Frontierby eninvs

Language: EN · RU

← Company

MX_BIMBO 2023-12-31 FY — report review

Status: OK — incomplete — unset metrics listed below; Currency: MXN; Amounts unit: millions; Forms:

Report published: Not stored for this period — set financial_report_date on the row (EDGAR filingDate, KASE change_date, or manual_catalog).

Full financial report: Link

PDF (local): /home/ubuntu/projects/frontier/data/raw_pdfs/MX_BIMBO/2023-12-31_Q4_grupo-bimbo-reports.pdf

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)

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
Revenue399 879
Operating profit35 455
D&A19 487Row: derived: same-row components · dashboard=19,487.000 mln — derived: same-row components
EBITDA54 942
Net profit15 477
Cash6 353Row: cash (mln MXN, batch apply) · dashboard=6,353.000 mln — [DeepSeek] cash (mln MXN, batch apply)
Debt short12 932Row: debt_short (mln MXN, batch apply) · dashboard=12,932.000 mln — [DeepSeek] debt_short (mln MXN, batch apply)
Debt long97 003Row: debt_long (mln MXN, batch apply) · dashboard=97,003.000 mln — [DeepSeek] debt_long (mln MXN, batch apply)
Net debt103 582Components: short debt 12 932 + long debt 97 003 + other financial liab. 0 + NCI 0 − cash 6 353 = net debt 103 582.Row: net_debt (mln MXN, batch apply) · dashboard=103,582.000 mln — [DeepSeek] net_debt (mln MXN, batch apply)
Operating CF
Investing CF
Assets348 102
Equity108 322

Consistency checks · All checks passed

Balance sheet identity (A = L + E)TA (348,102) ≈ TL (239,780) + TE (108,322); residual +0 within 1%.
Net debt formulanet_debt 103,582 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 103,582.
EBITDA = OP + D&AEBITDA (54,942) ≈ OP (35,455) + D&A (19,487) = 54,942.
Net profit vs operating profitNet profit (15,477) sits within a plausible band vs operating profit (35,455).
Cash ≤ total assetsCash (6,353) ≤ total assets (348,102).
subtotal_P&L_GROSS PROFIT 52,725 56,186 (6.2%) 205,510 205,38GROSS PROFIT 52,725 56,186 (6.2%) 205,510 205,381 0.1%: Σ detail = 207,533, reported 205,510, diff +2,023 (1.0%, 3 lines).

Statement pages (discovery)

FormPages
P&L9, 10
BS9, 10
CF9, 10

Statement previews & reconstructed tables

Highlights Yellow row = matched stored evidence label; orange cell = exact number used for that metric (hover row for details). Revenue Operating profit D&A EBITDA Net profit cash debt_short debt_long Assets Equity Operating CF Investing CF

Green / amber / red bars on the label column mark subtotal rows where summed detail lines match the reported total (heuristic). The table under each reconstructed grid lists every check (Σ detail vs reported, status).

P&L

Extracted metrics for this form (this period row)

MetricValue
Revenue399 879
Operating profit35 455
EBITDA54 942
Net profit15 477
D&A19 487
P&L — PDF page 9
PDF page scan — P&L — 9
P&L PDF page 9

No Camelot table — OCR (v8) below.

v8 OCR page 9: empty rows.

P&L — PDF page 10
PDF page scan — P&L — 10
P&L PDF page 10

Camelot table (pages 10, primary page 10).

