COMM_TSN 2024-09-28 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	53 309	—
Operating profit	1 409	—
D&A	1 388	Row: derived: same-row components · dashboard=1,388.000 mln — derived: same-row components
EBITDA	2 797	—
Net profit	800	—
Cash	1 717	—
Debt short	247	—
Debt long	10 234	—
Net debt	8 764	Components: short debt 247 + long debt 10 234 + other financial liab. 0 + NCI 0 − cash 1 717 = net debt 8 764.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=8,764.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF	2 590	—
Investing CF	-888	—
Assets	37 100	—
Equity	18 390	—

Short-term debt (incl. ST leases)	247
Long-term debt (incl. LT leases)	10 234
− Cash & equivalents	1 717
Net debt	8 764

EBITDA	2 797	5.2% of revenue
− D&A	1 388
= Operating profit (EBIT)	1 409	✓ 2.6% of revenue
+ Finance income	89
− Finance costs	481
+ Other (FX and misc.) — derived	53
= Pre-tax profit	1 070	2.0% of revenue
− Income tax	270
= Net profit	800	1.5% of revenue

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`Revenues`	53 309
Gross profit	`GrossProfit`	3 627
Research and development	`ResearchAndDevelopmentExpense`	106
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	2 218
Operating income (loss)	`OperatingIncomeLoss`	1 409
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	270
Net income (loss)	`NetIncomeLoss`	800
Depreciation & amortization	`DepreciationDepletionAndAmortization`	1 388
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	2 797

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	37 100
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	1 717
Receivables (net)	`AccountsReceivableNetCurrent`	2 406
Inventory (net)	`InventoryNet`	5 195
PP&E (net)	`PropertyPlantAndEquipmentNet`	9 442
Goodwill	`Goodwill`	9 819
Long-term debt	`LongTermDebtAndCapitalLeaseObligations`	9 713
Stockholders' equity	`StockholdersEquity`	18 390
Current / short-term debt (sum of tags)	`DebtCurrent+…`	283

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	2 590
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-888
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	-581
Capex (PP&E purchases)	`PaymentsToAcquirePropertyPlantAndEquipment`	1 132

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 (37,100) ≈ TL (18,710) + TE (18,390); residual +0 within 1%.
✓	Net debt formula	net_debt 8,764 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 8,764.
✓	EBITDA = OP + D&A	EBITDA (2,797) ≈ OP (1,409) + D&A (1,388) = 2,797.
✓	Net profit vs operating profit	Net profit (800) sits within a plausible band vs operating profit (1,409).
✓	Cash ≤ total assets	Cash (1,717) ≤ total assets (37,100).

COMM_TSN 2024-09-28 FY — report review