US_T 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	122 428	—
Operating profit	23 461	—
D&A	18 777	Row: derived: same-row components · dashboard=18,777.000 mln — derived: same-row components
EBITDA	42 238	—
Net profit	14 400	—
Cash	6 722	—
Debt short	13 001	—
Debt long	145 422	—
Net debt	151 701	Components: short debt 13 001 + long debt 145 422 + other financial liab. 0 + NCI 0 − cash 6 722 = net debt 151 701.Row: derived: same-row components · dashboard=151,701.000 mln — derived: same-row components
Operating CF	38 314	—
Investing CF	-19 660	—
Assets	407 060	—
Equity	117 442	—

Short-term debt (incl. ST leases)	13 001
Long-term debt (incl. LT leases)	145 422
− Cash & equivalents	6 722
Net debt	151 701

EBITDA	42 238	34.5% of revenue
− D&A	18 777
= Operating profit (EBIT)	23 461	✓ 19.2% of revenue
− Finance costs	6 704
+ Other (FX and misc.) — derived	1 868
= Pre-tax profit	18 625	15.2% of revenue
− Income tax	4 225
= Net profit	14 400	11.8% of revenue

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`Revenues`	122 428
Costs and expenses	`CostsAndExpenses`	98 967
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	28 874
Operating income (loss)	`OperatingIncomeLoss`	23 461
Interest expense	`InterestExpense`	6 704
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	4 225
Net income (loss)	`NetIncomeLoss`	14 400
Depreciation & amortization	`DepreciationDepletionAndAmortization`	18 777
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	42 238

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	407 060
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	6 722
Receivables (net)	`AccountsReceivableNetCurrent`	10 289
PP&E (net)	`PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization`	128 489
Goodwill	`Goodwill`	67 854
Long-term debt	`LongTermDebtAndCapitalLeaseObligations`	127 854
Stockholders' equity	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	117 442
Current / short-term debt (sum of tags)	`DebtCurrent+…`	15 275

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	38 314
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-19 660
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	-15 614
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	194

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 (407,060) ≈ TL (289,618) + TE (117,442); residual +0 within 1%.
✓	Net debt formula	net_debt 151,701 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 151,701.
✓	EBITDA = OP + D&A	EBITDA (42,238) ≈ OP (23,461) + D&A (18,777) = 42,238.
✓	Net profit vs operating profit	Net profit (14,400) sits within a plausible band vs operating profit (23,461).
✓	Cash ≤ total assets	Cash (6,722) ≤ total assets (407,060).

US_T 2023-12-31 FY — report review