COMM_NEM 2023-09-30 Q3

Status: OK — incomplete — unset metrics listed below; Currency: USD; Amounts unit: millions; Forms: ✓ ✓ ✓

Live PDF pass: metric table values were re-extracted from the local PDF (same pipeline as benchmarks). When extraction fills at least one headline metric, the matching row in the issuer ``*_raw_periods.json`` file is updated automatically so the company page stays in sync.

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.

Metric	Value	Evidence / page extract
Revenue	2 493	—
Operating profit	232	—
D&A	480	Row: derived: same-row components · dashboard=480.000 mln — derived: same-row components
EBITDA	712	—
Net profit	158	—
Cash	3 190	—
Debt short	—	—
Debt long	5 575	—
Net debt	2 385	Components: short debt 0 + long debt 5 575 + other financial liab. 0 + NCI 0 − cash 3 190 = net debt 2 385.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=2,385.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF	1 003	—
Investing CF	-253	—
Assets	38 084	—
Equity	19 074	—

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	2 493
Costs and expenses	`CostsAndExpenses`	2 255
Research and development	`ResearchAndDevelopmentExpense`	53
Operating income (loss)	`IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments`	232
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	73
Net income (loss)	`NetIncomeLoss`	158
Depreciation & amortization	`DepreciationDepletionAndAmortization`	480
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	712

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	38 084
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	3 190
Receivables (net)	`AccountsReceivableNetCurrent`	78
PP&E (net)	`PropertyPlantAndEquipmentNet`	24 474
Goodwill	`Goodwill`	1 971
Total liabilities	`Liabilities`	18 824
Long-term debt	`LongTermDebtNoncurrent`	5 575
Stockholders' equity	`StockholdersEquity`	19 074

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	1 003
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-253
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	-381
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)	Implied total liabilities (TA − TE) = 19,010; known debt components fit within that envelope.
✓	Net debt formula	net_debt 2,385 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 2,385.
✓	EBITDA = OP + D&A	EBITDA (712) ≈ OP (232) + D&A (480) = 712.
✓	Net profit vs operating profit	Net profit (158) sits within a plausible band vs operating profit (232).
✓	Cash ≤ total assets	Cash (3,190) ≤ total assets (38,084).

COMM_NEM 2023-09-30 Q3 — report review