{ "ticker": { "uuid": "022b4564-dae4-47df-a35b-59a7c8a67220", "symbol": "NFC", "name": "Netflix, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/022b4564-dae4-47df-a35b-59a7c8a67220/", "api_url": "https://sharemaestro.com/factors/api/tickers/022b4564-dae4-47df-a35b-59a7c8a67220/" }, "ticker_metadata": { "id": 19840, "uuid": "022b4564-dae4-47df-a35b-59a7c8a67220", "symbol": "NFC", "name": "Netflix, Inc.", "asset_type": "equity", "market_cap": 311725424640, "stock_exchange_id": 8, "industry": "Entertainment", "sector": "Communication Services", "description": "Netflix, Inc. provides entertainment services worldwide. The company offers television (TV) series, documentaries, feature films, games, and live programming across various genres and languages. It also provides members the ability to receive streaming content through a host of internet-connected devices, including TVs, digital video players, TV set-top boxes, and mobile devices. Netflix, Inc. was incorporated in 1997 and is headquartered in Los Gatos, California.", "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": "022b4564-dae4-47df-a35b-59a7c8a67220", "symbol": "NFC", "name": "Netflix, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/022b4564-dae4-47df-a35b-59a7c8a67220/", "api_url": "https://sharemaestro.com/factors/api/tickers/022b4564-dae4-47df-a35b-59a7c8a67220/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.12, "value": 0.16, "quality": 0.89, "momentum": 0.07, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 70.67, "market_cap": 297718162705.98, "pe_ratio": 22.2616, "earnings_yield": 0.0449, "ebitda_to_ev": 0.1137, "shareholder_yield": 0.0218, "roe": 0.4297, "piotroski_f_score": 7, "momentum_12_1": -0.317, "volatility_252d": 0.3367 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:25.420190+00:00", "batch_id": "" }, "size": { "price_close": 70.67, "market_cap": 297718162705.9815, "market_cap_usd": 297718162705.9815, "enterprise_value": 299818906705.9815, "shares_outstanding": 4212794271, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.2616, "pb_ratio": 9.5648, "ptbv_ratio": 9.5648, "ps_ratio": 6.3493, "pcf_ratio": 23.5345, "pfcf_ratio": 25.0305, "ev_ebitda": 8.7977, "ev_ebit": 21.5131, "ev_sales": 6.3941, "ev_fcf": 25.2071, "earnings_yield": 0.0449, "fcf_yield": 0.0397, "price_to_sales": 6.3493, "price_to_book": 9.5648, "price_to_cashflow": 23.5345, "ebitda_to_ev": 0.1137, "sales_yield": 0.1564 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0218, "shareholder_yield": 0.0218, "debt_paydown_yield": 0.0062, "total_yield": 0.028 }, "quality": { "gross_margin": 0.4903, "operating_margin": 0.2972, "net_margin": 0.2852, "ebitda_margin": 0.7268, "fcf_margin": 0.2537, "roe": 0.4297, "roa": 0.2192, "roic": 0.3146, "roc_greenblatt": null, "asset_turnover": 0.7685, "cash_conversion": 0.8894, "accruals_ratio": 0.0119, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.3593, "revenue_stability_5y": 0.1621, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3768, "external_financing": 0.1184 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.0616, "debt_to_assets": 0.2354, "interest_coverage": 16.3113, "current_ratio": 1.4072, "quick_ratio": 1.4072, "net_debt": 2100744000, "local_beta": 0.0766, "volatility_252d": 0.3367, "volatility_60d": 0.8112, "max_drawdown_12m": -0.4321, "risk_adjusted_momentum": -0.9413 }, "growth": { "revenue_growth_1y": 0.1585, "revenue_growth_3y_cagr": 0.1264, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.2771, "eps_growth_3y_cagr": 0.3471, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3668, "book_value_growth_1y": 0.0898, "revenue_growth": 0.1585, "earnings_growth": 0.2771 }, "momentum": { "price_return_1m": -0.0503, "price_return_3m": -0.1668, "price_return_6m": -0.1834, "price_return_9m": -0.3329, "price_return_12m": -0.3513, "price_return_12m_ex1m": -0.317, "momentum_6m": -0.1834, "momentum_12m": -0.3513, "momentum_12_1": -0.317, "distance_from_52w_high": -0.3766, "distance_from_52w_low": 0.0977, "relative_strength": -0.37 }, "raw_ttm": { "revenue_ttm": 46889992000, "gross_profit_ttm": 22989572000, "ebit_ttm": 13936601000, "ebitda_ttm": 34079178000, "net_income_ttm": 13373641000, "eps_diluted_ttm": 3.1745, "operating_cash_flow_ttm": 12650279000, "capital_expenditure_ttm": -756073000, "fcf_ttm": 11894206000, "dividends_paid_ttm": null, "share_repurchases_ttm": -6861359000, "shares_issued_ttm": 364673000, "interest_expense_ttm": 854415000, "cash_and_equivalents": 12259772000, "total_current_assets": 17070982000, "total_current_liabilities": 12131578000, "net_ppe": null, "total_assets": 