{ "ticker": { "uuid": "01448191-41da-48e4-8ab0-b38050c7e2f2", "symbol": "SAX", "name": "Str\u00f6er SE & Co. KGaA", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/01448191-41da-48e4-8ab0-b38050c7e2f2/", "api_url": "https://sharemaestro.com/factors/api/tickers/01448191-41da-48e4-8ab0-b38050c7e2f2/" }, "ticker_metadata": { "id": 20321, "uuid": "01448191-41da-48e4-8ab0-b38050c7e2f2", "symbol": "SAX", "name": "Str\u00f6er SE & Co. KGaA", "asset_type": "equity", "market_cap": 2106252672, "stock_exchange_id": 8, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "Str\u00f6er SE & Co. KGaA provides out-of-home (OOH) media and digital out-of-home advertising services in Germany and internationally. The company operates through three segments: OOH Media, Digital & Dialog Media, and DaaS & E-Commerce. It offers traditional analog OOH advertising products, including traditional poster media to advertisements at bus and tram shelters, and on public transport. The company also provides local marketing of digital products to small and medium-sized customers; online marketing activities on both internal and third-party advertising platforms; telesales, telemarketing, and field sales services, including customer communication services; and processing and provision of statistical market and consumer data under the Statista brand. In addition, it operates t-online.de, a news portal; and special interest portals, such as giga.de, familie.de, desired.de, and kino.de. Further, the company provides make-up and facial, body, and hair care products under the M. Asam, ahuhu organic hair care, YOUTH-LIFT, and Kr\u00e4uterhof brands through e-commerce, brick- and-mortar retail, and telesales channels, as well as through international wholesale business. Str\u00f6er SE & Co. KGaA was incorporated in 2016 and is based in Cologne, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "01448191-41da-48e4-8ab0-b38050c7e2f2", "symbol": "SAX", "name": "Str\u00f6er SE & Co. KGaA", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/01448191-41da-48e4-8ab0-b38050c7e2f2/", "api_url": "https://sharemaestro.com/factors/api/tickers/01448191-41da-48e4-8ab0-b38050c7e2f2/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.31, "value": 0.4, "quality": 0.81, "momentum": 0.07, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 34.9, "market_cap": 1946722111.56, "pe_ratio": 28.3139, "earnings_yield": 0.0353, "ebitda_to_ev": 0.1808, "shareholder_yield": 0.0587, "roe": 0.1427, "piotroski_f_score": 7, "momentum_12_1": -0.3253, "volatility_252d": 0.2957 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:40.287651+00:00", "batch_id": "" }, "size": { "price_close": 34.9, "market_cap": 1946722111.56, "market_cap_usd": 1946722111.56, "enterprise_value": 2653251111.56, "shares_outstanding": 55780000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.3139, "pb_ratio": 4.0399, "ptbv_ratio": 4.0399, "ps_ratio": 0.9895, "pcf_ratio": 6.3341, "pfcf_ratio": 8.8066, "ev_ebitda": 5.5297, "ev_ebit": 14.9591, "ev_sales": 1.3487, "ev_fcf": 12.0028, "earnings_yield": 0.0353, "fcf_yield": 0.0833, "price_to_sales": 0.9895, "price_to_book": 4.0399, "price_to_cashflow": 6.3341, "ebitda_to_ev": 0.1808, "sales_yield": 0.7415 }, "yield": { "dividend_yield": 0.0625, "buyback_yield": -0.0038, "shareholder_yield": 0.0587, "debt_paydown_yield": 0, "total_yield": 0.0587 }, "quality": { "gross_margin": 0.413, "operating_margin": 0.0902, "net_margin": 0.0349, "ebitda_margin": 0.2439, "fcf_margin": 0.1124, "roe": 0.1427, "roa": 0.0245, "roic": 0.1119, "roc_greenblatt": null, "asset_turnover": 0.7022, "cash_conversion": 3.2151, "accruals_ratio": -0.0852, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.8491, "revenue_stability_5y": 0.0983, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.29, "external_financing": 0.0026 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.4725, "debt_to_assets": 0.2788, "interest_coverage": 5.7193, "current_ratio": 0.6086, "quick_ratio": 0.6086, "net_debt": 706529000, "local_beta": 0.9688, "volatility_252d": 0.2957, "volatility_60d": 0.68, "max_drawdown_12m": -0.4234, "risk_adjusted_momentum": -1.1001 }, "growth": { "revenue_growth_1y": 0.0692, "revenue_growth_3y_cagr": 0.0795, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.4055, "eps_growth_3y_cagr": 0.0231, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3291, "book_value_growth_1y": 0.0649, "revenue_growth": 0.0692, "earnings_growth": 0.4055 }, "momentum": { "price_return_1m": -0.0613, "price_return_3m": 0.0325, "price_return_6m": -0.0451, "price_return_9m": -0.1165, "price_return_12m": -0.3666, "price_return_12m_ex1m": -0.3253, "momentum_6m": -0.0451, "momentum_12m": -0.3666, "momentum_12_1": -0.3253, "distance_from_52w_high": -0.3143, "distance_from_52w_low": 0.1891, "relative_strength": -0.3853 }, "raw_ttm": { "revenue_ttm": 1967327000, "gross_profit_ttm": 812531000, "ebit_ttm": 177367000, "ebitda_ttm": 479815000, "net_income_ttm": 68755000, "eps_diluted_ttm": 1.2326, "operating_cash_flow_ttm": 307339000, "capital_expenditure_ttm": -86287000, "fcf_ttm": 221052000, "dividends_paid_ttm": -121718000, "share_repurchases_ttm": 0, "shares_issued_ttm": 7372000, "interest_expense_ttm": 31012000, "cash_and_equivalents": 74521000, "total_current_assets": 431347000, "total_current_liabilities": 708754000, "net_ppe": null, "total_assets": 2801744000, "total_debt": 781050000, "total_equity": 481873000, "net_working_capital": -283957000, "book_value_per_share": 8.6388, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.6388 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 75, "rank_pb": 73, "rank_ptbv": 73, "rank_ps": 38, "rank_pcf": 28, "rank_ev_ebitda": 20, "rank_ev_ebit": 53, "rank_earnings_yield": 75, "rank_fcf_yield": 21, "rank_dividend_yield": 9, "rank_shareholder_yield": 22, "rank_total_yield": 32, "rank_roe": 38, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 52, "rank_fcf_margin": 37, "rank_piotroski": 30, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 