US_PM 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	35 174	—
Operating profit	11 556	—
D&A	1 398	Row: derived: same-row components · dashboard=1,398.000 mln — derived: same-row components
EBITDA	12 954	—
Net profit	7 813	—
Cash	3 060	—
Debt short	2 165	—
Debt long	41 699	—
Net debt	40 804	Components: short debt 2 165 + long debt 41 699 + other financial liab. 0 + NCI 0 − cash 3 060 = net debt 40 804.Row: derived: same-row components · dashboard=40,804.000 mln — derived: same-row components
Operating CF	9 204	—
Investing CF	-3 598	—
Assets	65 304	—
Equity	-11 225	—

Short-term debt (incl. ST leases)	2 165
Long-term debt (incl. LT leases)	41 699
− Cash & equivalents	3 060
Net debt	40 804

EBITDA	12 954	36.8% of revenue
− D&A	1 398
= Operating profit (EBIT)	11 556	✓ 32.9% of revenue
+ Finance income	465
− Finance costs	1 526
− Other (FX and misc.) — derived	343
= Pre-tax profit	10 152	28.9% of revenue
− Income tax	2 339
= Net profit	7 813	22.2% of revenue

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	35 174
Gross profit	`GrossProfit`	22 281
Research and development	`ResearchAndDevelopmentExpense`	709
Operating income (loss)	`OperatingIncomeLoss`	11 556
Interest expense	`InterestExpense`	1 526
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	2 339
Net income (loss)	`NetIncomeLoss`	7 813
Depreciation & amortization	`DepreciationDepletionAndAmortization`	1 398
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	12 954

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	65 304
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	3 060
Receivables (net)	`AccountsReceivableNetCurrent`	3 461
Inventory (net)	`InventoryNet`	10 774
PP&E (net)	`PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization`	7 516
Goodwill	`Goodwill`	16 779
Total liabilities	`Liabilities`	74 750
Long-term debt	`LongTermDebtAndCapitalLeaseObligations`	41 243
Stockholders' equity	`StockholdersEquity`	-11 225
Current / short-term debt (sum of tags)	`DebtCurrent+…`	2 195

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	9 204
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-3 598
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	-5 582
Capex (PP&E purchases)	`PaymentsToAcquirePropertyPlantAndEquipment`	1 321
Dividends paid	`PaymentsOfDividends`	7 964
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	0

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 = TL + TE failed: TA=65,304, TL+TE=63,525, diff=+1,779 (2.7% of TA).
✓	Net debt formula	net_debt 40,804 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 40,804.
✓	EBITDA = OP + D&A	EBITDA (12,954) ≈ OP (11,556) + D&A (1,398) = 12,954.
✓	Net profit vs operating profit	Net profit (7,813) sits within a plausible band vs operating profit (11,556).
✓	Cash ≤ total assets	Cash (3,060) ≤ total assets (65,304).

US_PM 2023-12-31 FY — report review