Frontierby eninvs

Language: EN · RU

← Company

US_GE 2024-03-31 Q1 — report review

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

Report published: 2024-04-23

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 955
Operating profit1 987
D&A378Row: SEC companyfacts total D&A (corrected; was understated) · dashboard=378.000 mln — SEC companyfacts total D&A (corrected; was understated)
EBITDA2 365Row: operating_profit + corrected D&A · dashboard=2,365.000 mln — operating_profit + corrected D&A
Net profit1 539
Cash18 447
Debt short1 032
Debt long19 493
Net debt2 078Components: short debt 1 032 + long debt 19 493 + other financial liab. 0 + NCI 0 − cash 18 447 = net debt 2 078.Row: derived: same-row components · dashboard=2,078.000 mln — derived: same-row components
Operating CF994
Investing CF806
Assets163 942
Equity29 855

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 134,087; known debt components fit within that envelope.
Net debt formulanet_debt 2,078 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 2,078.
EBITDA = OP + D&AEBITDA (2,365) ≈ OP (1,987) + D&A (378) = 2,365.
Net profit vs operating profitNet profit (1,539) sits within a plausible band vs operating profit (1,987).
Cash ≤ total assetsCash (18,447) ≤ total assets (163,942).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues8 955
Costs and expensesCostsAndExpenses7 974
Research and developmentResearchAndDevelopmentExpense270
Selling, general and administrativeSellingGeneralAndAdministrativeExpense1 026
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest1 987
Income tax expense (benefit)IncomeTaxExpenseBenefit244
Net income (loss)NetIncomeLoss1 539

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets163 942
Cash and equivalentsCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents18 447
Inventory (net)InventoryNet17 603
GoodwillGoodwill13 304
Total liabilitiesLiabilities132 838
Long-term debtLongTermDebtAndCapitalLeaseObligations19 493
Stockholders' equityStockholdersEquity29 855
Current / short-term debt (sum of tags)DebtCurrent+…1 032

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities994
Investing cash flowNetCashProvidedByUsedInInvestingActivities806
Financing cash flowNetCashProvidedByUsedInFinancingActivities-204
Share repurchasesPaymentsForRepurchaseOfCommonStock322

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