92 }, "composites": { "value_composite": 60, "quality_composite": 19, "momentum_composite": 93, "growth_composite": 15, "yield_composite": 14, "svqf_composite": 82, "vc1_composite": 41, "vc2_composite": 35, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.5692, "os_score": 0.31, "value_percentile": 0.4, "quality_percentile": 0.81, "momentum_percentile": 0.07, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8148, "ticker_id": 20321, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:40.287651+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.9, "market_cap": 1946722111.56, "market_cap_usd": 1946722111.56, "enterprise_value": 2653251111.56, "shares_outstanding": 55780000, "fx_rate_to_usd": null, "pe_ratio": 28.31389879, "pb_ratio": 4.03990701, "ptbv_ratio": 4.03990701, "ps_ratio": 0.98952645, "pcf_ratio": 6.33412002, "pfcf_ratio": 8.80662519, "ev_ebitda": 5.52973774, "ev_ebit": 14.95910238, "ev_sales": 1.34865791, "ev_fcf": 12.00283694, "earnings_yield": 0.03531834, "fcf_yield": 0.08331364, "dividend_yield": 0.06252459, "buyback_yield": -0.00378688, "shareholder_yield": 0.05873771, "debt_paydown_yield": 0, "total_yield": 0.05873771, "gross_margin": 0.41301268, "operating_margin": 0.09015634, "net_margin": 0.03494844, "ebitda_margin": 0.24389184, "fcf_margin": 0.1123616, "roe": 0.14268282, "roa": 0.02454007, "roic": 0.11193624, "roc_greenblatt": null, "asset_turnover": 0.70217943, "cash_conversion": 3.215068, "accruals_ratio": -0.08515553, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.47250294, "debt_to_assets": 0.27877279, "interest_coverage": 5.71930221, "current_ratio": 0.60859903, "quick_ratio": 0.60859903, "net_debt": 706529000, "revenue_growth_1y": 0.06922056, "revenue_growth_3y_cagr": 0.07945228, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.40545784, "eps_growth_3y_cagr": 0.02310546, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.32914547, "book_value_growth_1y": 0.06486043, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.849064, "revenue_stability_5y": 0.098308, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06128385, "price_return_3m": 0.03254447, "price_return_6m": -0.04514356, "price_return_9m": -0.11645565, "price_return_12m": -0.36660611, "price_return_12m_ex1m": -0.32525515, "distance_from_52w_high": -0.31434183, "distance_from_52w_low": 0.18909717, "relative_strength": -0.38531008, "local_beta": 0.9688, "volatility_252d": 0.295663, "volatility_60d": 0.680015, "max_drawdown_12m": -0.4233792, "revenue_ttm": 1967327000, "gross_profit_ttm": 812531000, "ebit_ttm": 177367000, "ebitda_ttm": 479815000, "net_income_ttm": 68755000, "eps_diluted_ttm": 1.23261025, "operating_cash_flow_ttm": 307339000, "capital_expenditure_ttm": -86287000, "fcf_ttm": 221052000, "dividends_paid_ttm": -121718000, "share_repurchases_ttm": 0, "shares_issued_ttm": 7372000, "interest_expense_ttm": 31012000, "cash_and_equivalents": 74521000, "total_current_assets": 431347000, "total_current_liabilities": 708754000, "net_ppe": null, "total_assets": 2801744000, "total_debt": 781050000, "total_equity": 481873000, "net_working_capital": -283957000, "book_value_per_share": 8.63881319, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.63881319, "universe_ticker_count": 632, "sector": "Communication Services", "rank_pe": 75, "rank_pb": 73, "rank_ptbv": 73, "rank_ps": 38, "rank_pcf": 28, "rank_ev_ebitda": 20, "rank_ev_ebit": 53, "rank_earnings_yield": 75, "rank_fcf_yield": 21, "rank_dividend_yield": 9, "rank_shareholder_yield": 22, "rank_total_yield": 32, "rank_roe": 38, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 52, "rank_fcf_margin": 37, "rank_piotroski": 30, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 92, "value_composite": 60, "quality_composite": 19, "momentum_composite": 93, "growth_composite": 15, "yield_composite": 14, "svqf_composite": 82, "vc1_composite": 41, "vc2_composite": 35, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 34.9, "os": 0.31, "value": 0.4, "quality": 0.81, "momentum": 0.07, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 28.3139, "earnings_yield": 0.0353, "shareholder_yield": 0.0587, "roe": 0.1427, "momentum_12_1": -0.3253, "complete_fields": { "id": 8148, "ticker_id": 20321, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:40.287651+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.9, "market_cap": 1946722111.56, "market_cap_usd": 1946722111.56, "enterprise_value": 2653251111.56, "shares_outstanding": 55780000, "fx_rate_to_usd": null, "pe_ratio": 28.31389879, "pb_ratio": 4.03990701, "ptbv_ratio": 4.03990701, "ps_ratio": 0.98952645, "pcf_ratio": 6.33412002, "pfcf_ratio": 8.80662519, "ev_ebitda": 5.52973774, "ev_ebit": 14.95910238, "ev_sales": 1.34865791, "ev_fcf": 12.00283694, "earnings_yield": 0.03531834, "fcf_yield": 0.08331364, "dividend_yield": 0.06252459, "buyback_yield": -0.00378688, "shareholder_yield": 0.05873771, "debt_paydown_yield": 0, "total_yield": 0.05873771, "gross_margin": 0.41301268, "operating_margin": 0.09015634, "net_margin": 0.03494844, "ebitda_margin": 0.24389184, "fcf_margin": 0.1123616, "roe": 0.14268282, "roa": 0.02454007, "roic": 0.11193624, "roc_greenblatt": null, "asset_turnover": 0.70217943, "cash_conversion": 3.215068, "accruals_ratio": -0.08515553, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.47250294, "debt_to_assets": 0.27877279, "interest_coverage": 5.71930221, "current_ratio": 0.60859903, "quick_ratio": 0.60859903, "net_debt": 706529000, "revenue_growth_1y": 0.06922056, "revenue_growth_3y_cagr": 0.07945228, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.40545784, "eps_growth_3y_cagr": 0.02310546, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.32914547, "book_value_growth_1y": 0.06486043, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.849064, "revenue_stability_5y": 0.098308, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06128385, "price_return_3m": 