Frontierby eninvs

Language: EN · RU

← Company

US_AVGO 2023-04-30 Q2 — report review

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

Report published: 2023-06-07

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 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
Revenue8 733
Operating profit4 008
D&A129Row: derived: same-row components · dashboard=129.000 mln — derived: same-row components
EBITDA4 137
Net profit3 481
Cash11 553
Debt short1 077
Debt long38 194
Net debt27 718Components: short debt 1 077 + long debt 38 194 + other financial liab. 0 + NCI 0 − cash 11 553 = net debt 27 718.Row: derived: same-row components · dashboard=27,718.000 mln — derived: same-row components
Operating CF4 502
Investing CF-318
Assets71 667
Equity22 007

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 49,660; known debt components fit within that envelope.
Net debt formulanet_debt 27,718 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 27,718.
EBITDA = OP + D&AEBITDA (4,137) ≈ OP (4,008) + D&A (129) = 4,137.
Net profit vs operating profitNet profit (3,481) sits within a plausible band vs operating profit (4,008).
Cash ≤ total assetsCash (11,553) ≤ total assets (71,667).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax8 733
Cost of revenueCostOfRevenue2 618
Gross profitGrossProfit6 115
Operating expensesOperatingExpenses2 107
Research and developmentResearchAndDevelopmentExpense1 312
Selling, general and administrativeSellingGeneralAndAdministrativeExpense438
Operating income (loss)OperatingIncomeLoss4 008
Interest expenseInterestExpense405
Income tax expense (benefit)IncomeTaxExpenseBenefit235
Net income (loss)ProfitLoss3 481

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets71 667
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue11 553
Receivables (net)AccountsReceivableNetCurrent3 031
Inventory (net)InventoryNet1 886
PP&E (net)PropertyPlantAndEquipmentNet2 209
GoodwillGoodwill43 614
Total liabilitiesLiabilities49 660
Long-term debtLongTermDebtAndCapitalLeaseObligations38 194
Stockholders' equityStockholdersEquityIncludingPortionAttributableToNoncontrollingInterest22 007
Current / short-term debt (sum of tags)DebtCurrent+…1 117

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities4 502
Investing cash flowNetCashProvidedByUsedInInvestingActivities-318
Financing cash flowNetCashProvidedByUsedInFinancingActivities-5 278
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment122
Dividends paidPaymentsOfDividends1 914
Share repurchasesPaymentsForRepurchaseOfCommonStock2 806

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