61015914000, "total_debt": 14360516000, "total_equity": 31126399000, "net_working_capital": -6321183000, "book_value_per_share": 7.3885, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.3885 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 61, "rank_pb": 90, "rank_ptbv": 90, "rank_ps": 90, "rank_pcf": 83, "rank_ev_ebitda": 42, "rank_ev_ebit": 73, "rank_earnings_yield": 61, "rank_fcf_yield": 50, "rank_dividend_yield": 89, "rank_shareholder_yield": 53, "rank_total_yield": 58, "rank_roe": 8, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 40, "rank_fcf_margin": 13, "rank_piotroski": 26, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 15, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 91 }, "composites": { "value_composite": 84, "quality_composite": 11, "momentum_composite": 93, "growth_composite": 8, "yield_composite": 74, "svqf_composite": 72, "vc1_composite": 84, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.3774, "os_score": 0.12, "value_percentile": 0.16, "quality_percentile": 0.89, "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": 18, "small_cap_core_rank": null, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8006, "ticker_id": 19840, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:25.420190+00:00", "batch_id": "", "os_score_delta": null, "price_close": 70.67, "market_cap": 297718162705.9815, "market_cap_usd": 297718162705.9815, "enterprise_value": 299818906705.9815, "shares_outstanding": 4212794271, "fx_rate_to_usd": null, "pe_ratio": 22.26156383, "pb_ratio": 9.56481226, "ptbv_ratio": 9.56481226, "ps_ratio": 6.34929012, "pcf_ratio": 23.53451356, "pfcf_ratio": 25.03052013, "ev_ebitda": 8.79771533, "ev_ebit": 21.51305808, "ev_sales": 6.39409166, "ev_fcf": 25.20713923, "earnings_yield": 0.04492047, "fcf_yield": 0.0396713, "dividend_yield": 0, "buyback_yield": 0.0218216, "shareholder_yield": 0.0218216, "debt_paydown_yield": 0.00615834, "total_yield": 0.02797994, "gross_margin": 0.49028739, "operating_margin": 0.2972191, "net_margin": 0.28521312, "ebitda_margin": 0.72679002, "fcf_margin": 0.25366193, "roe": 0.4296559, "roa": 0.21918283, "roic": 0.31457567, "roc_greenblatt": null, "asset_turnover": 0.76848791, "cash_conversion": 0.8893768, "accruals_ratio": 0.0118553, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.06164304, "debt_to_assets": 0.23535689, "interest_coverage": 16.31127848, "current_ratio": 1.40715264, "quick_ratio": 1.40715264, "net_debt": 2100744000, "revenue_growth_1y": 0.15851069, "revenue_growth_3y_cagr": 0.12639718, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.27706407, "eps_growth_3y_cagr": 0.34711854, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.36684352, "book_value_growth_1y": 0.08976899, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.359268, "revenue_stability_5y": 0.162075, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05026214, "price_return_3m": -0.16682389, "price_return_6m": -0.18338344, "price_return_9m": -0.33292433, "price_return_12m": -0.35129432, "price_return_12m_ex1m": -0.31696344, "distance_from_52w_high": -0.37658788, "distance_from_52w_low": 0.09770117, "relative_strength": -0.36999829, "local_beta": 0.0766, "volatility_252d": 0.336719, "volatility_60d": 0.811177, "max_drawdown_12m": -0.43207484, "revenue_ttm": 46889992000, "gross_profit_ttm": 22989572000, "ebit_ttm": 13936601000, "ebitda_ttm": 34079178000, "net_income_ttm": 13373641000, "eps_diluted_ttm": 3.17452981, "operating_cash_flow_ttm": 12650279000, "capital_expenditure_ttm": -756073000, "fcf_ttm": 11894206000, "dividends_paid_ttm": null, "share_repurchases_ttm": -6861359000, "shares_issued_ttm": 364673000, "interest_expense_ttm": 854415000, "cash_and_equivalents": 12259772000, "total_current_assets": 17070982000, "total_current_liabilities": 12131578000, "net_ppe": null, "total_assets": 61015914000, "total_debt": 14360516000, "total_equity": 31126399000, "net_working_capital": -6321183000, "book_value_per_share": 7.38854, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.38854, "universe_ticker_count": 632, "sector": "Communication Services", "rank_pe": 61, "rank_pb": 90, "rank_ptbv": 90, "rank_ps": 90, "rank_pcf": 83, "rank_ev_ebitda": 42, "rank_ev_ebit": 73, "rank_earnings_yield": 61, "rank_fcf_yield": 50, "rank_dividend_yield": 89, "rank_shareholder_yield": 53, "rank_total_yield": 58, "rank_roe": 8, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 40, "rank_fcf_margin": 13, "rank_piotroski": 26, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 15, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 91, "value_composite": 