0.03254447, "price_return_6m": -0.04514356, "price_return_9m": -0.11645565, "price_return_12m": -0.36660611, "price_return_12m_ex1m": -0.32525515, "distance_from_52w_high": -0.31434183, "distance_from_52w_low": 0.18909717, "relative_strength": -0.38531008, "local_beta": 0.9688, "volatility_252d": 0.295663, "volatility_60d": 0.680015, "max_drawdown_12m": -0.4233792, "revenue_ttm": 1967327000, "gross_profit_ttm": 812531000, "ebit_ttm": 177367000, "ebitda_ttm": 479815000, "net_income_ttm": 68755000, "eps_diluted_ttm": 1.23261025, "operating_cash_flow_ttm": 307339000, "capital_expenditure_ttm": -86287000, "fcf_ttm": 221052000, "dividends_paid_ttm": -121718000, "share_repurchases_ttm": 0, "shares_issued_ttm": 7372000, "interest_expense_ttm": 31012000, "cash_and_equivalents": 74521000, "total_current_assets": 431347000, "total_current_liabilities": 708754000, "net_ppe": null, "total_assets": 2801744000, "total_debt": 781050000, "total_equity": 481873000, "net_working_capital": -283957000, "book_value_per_share": 8.63881319, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.63881319, "universe_ticker_count": 632, "sector": "Communication Services", "rank_pe": 75, "rank_pb": 73, "rank_ptbv": 73, "rank_ps": 38, "rank_pcf": 28, "rank_ev_ebitda": 20, "rank_ev_ebit": 53, "rank_earnings_yield": 75, "rank_fcf_yield": 21, "rank_dividend_yield": 9, "rank_shareholder_yield": 22, "rank_total_yield": 32, "rank_roe": 38, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 52, "rank_fcf_margin": 37, "rank_piotroski": 30, "rank_accruals": 20, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 92, "value_composite": 60, "quality_composite": 19, "momentum_composite": 93, "growth_composite": 15, "yield_composite": 14, "svqf_composite": 82, "vc1_composite": 41, "vc2_composite": 35, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "income_statement": { "revenue": 2046841000, "cost_of_revenue": 1150717000, "gross_profit": 896125000, "ebit": 292413000, "ebitda": 603222000, "pretax_income": null, "tax_provision": null, "net_income": 130797000, "net_income_to_common": 130797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73066000, "total_current_assets": 425442000, "total_assets": 2886430000, "short_term_debt": 67971000, "long_term_debt": 761821000, "total_debt": 1676972000, "total_liabilities": null, "total_equity": 465500000, "shares_outstanding": 55848313, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 454493000, "capital_expenditure": -95536000, "free_cash_flow": 358957000, "dividends_paid": -121718000, "share_repurchases": 0, "shares_issued": 7372000, "net_debt_issued": 67002000 }, "complete_fields": { "id": 389265, "ticker_id": 20321, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "603222000", "netIncome": "130797000", "grossProfit": "896125000", "totalRevenue": "2046841000", "costOfRevenue": "1150717000", "interestExpense": "74509000", "operatingIncome": "292413000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "318646000" }, "balance": { "totalDebt": "1676972000", "totalAssets": "2886430000", "longTermDebt": "761821000", "shortTermDebt": "67971000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "55848313", "totalCurrentAssets": "425442000", "totalShareholderEquity": "465500000", "totalCurrentLiabilities": "856623000", "cashAndShortTermInvestments": "73066000" }, "cashflow": { "freeCashFlow": "358957000", "dividendsPaid": "-121718000", "issuanceOfDebt": "659293000", "issuanceOfStock": "7372000", "repaymentOfDebt": "-592291000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "454493000", "repurchaseOfStock": "0", "capitalExpenditures": "-95536000" } }, "revenue": 2046841000, "cost_of_revenue": 1150717000, "gross_profit": 896125000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 292413000, "depreciation_amortisation": 318646000, "ebitda": 603222000, "interest_expense": 74509000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 130797000, "net_income_continuing_ops": null, "net_income_to_common": 130797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73066000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 425442000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2886430000, "short_term_debt": 67971000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 856623000, "long_term_debt": 761821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1676972000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 465500000, "shares_outstanding": 55848313, "operating_cash_flow": 454493000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -95536000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -121718000, "share_repurchases": 0, "shares_issued": 7372000, "net_debt_issued": 67002000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 358957000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "603222000", "netIncome": "130797000", "grossProfit": "896125000", "totalRevenue": "2046841000", "costOfRevenue": "1150717000", "interestExpense": "74509000", "operatingIncome": "292413000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "318646000" }, "balance": { "totalDebt": "1676972000", "totalAssets": "2886430000", "longTermDebt": "761821000", "shortTermDebt": "67971000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "55848313", "totalCurrentAssets": "425442000", "totalShareholderEquity": "465500000", "totalCurrentLiabilities": "856623000", "cashAndShortTermInvestments": "73066000" }, "cashflow": { "freeCashFlow": "358957000", "dividendsPaid": "-121718000", "issuanceOfDebt": "659293000", "issuanceOfStock": "7372000", "repaymentOfDebt": "-592291000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "454493000", "repurchaseOfStock": "0", "capitalExpenditures": "-95536000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "income_statement": { "revenue": 1914330000, "cost_of_revenue": 1117570000, "gross_profit": 796760000, "ebit": 238555000, "ebitda": 555167000, "pretax_income": null, "tax_provision": null, "net_income": 92827000, "net_income_to_common": 92827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69861000, "total_current_assets": 398955000, "total_assets": 