Frontierby eninvs

Language: EN · RU

← Company

US_INTC 2023-12-30 FY — report review

Status: OK — incomplete — unset metrics listed below; Currency: USD; Amounts unit: millions; Forms:

Report published: 2024-01-26

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
Revenue54 228
Operating profit93
D&ASEC US-GAAP XBRL `Depreciation+AmortizationOfIntangibleAssets`
EBITDA93Row: computed as operating_profit + D&A (D&A not split out in source → 0) · dashboard=93.000 mln — computed as operating_profit + D&A (D&A not split out in source → 0)
Net profit1 689
Cash7 079
Debt short2 288
Debt long46 978
Net debt42 187Components: short debt 2 288 + long debt 46 978 + other financial liab. 0 + NCI 0 − cash 7 079 = net debt 42 187.Row: derived: same-row components · dashboard=42,187.000 mln — derived: same-row components
Operating CF11 471
Investing CF-24 041
Assets191 572
Equity105 590

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 85,982; known debt components fit within that envelope.
Net debt formulanet_debt 42,187 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 42,187.
Net profit vs operating profitNet profit (1,689) > 1.5× operating profit (93) — implies a large non-operating gain (asset disposal, FX, one-off). Check the column mapping if no such item is reported.
Cash ≤ total assetsCash (7,079) ≤ total assets (191,572).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax54 228
Gross profitGrossProfit21 711
Operating expensesOperatingExpenses21 618
Costs and expensesCostsAndExpenses54 135
Research and developmentResearchAndDevelopmentExpense16 046
Selling, general and administrativeSellingGeneralAndAdministrativeExpense5 634
Operating income (loss)OperatingIncomeLoss93
Interest expenseInterestExpense878
Income tax expense (benefit)IncomeTaxExpenseBenefit-913
Net income (loss)NetIncomeLoss1 689

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets191 572
Cash and equivalentsCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents7 079
Receivables (net)AccountsReceivableNetCurrent3 402
Inventory (net)InventoryNet11 127
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization96 647
GoodwillGoodwill27 591
Long-term debtLongTermDebtNoncurrent46 978
Stockholders' equityStockholdersEquity105 590
Current / short-term debt (sum of tags)DebtCurrent+…4 576

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities11 471
Investing cash flowNetCashProvidedByUsedInInvestingActivities-24 041
Financing cash flowNetCashProvidedByUsedInFinancingActivities8 505
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment25 750
Share repurchasesPaymentsForRepurchaseOfCommonStock0

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