Frontierby eninvs

Language: EN · RU

← Company

US_MCD 2023-12-31 FY — report review

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

Report published: 2024-02-22

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
Revenue25 494
Operating profit11 647
D&A382Row: derived: same-row components · dashboard=382.000 mln — derived: same-row components
EBITDA12 029
Net profit8 469
Cash4 579
Debt short2 192
Debt long37 153
Net debt34 766Components: short debt 2 192 + long debt 37 153 + other financial liab. 0 + NCI 0 − cash 4 579 = net debt 34 766.Row: derived: same-row components · dashboard=34,766.000 mln — derived: same-row components
Operating CF9 612
Investing CF-3 185
Assets56 147
Equity-4 707

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 60,854; known debt components fit within that envelope.
Net debt formulanet_debt 34,766 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 34,766.
EBITDA = OP + D&AEBITDA (12,029) ≈ OP (11,647) + D&A (382) = 12,029.
Net profit vs operating profitNet profit (8,469) sits within a plausible band vs operating profit (11,647).
Cash ≤ total assetsCash (4,579) ≤ total assets (56,147).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues25 494
Costs and expensesCostsAndExpenses13 847
Selling, general and administrativeSellingGeneralAndAdministrativeExpense2 817
Operating income (loss)OperatingIncomeLoss11 647
Interest expenseInterestExpense1 361
Income tax expense (benefit)IncomeTaxExpenseBenefit2 053
Net income (loss)NetIncomeLoss8 469
Depreciation & amortizationDepreciationDepletionAndAmortization382
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization12 029

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets56 147
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue4 579
Inventory (net)InventoryNet53
PP&E (net)PropertyPlantAndEquipmentNet24 908
GoodwillGoodwill3 040
Long-term debtLongTermDebtNoncurrent37 153
Stockholders' equityStockholdersEquity-4 707
Current / short-term debt (sum of tags)DebtCurrent+…2 540

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities9 612
Investing cash flowNetCashProvidedByUsedInInvestingActivities-3 185
Financing cash flowNetCashProvidedByUsedInFinancingActivities-4 374
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment2 357
Share repurchasesPaymentsForRepurchaseOfCommonStock3 054

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