2741066000, "short_term_debt": 115988000, "long_term_debt": 640011000, "total_debt": 1608112000, "total_liabilities": null, "total_equity": 436035000, "shares_outstanding": 55706313, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 401131000, "capital_expenditure": -131065000, "free_cash_flow": 270066000, "dividends_paid": -111573000, "share_repurchases": -24380000, "shares_issued": 5293000, "net_debt_issued": 37760000 }, "complete_fields": { "id": 389267, "ticker_id": 20321, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "555167000", "netIncome": "92827000", "grossProfit": "796760000", "totalRevenue": "1914330000", "costOfRevenue": "1117570000", "interestExpense": "66738000", "operatingIncome": "238555000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "323402000" }, "balance": { "totalDebt": "1608112000", "totalAssets": "2741066000", "longTermDebt": "640011000", "shortTermDebt": "115988000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "55706313", "totalCurrentAssets": "398955000", "totalShareholderEquity": "436035000", "totalCurrentLiabilities": "842355000", "cashAndShortTermInvestments": "69861000" }, "cashflow": { "freeCashFlow": "270066000", "dividendsPaid": "-111573000", "issuanceOfDebt": "199370000", "issuanceOfStock": "5293000", "repaymentOfDebt": "-161610000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "401131000", "repurchaseOfStock": "-24380000", "capitalExpenditures": "-131065000" } }, "revenue": 1914330000, "cost_of_revenue": 1117570000, "gross_profit": 796760000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238555000, "depreciation_amortisation": 323402000, "ebitda": 555167000, "interest_expense": 66738000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 92827000, "net_income_continuing_ops": null, "net_income_to_common": 92827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69861000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 398955000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2741066000, "short_term_debt": 115988000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 842355000, "long_term_debt": 640011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1608112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 436035000, "shares_outstanding": 55706313, "operating_cash_flow": 401131000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -131065000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -111573000, "share_repurchases": -24380000, "shares_issued": 5293000, "net_debt_issued": 37760000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 270066000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "555167000", "netIncome": "92827000", "grossProfit": "796760000", "totalRevenue": "1914330000", "costOfRevenue": "1117570000", "interestExpense": "66738000", "operatingIncome": "238555000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "323402000" }, "balance": { "totalDebt": "1608112000", "totalAssets": "2741066000", "longTermDebt": "640011000", "shortTermDebt": "115988000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "55706313", "totalCurrentAssets": "398955000", "totalShareholderEquity": "436035000", "totalCurrentLiabilities": "842355000", "cashAndShortTermInvestments": "69861000" }, "cashflow": { "freeCashFlow": "270066000", "dividendsPaid": "-111573000", "issuanceOfDebt": "199370000", "issuanceOfStock": "5293000", "repaymentOfDebt": "-161610000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "401131000", "repurchaseOfStock": "-24380000", "capitalExpenditures": "-131065000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "income_statement": { "revenue": 1771942000, "cost_of_revenue": 1015459000, "gross_profit": 756483000, "ebit": 243189000, "ebitda": 544724000, "pretax_income": null, "tax_provision": null, "net_income": 143258000, "net_income_to_common": 143258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71985000, "total_current_assets": 396229000, "total_assets": 2756169000, "short_term_debt": 24797000, "long_term_debt": 722845000, "total_debt": 1624200000, "total_liabilities": null, "total_equity": 464234000, "shares_outstanding": 56081240, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 410894000, "capital_expenditure": -163622000, "free_cash_flow": 247272000, "dividends_paid": -137061000, "share_repurchases": -25845000, "shares_issued": 0, "net_debt_issued": 122349000 }, "complete_fields": { "id": 389268, "ticker_id": 20321, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "544724000", "netIncome": "143258000", "grossProfit": "756483000", "totalRevenue": "1771942000", "costOfRevenue": "1015459000", "interestExpense": "30404000", "operatingIncome": "243189000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "303507000" }, "balance": { "totalDebt": "1624200000", "totalAssets": "2756169000", "longTermDebt": "722845000", "shortTermDebt": "24797000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "56081240", "totalCurrentAssets": "396229000", "totalShareholderEquity": "464234000", "totalCurrentLiabilities": "699332000", "cashAndShortTermInvestments": "71985000" }, "cashflow": { "freeCashFlow": "247272000", "dividendsPaid": "-137061000", "issuanceOfDebt": "798866000", "issuanceOfStock": "0", "repaymentOfDebt": "-676517000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "410894000", "repurchaseOfStock": "-25845000", "capitalExpenditures": "-163622000" } }, "revenue": 1771942000, "cost_of_revenue": 1015459000, "gross_profit": 756483000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 243189000, "depreciation_amortisation": 303507000, "ebitda": 544724000, "interest_expense": 30404000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 143258000, "net_income_continuing_ops": null, "net_income_to_common": 143258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71985000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 396229000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2756169000, "short_term_debt": 24797000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 