84, "quality_composite": 11, "momentum_composite": 93, "growth_composite": 8, "yield_composite": 74, "svqf_composite": 72, "vc1_composite": 84, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": null, "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": 70.67, "os": 0.12, "value": 0.16, "quality": 0.89, "momentum": 0.07, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 22.2616, "earnings_yield": 0.0449, "shareholder_yield": 0.0218, "roe": 0.4297, "momentum_12_1": -0.317, "complete_fields": { "id": 8006, "ticker_id": 19840, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:25.420190+00:00", "batch_id": "", "os_score_delta": null, "price_close": 70.67, "market_cap": 297718162705.9815, "market_cap_usd": 297718162705.9815, "enterprise_value": 299818906705.9815, "shares_outstanding": 4212794271, "fx_rate_to_usd": null, "pe_ratio": 22.26156383, "pb_ratio": 9.56481226, "ptbv_ratio": 9.56481226, "ps_ratio": 6.34929012, "pcf_ratio": 23.53451356, "pfcf_ratio": 25.03052013, "ev_ebitda": 8.79771533, "ev_ebit": 21.51305808, "ev_sales": 6.39409166, "ev_fcf": 25.20713923, "earnings_yield": 0.04492047, "fcf_yield": 0.0396713, "dividend_yield": 0, "buyback_yield": 0.0218216, "shareholder_yield": 0.0218216, "debt_paydown_yield": 0.00615834, "total_yield": 0.02797994, "gross_margin": 0.49028739, "operating_margin": 0.2972191, "net_margin": 0.28521312, "ebitda_margin": 0.72679002, "fcf_margin": 0.25366193, "roe": 0.4296559, "roa": 0.21918283, "roic": 0.31457567, "roc_greenblatt": null, "asset_turnover": 0.76848791, "cash_conversion": 0.8893768, "accruals_ratio": 0.0118553, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.06164304, "debt_to_assets": 0.23535689, "interest_coverage": 16.31127848, "current_ratio": 1.40715264, "quick_ratio": 1.40715264, "net_debt": 2100744000, "revenue_growth_1y": 0.15851069, "revenue_growth_3y_cagr": 0.12639718, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.27706407, "eps_growth_3y_cagr": 0.34711854, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.36684352, "book_value_growth_1y": 0.08976899, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.359268, "revenue_stability_5y": 0.162075, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05026214, "price_return_3m": -0.16682389, "price_return_6m": -0.18338344, "price_return_9m": -0.33292433, "price_return_12m": -0.35129432, "price_return_12m_ex1m": -0.31696344, "distance_from_52w_high": -0.37658788, "distance_from_52w_low": 0.09770117, "relative_strength": -0.36999829, "local_beta": 0.0766, "volatility_252d": 0.336719, "volatility_60d": 0.811177, "max_drawdown_12m": -0.43207484, "revenue_ttm": 46889992000, "gross_profit_ttm": 22989572000, "ebit_ttm": 13936601000, "ebitda_ttm": 34079178000, "net_income_ttm": 13373641000, "eps_diluted_ttm": 3.17452981, "operating_cash_flow_ttm": 12650279000, "capital_expenditure_ttm": -756073000, "fcf_ttm": 11894206000, "dividends_paid_ttm": null, "share_repurchases_ttm": -6861359000, "shares_issued_ttm": 364673000, "interest_expense_ttm": 854415000, "cash_and_equivalents": 12259772000, "total_current_assets": 17070982000, "total_current_liabilities": 12131578000, "net_ppe": null, "total_assets": 61015914000, "total_debt": 14360516000, "total_equity": 31126399000, "net_working_capital": -6321183000, "book_value_per_share": 7.38854, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.38854, "universe_ticker_count": 632, "sector": "Communication Services", "rank_pe": 61, "rank_pb": 90, "rank_ptbv": 90, "rank_ps": 90, "rank_pcf": 83, "rank_ev_ebitda": 42, "rank_ev_ebit": 73, "rank_earnings_yield": 61, "rank_fcf_yield": 50, "rank_dividend_yield": 89, "rank_shareholder_yield": 53, "rank_total_yield": 58, "rank_roe": 8, "rank_roc": 50, "rank_roic": 8, "rank_gross_margin": 40, "rank_fcf_margin": 13, "rank_piotroski": 26, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 15, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 91, "value_composite": 84, "quality_composite": 11, "momentum_composite": 93, "growth_composite": 8, "yield_composite": 74, "svqf_composite": 72, "vc1_composite": 84, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": null, "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": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "income_statement": { "revenue": 45183036000, "cost_of_revenue": 23275329000, "gross_profit": 21907707000, "ebit": 13326603000, "ebitda": 30254617000, "pretax_income": null, "tax_provision": null, "net_income": 10981201000, "net_income_to_common": 10981201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": null, "total_equity": 