US_PG 2024-06-30 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	84 039	—
Operating profit	18 545	—
D&A	2 896	Row: derived: same-row components · dashboard=2,896.000 mln — derived: same-row components
EBITDA	21 441	—
Net profit	14 879	—
Cash	9 482	—
Debt short	7 434	—
Debt long	25 935	—
Net debt	23 887	Components: short debt 7 434 + long debt 25 935 + other financial liab. 0 + NCI 0 − cash 9 482 = net debt 23 887.Row: derived: same-row components · dashboard=23,887.000 mln — derived: same-row components
Operating CF	19 846	—
Investing CF	-3 504	—
Assets	122 370	—
Equity	50 559	—

Short-term debt (incl. ST leases)	7 434
Long-term debt (incl. LT leases)	25 935
− Cash & equivalents	9 482
Net debt	23 887

EBITDA	21 441	25.5% of revenue
− D&A	2 896
= Operating profit (EBIT)	18 545	✓ 22.1% of revenue
+ Finance income	473
− Finance costs	925
+ Other (FX and misc.) — derived	573
= Pre-tax profit	18 666	22.2% of revenue
− Income tax	3 787
= Net profit	14 879	17.7% of revenue

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`Revenues`	84 039
Research and development	`ResearchAndDevelopmentExpense`	2 000
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	23 305
Operating income (loss)	`OperatingIncomeLoss`	18 545
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	3 787
Net income (loss)	`NetIncomeLoss`	14 879
Depreciation & amortization	`DepreciationDepletionAndAmortization`	2 896
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	21 441

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	122 370
Cash and equivalents	`CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents`	9 482
Receivables (net)	`AccountsReceivableNetCurrent`	6 118
Inventory (net)	`InventoryNet`	7 016
PP&E (net)	`PropertyPlantAndEquipmentNet`	22 152
Goodwill	`Goodwill`	40 303
Total liabilities	`Liabilities`	71 811
Long-term debt	`LongTermDebtNoncurrent`	25 269
Stockholders' equity	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	50 559
Current / short-term debt (sum of tags)	`DebtCurrent+…`	14 625

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	19 846
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-3 504
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	-14 855
Capex (PP&E purchases)	`PaymentsToAcquirePropertyPlantAndEquipment`	3 322
Dividends paid	`PaymentsOfDividends`	9 312
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	5 006

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 (122,370) ≈ TL (71,811) + TE (50,559); residual +0 within 1%.
✓	Net debt formula	net_debt 23,887 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 23,887.
✓	EBITDA = OP + D&A	EBITDA (21,441) ≈ OP (18,545) + D&A (2,896) = 21,441.
✓	Net profit vs operating profit	Net profit (14,879) sits within a plausible band vs operating profit (18,545).
✓	Cash ≤ total assets	Cash (9,482) ≤ total assets (122,370).

US_PG 2024-06-30 FY — report review