699332000, "long_term_debt": 722845000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1624200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 464234000, "shares_outstanding": 56081240, "operating_cash_flow": 410894000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -163622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -137061000, "share_repurchases": -25845000, "shares_issued": 0, "net_debt_issued": 122349000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 247272000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "544724000", "netIncome": "143258000", "grossProfit": "756483000", "totalRevenue": "1771942000", "costOfRevenue": "1015459000", "interestExpense": "30404000", "operatingIncome": "243189000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "303507000" }, "balance": { "totalDebt": "1624200000", "totalAssets": "2756169000", "longTermDebt": "722845000", "shortTermDebt": "24797000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "56081240", "totalCurrentAssets": "396229000", "totalShareholderEquity": "464234000", "totalCurrentLiabilities": "699332000", "cashAndShortTermInvestments": "71985000" }, "cashflow": { "freeCashFlow": "247272000", "dividendsPaid": "-137061000", "issuanceOfDebt": "798866000", "issuanceOfStock": "0", "repaymentOfDebt": "-676517000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "410894000", "repurchaseOfStock": "-25845000", "capitalExpenditures": "-163622000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "income_statement": { "revenue": 1627323000, "cost_of_revenue": 978319000, "gross_profit": 649005000, "ebit": 187082000, "ebitda": 505950000, "pretax_income": null, "tax_provision": null, "net_income": 122134000, "net_income_to_common": 122134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62973000, "total_current_assets": 356840000, "total_assets": 2717732000, "short_term_debt": 236528000, "long_term_debt": 395942000, "total_debt": 1577604000, "total_liabilities": null, "total_equity": 474507000, "shares_outstanding": 56691571, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 426458000, "capital_expenditure": -106548000, "free_cash_flow": 319910000, "dividends_paid": -125955000, "share_repurchases": 0, "shares_issued": 2309000, "net_debt_issued": -30351000 }, "complete_fields": { "id": 389269, "ticker_id": 20321, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "505950000", "netIncome": "122134000", "grossProfit": "649005000", "totalRevenue": "1627323000", "costOfRevenue": "978319000", "interestExpense": "27177000", "operatingIncome": "187082000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "310067000" }, "balance": { "totalDebt": "1577604000", "totalAssets": "2717732000", "longTermDebt": "395942000", "shortTermDebt": "236528000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "56691571", "totalCurrentAssets": "356840000", "totalShareholderEquity": "474507000", "totalCurrentLiabilities": "926231000", "cashAndShortTermInvestments": "62973000" }, "cashflow": { "freeCashFlow": "319910000", "dividendsPaid": "-125955000", "issuanceOfDebt": "308020000", "issuanceOfStock": "2309000", "repaymentOfDebt": "-338371000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "426458000", "repurchaseOfStock": "0", "capitalExpenditures": "-106548000" } }, "revenue": 1627323000, "cost_of_revenue": 978319000, "gross_profit": 649005000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187082000, "depreciation_amortisation": 310067000, "ebitda": 505950000, "interest_expense": 27177000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 122134000, "net_income_continuing_ops": null, "net_income_to_common": 122134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62973000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 356840000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2717732000, "short_term_debt": 236528000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 926231000, "long_term_debt": 395942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1577604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 474507000, "shares_outstanding": 56691571, "operating_cash_flow": 426458000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -106548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -125955000, "share_repurchases": 0, "shares_issued": 2309000, "net_debt_issued": -30351000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 319910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "505950000", "netIncome": "122134000", "grossProfit": "649005000", "totalRevenue": "1627323000", "costOfRevenue": "978319000", "interestExpense": "27177000", "operatingIncome": "187082000", "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "310067000" }, "balance": { "totalDebt": "1577604000", "totalAssets": "2717732000", "longTermDebt": "395942000", "shortTermDebt": "236528000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": "56691571", "totalCurrentAssets": "356840000", "totalShareholderEquity": "474507000", "totalCurrentLiabilities": "926231000", "cashAndShortTermInvestments": "62973000" }, "cashflow": { "freeCashFlow": "319910000", "dividendsPaid": "-125955000", "issuanceOfDebt": "308020000", "issuanceOfStock": "2309000", "repaymentOfDebt": "-338371000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": "426458000", "repurchaseOfStock": "0", "capitalExpenditures": "-106548000" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "income_statement": { "revenue": 495603000, "cost_of_revenue": 301437000, "gross_profit": 194166000, "ebit": 28118000, "ebitda": 100686000, "pretax_income": null, "tax_provision": null, "net_income": 7252000, "net_income_to_common": 7252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74521000, "total_current_assets": 431347000, "total_assets": 2801744000, "short_term_debt": null, "long_term_debt": null, "total_debt": 781050000, "total_liabilities": null, "total_equity": 481873000, "shares_outstanding": 55780000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63954000, "capital_expenditure": -18021000, "free_cash_flow": 