#Joined labelLine itemC O N S O L I D A T E D I N C O…4Q22Change20232022ChangeColumn 8
0C O N S O L I D A T E D I N C O M E S T A T E M E N TC O N S O L I D A T E D I N C O M E S T A T E M E N T
1(MILLIONS OF MEXICAN PESOS)(MILLIONS OF MEXICAN PESOS)
24Q23 4Q22 Change 2023 2022 Change4Q234Q22Change20232022Change
3Net Sales 101,883 108,996 (6.5%) 399,879 398,706 0.3%Net Sales101,883108,996(6.5%)399,879398,7060.3%
4Cost of Goods Sold 49,158 52,810 (6.9%) 194,369 193,325 0.5%Cost of Goods Sold49,15852,810(6.9%)194,369193,3250.5%
5GROSS PROFIT 52,725 56,186 (6.2%) 205,510 205,381 0.1%GROSS PROFIT52,72556,186(6.2%)205,510205,3810.1%
6General Expenses 42,341 44,454 (4.8%) 165,337 166,626 (0.8%)General Expenses42,34144,454(4.8%)165,337166,626(0.8%)
7Other Expenses (Income), Net 2,231 (12,332) >100% 4,718 (14,941) >100%Other Expenses (Income), Net2,231(12,332)>100%4,718(14,941)>100%
8OPERATING INCOME 8,153 24,064 66.1% 35,455 53,696 (34.0%)OPERATING INCOME8,15324,06466.1%35,45553,696(34.0%)
9Comprehensive Financing Cost 3,006 2,916 3.1% 10,447 8,270 26.3%Comprehensive Financing Cost3,0062,9163.1%10,4478,27026.3%
10Interest Paid Net 2,571 2,474 3.9% 9,197 7,309 25.8%Interest Paid Net2,5712,4743.9%9,1977,30925.8%
11Exchange Rate Loss (Gain) 446 463 (3.6%) 1,323 995 33.0%Exchange Rate Loss (Gain)446463(3.6%)1,32399533.0%
12Monetary Loss (Gain) (11) (21) (47.3%) (73) (34) >100%Monetary Loss (Gain)(11)(21)(47.3%)(73)(34)>100%
13Share in Results of AssociatedShare in Results of Associated
14146 118 24.0% 316 452 (30.0%)14611824.0%316452(30.0%)
15CompaniesCompanies
16NET INCOME BEFORE TAXES 5,293 21,265 (75.1%) 25,324 45,878 (44.8%)NET INCOME BEFORE TAXES5,29321,265(75.1%)25,32445,878(44.8%)
17Income Taxes 1,686 6,262 (73.1%) 8,386 14,381 (41.7%)Income Taxes1,6866,262(73.1%)8,38614,381(41.7%)
18INCOME (LOSS) FROM CONTINUEDINCOME (LOSS) FROM CONTINUED
193,607 15,004 (76.0%) 16,938 31,497 (46.2%)3,60715,004(76.0%)16,93831,497(46.2%)
20OPERATIONSOPERATIONS
21INCOME FROM DISCONTINUEDINCOME FROM DISCONTINUED
220 15,653 (100.0%) (16) 16,988 (100.1%)015,653(100.0%)(16)16,988(100.1%)
23OPERATIONSOPERATIONS
24Net Minority Income 347 422 (17.9%) 1,446 1,575 (8.2%)Net Minority Income347422(17.9%)1,4461,575(8.2%)
25NET MAJORITY INCOME 3,260 30,234 (89.2%) 15,477 46,910 (67.0%)NET MAJORITY INCOME3,26030,234(89.2%)15,47746,910(67.0%)
26ADJUSTED EBITDA 13,678 14,639 (6.6%) 54,942 53,445 2.8% 9ADJUSTED EBITDA13,67814,639(6.6%)54,94253,4452.8%9

Subtotals vs summed lines (heuristic)

For each recognised total/subtotal row, amounts in the detected reporting column are summed over preceding detail rows until another subtotal or a lookback limit. This mirrors coarse PHP-style checks; it is not a full chart-of-accounts reconciliation.

RowLabel (trimmed)Σ detailReported|Δ|/scaleStatus
5GROSS PROFIT 52,725 56,186 (6.2%) 205,510 205,381 0.1%207,533205,5100.0097OK (3 lines)

BS

Extracted metrics for this form (this period row)

MetricValue
Cash6 353
Debt Short12 932
Debt Long97 003
Assets348 102
Equity108 322
Net debt103 582
BS — PDF page 9
PDF page scan — BS — 9
BS PDF page 9

No Camelot table — OCR (v8) below.

v8 OCR page 9: empty rows.

