Frontierby eninvs

Language: EN · RU

← Company

US_NEE 2024-12-31 FY — report review

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

Report published: 2025-02-14

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
Revenue23 500
Operating profit7 479
D&A5 462Row: derived: same-row components · dashboard=5,462.000 mln — derived: same-row components
EBITDA12 941
Net profit6 946
Cash1 487
Debt short9 948
Debt long72 385
Net debt80 846Components: short debt 9 948 + long debt 72 385 + other financial liab. 0 + NCI 0 − cash 1 487 = net debt 80 846.Row: derived: same-row components · dashboard=80,846.000 mln — derived: same-row components
Operating CF13 260
Investing CF-22 264
Assets190 144
Equity50 101

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 140,043; known debt components fit within that envelope.
Net debt formulanet_debt 80,846 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 80,846.
EBITDA = OP + D&AEBITDA (12,941) ≈ OP (7,479) + D&A (5,462) = 12,941.
Net profit vs operating profitNet profit (6,946) sits within a plausible band vs operating profit (7,479).
Cash ≤ total assetsCash (1,487) ≤ total assets (190,144).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerIncludingAssessedTax23 500
Operating expensesOperatingExpenses17 626
Operating income (loss)OperatingIncomeLoss7 479
Income tax expense (benefit)IncomeTaxExpenseBenefit339
Net income (loss)NetIncomeLoss6 946
Depreciation & amortizationDepreciationAndAmortization5 462
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization12 941

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets190 144
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue1 487
Receivables (net)AccountsReceivableNetCurrent3 336
Inventory (net)InventoryNet2 214
PP&E (net)PropertyPlantAndEquipmentNet138 852
GoodwillGoodwill4 866
Total liabilitiesLiabilities129 283
Long-term debtLongTermDebtNoncurrent72 385
Stockholders' equityStockholdersEquity50 101
Current / short-term debt (sum of tags)DebtCurrent+…9 948

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities13 260
Investing cash flowNetCashProvidedByUsedInInvestingActivities-22 264
Financing cash flowNetCashProvidedByUsedInFinancingActivities7 000
Dividends paidPaymentsOfDividends4 235

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