45933000, "dividends_paid": null, "share_repurchases": -2041000, "shares_issued": null, "net_debt_issued": 12988000 }, "complete_fields": { "id": 389260, "ticker_id": 20321, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "100686000", "netIncome": "7252000", "grossProfit": "194166000", "totalRevenue": "495603000", "costOfRevenue": "301437000", "interestExpense": "7627000", "operatingIncome": "28118000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "80454000" }, "balance": { "totalDebt": "781050000", "totalAssets": "2801744000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "55780000", "totalCurrentAssets": "431347000", "totalShareholderEquity": "481873000", "totalCurrentLiabilities": "708754000", "cashAndShortTermInvestments": "74521000" }, "cashflow": { "freeCashFlow": "45933000", "dividendsPaid": null, "issuanceOfDebt": "96505000", "issuanceOfStock": null, "repaymentOfDebt": "-83517000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "63954000", "repurchaseOfStock": "-2041000", "capitalExpenditures": "-18021000" } }, "revenue": 495603000, "cost_of_revenue": 301437000, "gross_profit": 194166000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28118000, "depreciation_amortisation": 80454000, "ebitda": 100686000, "interest_expense": 7627000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7252000, "net_income_continuing_ops": null, "net_income_to_common": 7252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74521000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 431347000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2801744000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 708754000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 781050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 481873000, "shares_outstanding": 55780000, "operating_cash_flow": 63954000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18021000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2041000, "shares_issued": null, "net_debt_issued": 12988000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 45933000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "100686000", "netIncome": "7252000", "grossProfit": "194166000", "totalRevenue": "495603000", "costOfRevenue": "301437000", "interestExpense": "7627000", "operatingIncome": "28118000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "80454000" }, "balance": { "totalDebt": "781050000", "totalAssets": "2801744000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "55780000", "totalCurrentAssets": "431347000", "totalShareholderEquity": "481873000", "totalCurrentLiabilities": "708754000", "cashAndShortTermInvestments": "74521000" }, "cashflow": { "freeCashFlow": "45933000", "dividendsPaid": null, "issuanceOfDebt": "96505000", "issuanceOfStock": null, "repaymentOfDebt": "-83517000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "63954000", "repurchaseOfStock": "-2041000", "capitalExpenditures": "-18021000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "income_statement": { "revenue": 491523000, "cost_of_revenue": 283622000, "gross_profit": 207901000, "ebit": 58143000, "ebitda": 134693000, "pretax_income": null, "tax_provision": null, "net_income": 24625000, "net_income_to_common": 24625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64788000, "total_current_assets": 410743000, "total_assets": 2815996000, "short_term_debt": null, "long_term_debt": null, "total_debt": 806300000, "total_liabilities": null, "total_equity": 404383000, "shares_outstanding": 55848313, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97582000, "capital_expenditure": -28261000, "free_cash_flow": 69321000, "dividends_paid": -7970000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -19630000 }, "complete_fields": { "id": 389261, "ticker_id": 20321, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "134693000", "netIncome": "24625000", "grossProfit": "207901000", "totalRevenue": "491523000", "costOfRevenue": "283622000", "interestExpense": "7945000", "operatingIncome": "58143000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "84024000" }, "balance": { "totalDebt": "806300000", "totalAssets": "2815996000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "55848313", "totalCurrentAssets": "410743000", "totalShareholderEquity": "404383000", "totalCurrentLiabilities": "700153000", "cashAndShortTermInvestments": "64788000" }, "cashflow": { "freeCashFlow": "69321000", "dividendsPaid": "-7970000", "issuanceOfDebt": "184278000", "issuanceOfStock": "0", "repaymentOfDebt": "-203908000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "97582000", "repurchaseOfStock": null, "capitalExpenditures": "-28261000" } }, "revenue": 491523000, "cost_of_revenue": 283622000, "gross_profit": 207901000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58143000, "depreciation_amortisation": 84024000, "ebitda": 134693000, "interest_expense": 7945000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 24625000, "net_income_continuing_ops": null, "net_income_to_common": 24625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64788000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 410743000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2815996000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 700153000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 806300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 404383000, "shares_outstanding": 55848313, "operating_cash_flow": 97582000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -28261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7970000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -19630000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 