26615488000, "shares_outstanding": 4222162150, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10149273000, "capital_expenditure": -688220000, "free_cash_flow": 9461053000, "dividends_paid": null, "share_repurchases": -9127167000, "shares_issued": 666965000, "net_debt_issued": -1833450000 }, "complete_fields": { "id": 388206, "ticker_id": 19840, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "30254617000", "netIncome": "10981201000", "grossProfit": "21907707000", "totalRevenue": "45183036000", "costOfRevenue": "23275329000", "interestExpense": "776510000", "operatingIncome": "13326603000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "3391390000", "depreciationAndAmortization": "16755555000" }, "balance": { "totalDebt": "14462836000", "totalAssets": "55596993000", "longTermDebt": "13463971000", "shortTermDebt": "998865000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4222162150", "totalCurrentAssets": "13020191000", "totalShareholderEquity": "26615488000", "totalCurrentLiabilities": "10980930000", "cashAndShortTermInvestments": "9033681000" }, "cashflow": { "freeCashFlow": "9461053000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "666965000", "repaymentOfDebt": "-1833450000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "10149273000", "repurchaseOfStock": "-9127167000", "capitalExpenditures": "-688220000" } }, "revenue": 45183036000, "cost_of_revenue": 23275329000, "gross_profit": 21907707000, "research_and_development": 3391390000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13326603000, "depreciation_amortisation": 16755555000, "ebitda": 30254617000, "interest_expense": 776510000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10981201000, "net_income_continuing_ops": null, "net_income_to_common": 10981201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9033681000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13020191000, "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": 55596993000, "short_term_debt": 998865000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10980930000, "long_term_debt": 13463971000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14462836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 26615488000, "shares_outstanding": 4222162150, "operating_cash_flow": 10149273000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -688220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -9127167000, "shares_issued": 666965000, "net_debt_issued": -1833450000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9461053000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "30254617000", "netIncome": "10981201000", "grossProfit": "21907707000", "totalRevenue": "45183036000", "costOfRevenue": "23275329000", "interestExpense": "776510000", "operatingIncome": "13326603000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "3391390000", "depreciationAndAmortization": "16755555000" }, "balance": { "totalDebt": "14462836000", "totalAssets": "55596993000", "longTermDebt": "13463971000", "shortTermDebt": "998865000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4222162150", "totalCurrentAssets": "13020191000", "totalShareholderEquity": "26615488000", "totalCurrentLiabilities": "10980930000", "cashAndShortTermInvestments": "9033681000" }, "cashflow": { "freeCashFlow": "9461053000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "666965000", "repaymentOfDebt": "-1833450000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "10149273000", "repurchaseOfStock": "-9127167000", "capitalExpenditures": "-688220000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "income_statement": { "revenue": 39000966000, "cost_of_revenue": 21038464000, "gross_profit": 17962502000, "ebit": 10417614000, "ebitda": 26314821000, "pretax_income": null, "tax_provision": null, "net_income": 8711631000, "net_income_to_common": 8711631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7804733000, "total_current_assets": 13100379000, "total_assets": 53630374000, "short_term_debt": 1784453000, "long_term_debt": 13798351000, "total_debt": 15582804000, "total_liabilities": null, "total_equity": 24743567000, "shares_outstanding": 4277571000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7361364000, "capital_expenditure": -439538000, "free_cash_flow": 6921826000, "dividends_paid": null, "share_repurchases": -6263746000, "shares_issued": 832887000, "net_debt_issued": 1394460000 }, "complete_fields": { "id": 388211, "ticker_id": 