COMM_EXE 2025-12-31 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	12 124	—
Operating profit	2 471	—
D&A	2 980	Row: derived: same-row components · dashboard=2,980.000 mln — derived: same-row components
EBITDA	5 451	—
Net profit	1 819	—
Cash	616	—
Debt short	51	—
Debt long	5 057	—
Net debt	4 492	Components: short debt 51 + long debt 5 057 + other financial liab. 0 + NCI 0 − cash 616 = net debt 4 492.Row: derived: same-row components · dashboard=4,492.000 mln — derived: same-row components
Operating CF	4 575	—
Investing CF	-2 759	—
Assets	28 287	—
Equity	18 578	—

Short-term debt (incl. ST leases)	51
Long-term debt (incl. LT leases)	5 057
− Cash & equivalents	616
Net debt	4 492

EBITDA	5 451	45.0% of revenue
− D&A	2 980
= Operating profit (EBIT)	2 471	✓ 20.4% of revenue
− Finance costs	235
+ Other (FX and misc.) — derived	46
= Pre-tax profit	2 282	18.8% of revenue
− Income tax	463
= Net profit	1 819	15.0% of revenue

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`Revenues`	12 124
Costs and expenses	`CostsAndExpenses`	9 653
Operating income (loss)	`OperatingIncomeLoss`	2 471
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	463
Net income (loss)	`NetIncomeLoss`	1 819
Depreciation & amortization	`DepreciationDepletionAndAmortization`	2 980
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	5 451

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	28 287
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	616
Receivables (net)	`AccountsReceivableNetCurrent`	1 599
PP&E (net)	`PropertyPlantAndEquipmentNet`	24 355
Total liabilities	`Liabilities`	9 709
Long-term debt	`LongTermDebtNoncurrent`	5 009
Stockholders' equity	`StockholdersEquity`	18 578
Current / short-term debt (sum of tags)	`DebtCurrent+…`	51

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	4 575
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-2 759
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	-1 515
Capex (PP&E purchases)	`PaymentsToAcquirePropertyPlantAndEquipment`	2 736
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	100

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 (28,287) ≈ TL (9,709) + TE (18,578); residual +0 within 1%.
✓	Net debt formula	net_debt 4,492 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 4,492.
✓	EBITDA = OP + D&A	EBITDA (5,451) ≈ OP (2,471) + D&A (2,980) = 5,451.
✓	Net profit vs operating profit	Net profit (1,819) sits within a plausible band vs operating profit (2,471).
✓	Cash ≤ total assets	Cash (616) ≤ total assets (28,287).

COMM_EXE 2025-12-31 FY — report review