69321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "134693000", "netIncome": "24625000", "grossProfit": "207901000", "totalRevenue": "491523000", "costOfRevenue": "283622000", "interestExpense": "7945000", "operatingIncome": "58143000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "84024000" }, "balance": { "totalDebt": "806300000", "totalAssets": "2815996000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "55848313", "totalCurrentAssets": "410743000", "totalShareholderEquity": "404383000", "totalCurrentLiabilities": "700153000", "cashAndShortTermInvestments": "64788000" }, "cashflow": { "freeCashFlow": "69321000", "dividendsPaid": "-7970000", "issuanceOfDebt": "184278000", "issuanceOfStock": "0", "repaymentOfDebt": "-203908000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "97582000", "repurchaseOfStock": null, "capitalExpenditures": "-28261000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "income_statement": { "revenue": 504730000, "cost_of_revenue": 288850000, "gross_profit": 215880000, "ebit": 59201000, "ebitda": 137367000, "pretax_income": null, "tax_provision": null, "net_income": 28343000, "net_income_to_common": 28343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72032000, "total_current_assets": 406436000, "total_assets": 2789852000, "short_term_debt": null, "long_term_debt": null, "total_debt": 782567000, "total_liabilities": null, "total_equity": 379169000, "shares_outstanding": 55848313, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 106477000, "capital_expenditure": -21867000, "free_cash_flow": 84610000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 101872000 }, "complete_fields": { "id": 389262, "ticker_id": 20321, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "137367000", "netIncome": "28343000", "grossProfit": "215880000", "totalRevenue": "504730000", "costOfRevenue": "288850000", "interestExpense": "7871000", "operatingIncome": "59201000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "83381000" }, "balance": { "totalDebt": "782567000", "totalAssets": "2789852000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "55848313", "totalCurrentAssets": "406436000", "totalShareholderEquity": "379169000", "totalCurrentLiabilities": "691542000", "cashAndShortTermInvestments": "72032000" }, "cashflow": { "freeCashFlow": "84610000", "dividendsPaid": null, "issuanceOfDebt": "229673000", "issuanceOfStock": "0", "repaymentOfDebt": "-127801000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "106477000", "repurchaseOfStock": null, "capitalExpenditures": "-21867000" } }, "revenue": 504730000, "cost_of_revenue": 288850000, "gross_profit": 215880000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59201000, "depreciation_amortisation": 83381000, "ebitda": 137367000, "interest_expense": 7871000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 28343000, "net_income_continuing_ops": null, "net_income_to_common": 28343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72032000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 406436000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2789852000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 691542000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 782567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 379169000, "shares_outstanding": 55848313, "operating_cash_flow": 106477000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 101872000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 84610000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "137367000", "netIncome": "28343000", "grossProfit": "215880000", "totalRevenue": "504730000", "costOfRevenue": "288850000", "interestExpense": "7871000", "operatingIncome": "59201000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "83381000" }, "balance": { "totalDebt": "782567000", "totalAssets": "2789852000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "55848313", "totalCurrentAssets": "406436000", "totalShareholderEquity": "379169000", "totalCurrentLiabilities": "691542000", "cashAndShortTermInvestments": "72032000" }, "cashflow": { "freeCashFlow": "84610000", "dividendsPaid": null, "issuanceOfDebt": "229673000", "issuanceOfStock": "0", "repaymentOfDebt": "-127801000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "106477000", "repurchaseOfStock": null, "capitalExpenditures": "-21867000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "income_statement": { "revenue": 475471000, "cost_of_revenue": 280887000, "gross_profit": 194584000, "ebit": 31905000, "ebitda": 107069000, "pretax_income": null, "tax_provision": null, "net_income": 8535000, "net_income_to_common": 8535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70646000, "total_current_assets": 416822000, "total_assets": 2834397000, "short_term_debt": null, "long_term_debt": null, "total_debt": 806244000, "total_liabilities": null, "total_equity": 473957000, "shares_outstanding": 55848313, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 39326000, "capital_expenditure": -18138000, "free_cash_flow": 21188000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 31147000 }, "complete_fields": { "id": 389263, "ticker_id": 20321, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "107069000", "netIncome": "8535000", "grossProfit": "194584000", "totalRevenue": "475471000", "costOfRevenue": "280887000", "interestExpense": "7569000", "operatingIncome": "31905000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "81326000" }, "balance": { "totalDebt": "806244000", "totalAssets": "2834397000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "55848313", "totalCurrentAssets": "416822000", "totalShareholderEquity": "473957000", "totalCurrentLiabilities": "789715000", "cashAndShortTermInvestments": "70646000" }, "cashflow": { "freeCashFlow": "21188000", "dividendsPaid": null, "issuanceOfDebt": "67858000", "issuanceOfStock": "0", "repaymentOfDebt": "-36711000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "39326000", "repurchaseOfStock": "0", "capitalExpenditures": "-18138000" } }, "revenue": 475471000, "cost_of_revenue": 280887000, "gross_profit": 194584000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31905000, "depreciation_amortisation": 81326000, "ebitda": 