Frontierby eninvs

Language: EN · RU

← Company

US_JBL 2023-08-31 FY — report review

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

Report published: 2023-10-20

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
Revenue34 702
Operating profit1 537
D&A924Row: derived: same-row components · dashboard=924.000 mln — derived: same-row components
EBITDA2 461
Net profit818
Cash1 804
Debt short178
Debt long2 875
Net debt1 249Components: short debt 178 + long debt 2 875 + other financial liab. 0 + NCI 0 − cash 1 804 = net debt 1 249.Row: derived: same-row components · dashboard=1,249.000 mln — derived: same-row components
Operating CF1 734
Investing CF-723
Assets19 424
Equity2 866

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 16,558; known debt components fit within that envelope.
Net debt formulanet_debt 1,249 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 1,249.
EBITDA = OP + D&AEBITDA (2,461) ≈ OP (1,537) + D&A (924) = 2,461.
Net profit vs operating profitNet profit (818) sits within a plausible band vs operating profit (1,537).
Cash ≤ total assetsCash (1,804) ≤ total assets (19,424).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax34 702
Gross profitGrossProfit2 867
Research and developmentResearchAndDevelopmentExpense34
Selling, general and administrativeSellingGeneralAndAdministrativeExpense1 206
Operating income (loss)OperatingIncomeLoss1 537
Income tax expense (benefit)IncomeTaxExpenseBenefit444
Net income (loss)NetIncomeLoss818
Depreciation & amortizationDepreciationDepletionAndAmortization924
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization2 461

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets19 424
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue1 804
Receivables (net)AccountsReceivableNetCurrent3 647
Inventory (net)InventoryNet5 206
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization3 137
GoodwillGoodwill621
Total liabilitiesLiabilities16 557
Long-term debtLongTermDebtNoncurrent2 875
Stockholders' equityStockholdersEquity2 866
Current / short-term debt (sum of tags)DebtCurrent+…178

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities1 734
Investing cash flowNetCashProvidedByUsedInInvestingActivities-723
Financing cash flowNetCashProvidedByUsedInFinancingActivities-680
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment1 030
Dividends paidPaymentsOfDividends45
Share repurchasesPaymentsForRepurchaseOfCommonStock487

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