US_MA 2023-12-31 FY

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

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.

Net debt structure (leases included, IFRS 16)

EBITDA → net profit bridge

Finance income/costs and tax come from the primary source (IFRS/XBRL); the other line balances the walk to pre-tax profit.

Structured statements (SEC US-GAAP)

Metric	Value	Evidence / page extract
Revenue	25 098	—
Operating profit	14 008	—
D&A	799	Row: derived: same-row components · dashboard=799.000 mln — derived: same-row components
EBITDA	14 807	—
Net profit	11 195	—
Cash	8 588	—
Debt short	1 479	—
Debt long	14 977	—
Net debt	7 868	Components: short debt 1 479 + long debt 14 977 + other financial liab. 0 + NCI 0 − cash 8 588 = net debt 7 868.Row: derived: same-row components · dashboard=7,868.000 mln — derived: same-row components
Operating CF	11 980	—
Investing CF	-1 351	—
Assets	42 448	—
Equity	6 929	—

Short-term debt (incl. ST leases)	1 479
Long-term debt (incl. LT leases)	14 977
− Cash & equivalents	8 588
Net debt	7 868

EBITDA	14 807	59.0% of revenue
− D&A	799
= Operating profit (EBIT)	14 008	✓ 55.8% of revenue
− Finance costs	575
+ Other (FX and misc.) — derived	206
= Pre-tax profit	13 639	54.3% of revenue
− Income tax	2 444
= Net profit	11 195	44.6% of revenue

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`Revenues`	25 098
Operating expenses	`OperatingExpenses`	11 090
Operating income (loss)	`OperatingIncomeLoss`	14 008
Interest expense	`InterestExpense`	575
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	2 444
Net income (loss)	`ProfitLoss`	11 195
Depreciation & amortization	`DepreciationAndAmortization`	799
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	14 807

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	42 448
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	8 588
Receivables (net)	`AccountsReceivableNetCurrent`	4 060
PP&E (net)	`PropertyPlantAndEquipmentNet`	2 061
Goodwill	`Goodwill`	7 660
Total liabilities	`Liabilities`	35 451
Long-term debt	`LongTermDebtNoncurrent`	14 344
Stockholders' equity	`StockholdersEquity`	6 929
Current / short-term debt (sum of tags)	`DebtCurrent+…`	1 479

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	11 980
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-1 351
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	-9 488
Capex (PP&E purchases)	`PaymentsToAcquirePropertyPlantAndEquipment`	371
Dividends paid	`PaymentsOfDividends`	2 158
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	9 032

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)

Statement previews & reconstructed tables

Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).

✓	Balance sheet identity (A = L + E)	TA (42,448) ≈ TL (35,451) + TE (6,929); residual +68 within 1%.
✓	Net debt formula	net_debt 7,868 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 7,868.
✓	EBITDA = OP + D&A	EBITDA (14,807) ≈ OP (14,008) + D&A (799) = 14,807.
✓	Net profit vs operating profit	Net profit (11,195) sits within a plausible band vs operating profit (14,008).
✓	Cash ≤ total assets	Cash (8,588) ≤ total assets (42,448).

US_MA 2023-12-31 FY — report review