Frontierby eninvs

Language: EN · RU

← Company

US_JNJ 2024-06-30 Q2 — report review

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

Report published: 2024-07-25

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
Revenue22 447
Operating profit5 748
D&A1 782Row: derived: same-row components · dashboard=1,782.000 mln — derived: same-row components
EBITDA7 530
Net profit4 686
Cash24 878
Debt short9 855
Debt long31 636
Net debt16 613Components: short debt 9 855 + long debt 31 636 + other financial liab. 0 + NCI 0 − cash 24 878 = net debt 16 613.Row: derived: same-row components · dashboard=16,613.000 mln — derived: same-row components
Operating CF5 633
Investing CF-13 687
Assets181 088
Equity71 538

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 109,550; known debt components fit within that envelope.
Net debt formulanet_debt 16,613 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 16,613.
EBITDA = OP + D&AEBITDA (7,530) ≈ OP (5,748) + D&A (1,782) = 7,530.
Net profit vs operating profitNet profit (4,686) sits within a plausible band vs operating profit (5,748).
Cash ≤ total assetsCash (24,878) ≤ total assets (181,088).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax22 447
Gross profitGrossProfit15 578
Selling, general and administrativeSellingGeneralAndAdministrativeExpense5 681
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest5 748
Income tax expense (benefit)IncomeTaxExpenseBenefit1 062
Net income (loss)NetIncomeLoss4 686
Depreciation & amortizationDepreciationDepletionAndAmortization1 782
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization7 530

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets181 088
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue24 878
Receivables (net)AccountsReceivableNetCurrent15 794
Inventory (net)InventoryNet12 169
PP&E (net)PropertyPlantAndEquipmentNet19 748
GoodwillGoodwill44 250
Total liabilitiesLiabilities109 550
Long-term debtLongTermDebtNoncurrent31 636
Stockholders' equityStockholdersEquity71 538
Current / short-term debt (sum of tags)DebtCurrent+…9 855

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities5 633
Investing cash flowNetCashProvidedByUsedInInvestingActivities-13 687
Financing cash flowNetCashProvidedByUsedInFinancingActivities7 544
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment976
Share repurchasesPaymentsForRepurchaseOfCommonStock136

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