Frontierby eninvs

Language: EN · RU

← Company

US_IBM 2023-12-31 FY — report review

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

Report published: 2024-02-26

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
Revenue61 860
Operating profit8 690
D&A4 396Row: derived: same-row components · dashboard=4,396.000 mln — derived: same-row components
EBITDA13 086
Net profit7 502
Cash13 068
Debt short7 367
Debt long50 121
Net debt44 420Components: short debt 7 367 + long debt 50 121 + other financial liab. 0 + NCI 0 − cash 13 068 = net debt 44 420.Row: derived debt_short+debt_long-cash=44420.0 · dashboard=44,420.000 mln — derived debt_short+debt_long-cash=44420.0
Operating CF13 931
Investing CF-7 070
Assets135 241
Equity22 533

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 112,708; known debt components fit within that envelope.
Net debt formulanet_debt 44,420 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 44,420.
EBITDA = OP + D&AEBITDA (13,086) ≈ OP (8,690) + D&A (4,396) = 13,086.
Net profit vs operating profitNet profit (7,502) sits within a plausible band vs operating profit (8,690).
Cash ≤ total assetsCash (13,068) ≤ total assets (135,241).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues61 860
Cost of revenueCostOfRevenue27 560
Gross profitGrossProfit34 300
Research and developmentResearchAndDevelopmentExpense6 775
Selling, general and administrativeSellingGeneralAndAdministrativeExpense19 003
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest8 690
Interest expenseInterestExpense1 607
Income tax expense (benefit)IncomeTaxExpenseBenefit1 176
Net income (loss)NetIncomeLoss7 502

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets135 241
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue13 068
Receivables (net)AccountsReceivableNetCurrent7 214
Inventory (net)InventoryNet1 161
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization5 501
GoodwillGoodwill60 178
Total liabilitiesLiabilities112 628
Long-term debtLongTermDebtNoncurrent50 121
Stockholders' equityStockholdersEquity22 533
Current / short-term debt (sum of tags)DebtCurrent+…7 367

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities13 931
Investing cash flowNetCashProvidedByUsedInInvestingActivities-7 070
Financing cash flowNetCashProvidedByUsedInFinancingActivities-1 769
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment1 245

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