Frontierby eninvs

Language: EN · RU

← Company

US_RTX 2023-12-31 FY — report review

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

Report published: 2024-02-05

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
Revenue68 920
Operating profit3 561
D&A4 211Row: derived: same-row components · dashboard=4,211.000 mln — derived: same-row components
EBITDA7 772
Net profit3 195
Cash6 587
Debt short537
Debt long42 355
Net debt36 305Components: short debt 537 + long debt 42 355 + other financial liab. 0 + NCI 0 − cash 6 587 = net debt 36 305.Row: derived: same-row components · dashboard=36,305.000 mln — derived: same-row components
Operating CF7 883
Investing CF-3 039
Assets161 869
Equity59 798

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 102,071; known debt components fit within that envelope.
Net debt formulanet_debt 36,305 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 36,305.
EBITDA = OP + D&AEBITDA (7,772) ≈ OP (3,561) + D&A (4,211) = 7,772.
Net profit vs operating profitNet profit (3,195) sits within a plausible band vs operating profit (3,561).
Cash ≤ total assetsCash (6,587) ≤ total assets (161,869).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues68 920
Costs and expensesCostsAndExpenses65 445
Research and developmentResearchAndDevelopmentExpense2 805
Selling, general and administrativeSellingGeneralAndAdministrativeExpense5 809
Operating income (loss)OperatingIncomeLoss3 561
Interest expenseInterestExpense1 505
Income tax expense (benefit)IncomeTaxExpenseBenefit456
Net income (loss)NetIncomeLoss3 195
Depreciation & amortizationDepreciationDepletionAndAmortization4 211
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization7 772

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets161 869
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue6 587
Receivables (net)AccountsReceivableNet10 838
Inventory (net)InventoryNet11 777
PP&E (net)PropertyPlantAndEquipmentNet15 748
GoodwillGoodwill53 699
Total liabilitiesLiabilities100 424
Long-term debtLongTermDebtAndCapitalLeaseObligations42 355
Stockholders' equityStockholdersEquity59 798
Current / short-term debt (sum of tags)DebtCurrent+…537

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities7 883
Investing cash flowNetCashProvidedByUsedInInvestingActivities-3 039
Financing cash flowNetCashProvidedByUsedInFinancingActivities-4 527
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment2 415
Share repurchasesPaymentsForRepurchaseOfCommonStock12 870

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