Frontierby eninvs

Language: EN · RU

← Company

US_AVGO 2023-07-30 Q3 — report review

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

Report published: 2023-09-06

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 876
Operating profit3 856
D&A122Row: derived: same-row components · dashboard=122.000 mln — derived: same-row components
EBITDA3 978
Net profit3 303
Cash12 055
Debt short1 077
Debt long38 222
Net debt27 244Components: short debt 1 077 + long debt 38 222 + other financial liab. 0 + NCI 0 − cash 12 055 = net debt 27 244.Row: derived: same-row components · dashboard=27,244.000 mln — derived: same-row components
Operating CF4 719
Investing CF-144
Assets71 595
Equity22 079

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 49,516; known debt components fit within that envelope.
Net debt formulanet_debt 27,244 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 27,244.
EBITDA = OP + D&AEBITDA (3,978) ≈ OP (3,856) + D&A (122) = 3,978.
Net profit vs operating profitNet profit (3,303) sits within a plausible band vs operating profit (3,856).
Cash ≤ total assetsCash (12,055) ≤ total assets (71,595).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax8 876
Cost of revenueCostOfRevenue2 712
Gross profitGrossProfit6 164
Operating expensesOperatingExpenses2 308
Research and developmentResearchAndDevelopmentExpense1 358
Selling, general and administrativeSellingGeneralAndAdministrativeExpense388
Operating income (loss)OperatingIncomeLoss3 856
Interest expenseInterestExpense406
Income tax expense (benefit)IncomeTaxExpenseBenefit271
Net income (loss)ProfitLoss3 303

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets71 595
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue12 055
Receivables (net)AccountsReceivableNetCurrent2 914
Inventory (net)InventoryNet1 842
PP&E (net)PropertyPlantAndEquipmentNet2 180
GoodwillGoodwill43 619
Total liabilitiesLiabilities49 516
Long-term debtLongTermDebtAndCapitalLeaseObligations38 222
Stockholders' equityStockholdersEquityIncludingPortionAttributableToNoncontrollingInterest22 079
Current / short-term debt (sum of tags)DebtCurrent+…1 119

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities4 719
Investing cash flowNetCashProvidedByUsedInInvestingActivities-144
Financing cash flowNetCashProvidedByUsedInFinancingActivities-4 073
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment122
Dividends paidPaymentsOfDividends1 901
Share repurchasesPaymentsForRepurchaseOfCommonStock1 707

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