BS — PDF page 10
PDF page scan — BS — 10
BS PDF page 10

Camelot table (pages 10, primary page 10).

#Joined labelLine item20232022Change
0C O N S O L I D A T E D B A L A N C E S H E E TC O N S O L I D A T E D B A L A N C E S H E E T
1(MILLIONS OF MEXICAN PESOS)(MILLIONS OF MEXICAN PESOS)
2Dec, 2023 Dec, 2022 ChangeDec, 2023Dec, 2022Change
3TOTAL ASSETS 348,102 347,764 0.1%TOTAL ASSETS348,102347,7640.1%
4CURRENT ASSETS 58,914 63,470 (7.2%)CURRENT ASSETS58,91463,470(7.2%)
5Cash and Equivalents 6,353 12,313 (48.4%)Cash and Equivalents6,35312,313(48.4%)
6Accounts and Notes Receivables, Net 24,013 24,864 (3.4%)Accounts and Notes Receivables, Net24,01324,864(3.4%)
7Inventories 16,120 16,989 (5.1%)Inventories16,12016,989(5.1%)
8Other Current Assets 12,272 9,166 33.9%Other Current Assets12,2729,16633.9%
9Assets Available for Sale 156 138 13.0%Assets Available for Sale15613813.0%
10Property, Plant and Equipment 129,156 113,505 13.8%Property, Plant and Equipment129,156113,50513.8%
11Intangible Assets and Deferred Charges, Net and InvestmentIntangible Assets and Deferred Charges, Net and Investment
12126,292 136,194 (7.3%)126,292136,194(7.3%)
13in Shares of Associated Companiesin Shares of Associated Companies
14Lease Rights of Use 25,848 28,477 (9.2%)Lease Rights of Use25,84828,477(9.2%)
15Other Assets 7,892 6,118 29.0%Other Assets7,8926,11829.0%
16TOTAL LIABILITIES 236,474 220,162 7.4%TOTAL LIABILITIES236,474220,1627.4%
17CURRENT LIABILITIES 87,192 89,734 (2.8%)CURRENT LIABILITIES87,19289,734(2.8%)
18Trade Accounts Payable 41,821 45,298 (7.7%)Trade Accounts Payable41,82145,298(7.7%)
19Short-term Debt 12,932 6,435 >100%Short-term Debt12,9326,435>100%
20Short-term lease liability 5,751 5,930 (3.0%)Short-term lease liability5,7515,930(3.0%)
21Other Current Liabilities 26,688 32,071 (16.8%)Other Current Liabilities26,68832,071(16.8%)
22Long-term Debt 97,003 77,619 25.0%Long-term Debt97,00377,61925.0%
23Long-term lease liability 21,064 23,255 (9.4%)Long-term lease liability21,06423,255(9.4%)
24Other Long-term Non-Financial Liabilities 31,215 29,554 5.6%Other Long-term Non-Financial Liabilities31,21529,5545.6%
25SHAREHOLDERS’ EQUITY 111,628 127,602 (12.5%)SHAREHOLDERS’ EQUITY111,628127,602(12.5%)
26Minority Shareholders’ Equity 3,306 3,491 (5.3%)Minority Shareholders’ Equity3,3063,491(5.3%)
27Majority Shareholders’ Equity 108,322 124,111 (12.7%)Majority Shareholders’ Equity108,322124,111(12.7%)

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

CF

Extracted metrics for this form (this period row)

MetricValue
Operating CF
Investing CF
CF — PDF page 9
PDF page scan — CF — 9
CF PDF page 9

No Camelot table — OCR (v8) below.

v8 OCR page 9: empty rows.