107069000, "interest_expense": 7569000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8535000, "net_income_continuing_ops": null, "net_income_to_common": 8535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70646000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 416822000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2834397000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 789715000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 806244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 473957000, "shares_outstanding": 55848313, "operating_cash_flow": 39326000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 31147000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 21188000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "107069000", "netIncome": "8535000", "grossProfit": "194584000", "totalRevenue": "475471000", "costOfRevenue": "280887000", "interestExpense": "7569000", "operatingIncome": "31905000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "81326000" }, "balance": { "totalDebt": "806244000", "totalAssets": "2834397000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "55848313", "totalCurrentAssets": "416822000", "totalShareholderEquity": "473957000", "totalCurrentLiabilities": "789715000", "cashAndShortTermInvestments": "70646000" }, "cashflow": { "freeCashFlow": "21188000", "dividendsPaid": null, "issuanceOfDebt": "67858000", "issuanceOfStock": "0", "repaymentOfDebt": "-36711000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "39326000", "repurchaseOfStock": "0", "capitalExpenditures": "-18138000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "income_statement": { "revenue": 585981000, "cost_of_revenue": 312508000, "gross_profit": 273474000, "ebit": 129122000, "ebitda": 225904000, "pretax_income": null, "tax_provision": null, "net_income": 62294000, "net_income_to_common": 62294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73066000, "total_current_assets": 425442000, "total_assets": 2886430000, "short_term_debt": 67971000, "long_term_debt": 761821000, "total_debt": 1676972000, "total_liabilities": null, "total_equity": 465500000, "shares_outstanding": 55848313, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 168359000, "capital_expenditure": -32796000, "free_cash_flow": 135563000, "dividends_paid": -32000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 30116000 }, "complete_fields": { "id": 389264, "ticker_id": 20321, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "225904000", "netIncome": "62294000", "grossProfit": "273474000", "totalRevenue": "585981000", "costOfRevenue": "312508000", "interestExpense": "50649000", "operatingIncome": "129122000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "81434000" }, "balance": { "totalDebt": "1676972000", "totalAssets": "2886430000", "longTermDebt": "761821000", "shortTermDebt": "67971000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "55848313", "totalCurrentAssets": "425442000", "totalShareholderEquity": "465500000", "totalCurrentLiabilities": "856623000", "cashAndShortTermInvestments": "73066000" }, "cashflow": { "freeCashFlow": "135563000", "dividendsPaid": "-32000", "issuanceOfDebt": "214455000", "issuanceOfStock": "0", "repaymentOfDebt": "-184339000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "168359000", "repurchaseOfStock": "0", "capitalExpenditures": "-32796000" } }, "revenue": 585981000, "cost_of_revenue": 312508000, "gross_profit": 273474000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129122000, "depreciation_amortisation": 81434000, "ebitda": 225904000, "interest_expense": 50649000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 62294000, "net_income_continuing_ops": null, "net_income_to_common": 62294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73066000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 425442000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2886430000, "short_term_debt": 67971000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 856623000, "long_term_debt": 761821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1676972000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 465500000, "shares_outstanding": 55848313, "operating_cash_flow": 168359000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -32000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 30116000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 135563000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "225904000", "netIncome": "62294000", "grossProfit": "273474000", "totalRevenue": "585981000", "costOfRevenue": "312508000", "interestExpense": "50649000", "operatingIncome": "129122000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "81434000" }, "balance": { "totalDebt": "1676972000", "totalAssets": "2886430000", "longTermDebt": "761821000", "shortTermDebt": "67971000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "55848313", "totalCurrentAssets": "425442000", "totalShareholderEquity": "465500000", "totalCurrentLiabilities": "856623000", "cashAndShortTermInvestments": "73066000" }, "cashflow": { "freeCashFlow": "135563000", "dividendsPaid": "-32000", "issuanceOfDebt": "214455000", "issuanceOfStock": "0", "repaymentOfDebt": "-184339000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "168359000", "repurchaseOfStock": "0", "capitalExpenditures": "-32796000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": -14600000, "share_repurchases": 0, "shares_issued": 2368000, "net_debt_issued": null }, "complete_fields": { "id": 389266, "ticker_id": 20321, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:16:40.674165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-14600000", "issuanceOfDebt": null, "issuanceOfStock": "2368000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -14600000, "share_repurchases": 0, "shares_issued": 2368000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-14600000", "issuanceOfDebt": null, "issuanceOfStock": "2368000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }