs operating profitNet profit (8,220) sits within a plausible band vs operating profit (12,369).
Cash ≤ total assetsCash (33,320) ≤ total assets (377,918).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues83 083
Costs and expensesCostsAndExpenses70 714
Selling, general and administrativeSellingGeneralAndAdministrativeExpense2 495
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest12 369
Interest expenseInterestExpense221
Income tax expense (benefit)IncomeTaxExpenseBenefit3 803
Net income (loss)NetIncomeLoss8 220
Depreciation & amortizationDepreciationDepletionAndAmortization4 812
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization17 181

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets377 918
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue33 320
PP&E (net)PropertyPlantAndEquipmentNet213 723
Total liabilitiesLiabilities164 866
Long-term debtLongTermDebtAndCapitalLeaseObligations32 213
Stockholders' equityStockholdersEquity205 250
Current / short-term debt (sum of tags)DebtCurrent+…8 227

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities14 664
Investing cash flowNetCashProvidedByUsedInInvestingActivities-4 577
Financing cash flowNetCashProvidedByUsedInFinancingActivities-7 982
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment5 074
Share repurchasesPaymentsForRepurchaseOfCommonStock3 011

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