Frontierby eninvs

Language: EN · RU

← Company

US_MCD 2025-06-30 Q2 — report review

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

Report published: 2025-08-06

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
Revenue6 843
Operating profit3 232
D&A544Row: SEC companyfacts total D&A (corrected; was understated) · dashboard=544.000 mln — SEC companyfacts total D&A (corrected; was understated)
EBITDA3 776Row: operating_profit + corrected D&A · dashboard=3,776.000 mln — operating_profit + corrected D&A
Net profit2 253
Cash1 876
Debt short1 288
Debt long40 801
Net debt40 213Components: short debt 1 288 + long debt 40 801 + other financial liab. 0 + NCI 0 − cash 1 876 = net debt 40 213.Row: derived: same-row components · dashboard=40,213.000 mln — derived: same-row components
Operating CF1 998
Investing CF-869
Assets59 555
Equity-2 760

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 62,315; known debt components fit within that envelope.
Net debt formulanet_debt 40,213 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 40,213.
EBITDA = OP + D&AEBITDA (3,776) ≈ OP (3,232) + D&A (544) = 3,776.
Net profit vs operating profitNet profit (2,253) sits within a plausible band vs operating profit (3,232).
Cash ≤ total assetsCash (1,876) ≤ total assets (59,555).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues6 843
Costs and expensesCostsAndExpenses3 611
Selling, general and administrativeSellingGeneralAndAdministrativeExpense700
Operating income (loss)OperatingIncomeLoss3 232
Interest expenseInterestExpense390
Income tax expense (benefit)IncomeTaxExpenseBenefit608
Net income (loss)NetIncomeLoss2 253
Depreciation & amortizationDepreciationDepletionAndAmortization106
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization3 338

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets59 555
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue1 876
Inventory (net)InventoryNet55
PP&E (net)PropertyPlantAndEquipmentNet27 039
GoodwillGoodwill3 308
Long-term debtLongTermDebtNoncurrent40 801
Stockholders' equityStockholdersEquity-2 760
Current / short-term debt (sum of tags)DebtCurrent+…1 288

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities1 998
Investing cash flowNetCashProvidedByUsedInInvestingActivities-869
Financing cash flowNetCashProvidedByUsedInFinancingActivities-555
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment744
Share repurchasesPaymentsForRepurchaseOfCommonStock505

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