COMM_NOV 2024-12-31 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	8 870	—
Operating profit	876	—
D&A	343	Row: derived: same-row components · dashboard=343.000 mln — derived: same-row components
EBITDA	1 219	—
Net profit	635	—
Cash	1 230	—
Debt short	139	—
Debt long	2 247	—
Net debt	1 156	Components: short debt 139 + long debt 2 247 + other financial liab. 0 + NCI 0 − cash 1 230 = net debt 1 156.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=1,156.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF	1 304	—
Investing CF	-471	—
Assets	11 361	—
Equity	6 376	—

Short-term debt (incl. ST leases)	139
Long-term debt (incl. LT leases)	2 247
− Cash & equivalents	1 230
Net debt	1 156

EBITDA	1 219	13.7% of revenue
− D&A	343
= Operating profit (EBIT)	876	✓ 9.9% of revenue
+ Finance income	38
− Finance costs	91
+ Other (FX and misc.) — derived	8
= Pre-tax profit	831	9.4% of revenue
− Income tax	196
= Net profit	635	7.2% of revenue

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	8 870
Cost of revenue	`CostOfRevenue`	6 860
Gross profit	`GrossProfit`	2 010
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	1 134
Operating income (loss)	`OperatingIncomeLoss`	876
Interest expense	`InterestExpense`	91
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	196
Net income (loss)	`NetIncomeLoss`	635
Depreciation & amortization	`DepreciationAndAmortization`	343
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	1 219

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	11 361
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	1 230
Inventory (net)	`InventoryNet`	1 932
PP&E (net)	`PropertyPlantAndEquipmentNet`	1 922
Goodwill	`Goodwill`	1 630
Total liabilities	`Liabilities`	4 933
Long-term debt	`LongTermDebtNoncurrent`	1 703
Stockholders' equity	`StockholdersEquity`	6 376
Current / short-term debt (sum of tags)	`DebtCurrent+…`	139

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	1 304
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-471
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	-406
Capex (PP&E purchases)	`PaymentsToAcquirePropertyPlantAndEquipment`	351
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	229

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 (11,361) ≈ TL (4,933) + TE (6,376); residual +52 within 1%.
✓	Net debt formula	net_debt 1,156 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 1,156.
✓	EBITDA = OP + D&A	EBITDA (1,219) ≈ OP (876) + D&A (343) = 1,219.
✓	Net profit vs operating profit	Net profit (635) sits within a plausible band vs operating profit (876).
✓	Cash ≤ total assets	Cash (1,230) ≤ total assets (11,361).

COMM_NOV 2024-12-31 FY — report review