CF — PDF page 10
PDF page scan — CF — 10
CF PDF page 10

Camelot table (pages 10, primary page 10).

#Joined labelLine itemC O N S O L I D A T E D I N C O…4Q22Change20232022ChangeColumn 8
0C O N S O L I D A T E D I N C O M E S T A T E M E N TC O N S O L I D A T E D I N C O M E S T A T E M E N T
1(MILLIONS OF MEXICAN PESOS)(MILLIONS OF MEXICAN PESOS)
24Q23 4Q22 Change 2023 2022 Change4Q234Q22Change20232022Change
3Net Sales 101,883 108,996 (6.5%) 399,879 398,706 0.3%Net Sales101,883108,996(6.5%)399,879398,7060.3%
4Cost of Goods Sold 49,158 52,810 (6.9%) 194,369 193,325 0.5%Cost of Goods Sold49,15852,810(6.9%)194,369193,3250.5%
5GROSS PROFIT 52,725 56,186 (6.2%) 205,510 205,381 0.1%GROSS PROFIT52,72556,186(6.2%)205,510205,3810.1%
6General Expenses 42,341 44,454 (4.8%) 165,337 166,626 (0.8%)General Expenses42,34144,454(4.8%)165,337166,626(0.8%)
7Other Expenses (Income), Net 2,231 (12,332) >100% 4,718 (14,941) >100%Other Expenses (Income), Net2,231(12,332)>100%4,718(14,941)>100%
8OPERATING INCOME 8,153 24,064 66.1% 35,455 53,696 (34.0%)OPERATING INCOME8,15324,06466.1%35,45553,696(34.0%)
9Comprehensive Financing Cost 3,006 2,916 3.1% 10,447 8,270 26.3%Comprehensive Financing Cost3,0062,9163.1%10,4478,27026.3%
10Interest Paid Net 2,571 2,474 3.9% 9,197 7,309 25.8%Interest Paid Net2,5712,4743.9%9,1977,30925.8%
11Exchange Rate Loss (Gain) 446 463 (3.6%) 1,323 995 33.0%Exchange Rate Loss (Gain)446463(3.6%)1,32399533.0%
12Monetary Loss (Gain) (11) (21) (47.3%) (73) (34) >100%Monetary Loss (Gain)(11)(21)(47.3%)(73)(34)>100%
13Share in Results of AssociatedShare in Results of Associated
14146 118 24.0% 316 452 (30.0%)14611824.0%316452(30.0%)
15CompaniesCompanies
16NET INCOME BEFORE TAXES 5,293 21,265 (75.1%) 25,324 45,878 (44.8%)NET INCOME BEFORE TAXES5,29321,265(75.1%)25,32445,878(44.8%)
17Income Taxes 1,686 6,262 (73.1%) 8,386 14,381 (41.7%)Income Taxes1,6866,262(73.1%)8,38614,381(41.7%)
18INCOME (LOSS) FROM CONTINUEDINCOME (LOSS) FROM CONTINUED
193,607 15,004 (76.0%) 16,938 31,497 (46.2%)3,60715,004(76.0%)16,93831,497(46.2%)
20OPERATIONSOPERATIONS
21INCOME FROM DISCONTINUEDINCOME FROM DISCONTINUED
220 15,653 (100.0%) (16) 16,988 (100.1%)015,653(100.0%)(16)16,988(100.1%)
23OPERATIONSOPERATIONS
24Net Minority Income 347 422 (17.9%) 1,446 1,575 (8.2%)Net Minority Income347422(17.9%)1,4461,575(8.2%)
25NET MAJORITY INCOME 3,260 30,234 (89.2%) 15,477 46,910 (67.0%)NET MAJORITY INCOME3,26030,234(89.2%)15,47746,910(67.0%)
26ADJUSTED EBITDA 13,678 14,639 (6.6%) 54,942 53,445 2.8% 9ADJUSTED EBITDA13,67814,639(6.6%)54,94253,4452.8%9

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

Formulas used