Status: OK; Currency: USD; Amounts unit: millions; Forms: ✓ ✓ ✓
Report published: 2025-02-07
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 values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.
| Metric | Value | Evidence / page extract |
|---|---|---|
| Revenue | 637 959 | — |
| Operating profit | 68 593 | — |
| D&A | 52 795 | Row: derived: same-row components · dashboard=52,795.000 mln — derived: same-row components |
| EBITDA | 121 388 | — |
| Net profit | 59 248 | — |
| Cash | 78 779 | — |
| Debt short | 17 089 | — |
| Debt long | 130 900 | — |
| Net debt | 46 787 | Components: short debt 17 089 + long debt 130 900 + other financial liab. 0 + NCI 0 − cash 78 779 = net debt 69 210.Row: derived: same-row components · dashboard=46,787.000 mln — derived: same-row components |
| Operating CF | 115 877 | — |
| Investing CF | -94 342 | — |
| Assets | 624 894 | — |
| Equity | 285 970 | — |
| Short-term debt (incl. ST leases) | 17 089 |
| Long-term debt (incl. LT leases) | 130 900 |
| − Cash & equivalents | 78 779 |
| Net debt | 69 210 |
|---|
Net debt / LTM EBITDA: 0.3x
| EBITDA | 121 388 | 19.0% of revenue |
| − D&A | 52 795 | |
| = Operating profit (EBIT) | 68 593 | ✓ 10.8% of revenue |
| + Finance income | 4 677 | |
| − Finance costs | 2 406 | |
| − Other (FX and misc.) — derived | 2 351 | |
| = Pre-tax profit | 68 513 | 10.7% of revenue |
| − Income tax | 9 265 | |
| = Net profit | 59 248 | 9.3% of revenue |
|---|
Finance income/costs and tax come from the primary source (IFRS/XBRL); the other line balances the walk to pre-tax profit.
| ✓ | Balance sheet identity (A = L + E) | Implied total liabilities (TA − TE) = 338,924; known debt components fit within that envelope. |
| ✗ | Net debt formula | Stored net_debt (46,787) ≠ derived from components (69,210); diff -22,423 (32.4%). |
| ✓ | EBITDA = OP + D&A | EBITDA (121,388) ≈ OP (68,593) + D&A (52,795) = 121,388. |
| ✓ | Net profit vs operating profit | Net profit (59,248) sits within a plausible band vs operating profit (68,593). |
| ✓ | Cash ≤ total assets | Cash (78,779) ≤ total assets (624,894). |
| Line item | XBRL tag | Value (USD mln) |
|---|---|---|
| Revenue | RevenueFromContractWithCustomerExcludingAssessedTax | 637 959 |
| Costs and expenses | CostsAndExpenses | 569 366 |
| Operating income (loss) | OperatingIncomeLoss | 68 593 |
| Income tax expense (benefit) | IncomeTaxExpenseBenefit | 9 265 |
| Net income (loss) | NetIncomeLoss | 59 248 |
| Depreciation & amortization | DepreciationDepletionAndAmortization | 52 795 |
| EBITDA (OP + D&A) | OperatingIncomeLoss+DepreciationDepletionAndAmortization | 121 388 |
| Line item | XBRL tag | Value (USD mln) |
|---|---|---|
| Total assets | Assets | 624 894 |
| Cash and equivalents | CashAndCashEquivalentsAtCarryingValue | 78 779 |
| Receivables (net) | AccountsReceivableNetCurrent | 55 451 |
| Inventory (net) | InventoryNet | 34 214 |
| PP&E (net) | PropertyPlantAndEquipmentNet | 252 665 |
| Goodwill | Goodwill | 23 074 |
| Long-term debt | LongTermDebtNoncurrent | 52 623 |
| Stockholders' equity | StockholdersEquity | 285 970 |
| Current / short-term debt (sum of tags) | DebtCurrent+… | 17 089 |
| Line item | XBRL tag | Value (USD mln) |
|---|---|---|
| Operating cash flow | NetCashProvidedByUsedInOperatingActivities | 115 877 |
| Investing cash flow | NetCashProvidedByUsedInInvestingActivities | -94 342 |
| Financing cash flow | NetCashProvidedByUsedInFinancingActivities | -11 812 |
| Share repurchases | PaymentsForRepurchaseOfCommonStock | 0 |
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.
| Form | Pages |
|---|---|
| P&L | — |
| BS | — |
| CF | — |
Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).