19840, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26314821000", "netIncome": "8711631000", "grossProfit": "17962502000", "totalRevenue": "39000966000", "costOfRevenue": "21038464000", "interestExpense": "718733000", "operatingIncome": "10417614000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "2925295000", "depreciationAndAmortization": "15630431000" }, "balance": { "totalDebt": "15582804000", "totalAssets": "53630374000", "longTermDebt": "13798351000", "shortTermDebt": "1784453000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "4277571000", "totalCurrentAssets": "13100379000", "totalShareholderEquity": "24743567000", "totalCurrentLiabilities": "10755400000", "cashAndShortTermInvestments": "7804733000" }, "cashflow": { "freeCashFlow": "6921826000", "dividendsPaid": null, "issuanceOfDebt": "1794460000", "issuanceOfStock": "832887000", "repaymentOfDebt": "-400000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "7361364000", "repurchaseOfStock": "-6263746000", "capitalExpenditures": "-439538000" } }, "revenue": 39000966000, "cost_of_revenue": 21038464000, "gross_profit": 17962502000, "research_and_development": 2925295000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10417614000, "depreciation_amortisation": 15630431000, "ebitda": 26314821000, "interest_expense": 718733000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8711631000, "net_income_continuing_ops": null, "net_income_to_common": 8711631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7804733000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13100379000, "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": 53630374000, "short_term_debt": 1784453000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10755400000, "long_term_debt": 13798351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15582804000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 24743567000, "shares_outstanding": 4277571000, "operating_cash_flow": 7361364000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -439538000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -6263746000, "shares_issued": 832887000, "net_debt_issued": 1394460000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6921826000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26314821000", "netIncome": "8711631000", "grossProfit": "17962502000", "totalRevenue": "39000966000", "costOfRevenue": "21038464000", "interestExpense": "718733000", "operatingIncome": "10417614000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "2925295000", "depreciationAndAmortization": "15630431000" }, "balance": { "totalDebt": "15582804000", "totalAssets": "53630374000", "longTermDebt": "13798351000", "shortTermDebt": "1784453000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "4277571000", "totalCurrentAssets": "13100379000", "totalShareholderEquity": "24743567000", "totalCurrentLiabilities": "10755400000", "cashAndShortTermInvestments": "7804733000" }, "cashflow": { "freeCashFlow": "6921826000", "dividendsPaid": null, "issuanceOfDebt": "1794460000", "issuanceOfStock": "832887000", "repaymentOfDebt": "-400000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "7361364000", "repurchaseOfStock": "-6263746000", "capitalExpenditures": "-439538000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "income_statement": { "revenue": 33723297000, "cost_of_revenue": 19715368000, "gross_profit": 14007929000, "ebit": 6954003000, "ebitda": 21508387000, "pretax_income": null, "tax_provision": null, "net_income": 5407990000, "net_income_to_common": 5407990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7116913000, "total_current_assets": 9918133000, "total_assets": 48731992000, "short_term_debt": 399844000, "long_term_debt": 14143417000, "total_debt": 14543261000, "total_liabilities": null, "total_equity": 20588313000, "shares_outstanding": 4327595840, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7274301000, "capital_expenditure": -348552000, "free_cash_flow": 6925749000, "dividends_paid": null, "share_repurchases": -6045347000, "shares_issued": 169990000, "net_debt_issued": null }, "complete_fields": { "id": 388213, "ticker_id": 19840, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21508387000", "netIncome": "5407990000", "grossProfit": "14007929000", "totalRevenue": "33723297000", "costOfRevenue": "19715368000", "interestExpense": "748598000", "operatingIncome": "6954003000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2675758000", "depreciationAndAmortization": "14554384000" }, "balance": { "totalDebt": "14543261000", "totalAssets": "48731992000", "longTermDebt": "14143417000", "shortTermDebt": "399844000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "4327595840", "totalCurrentAssets": "9918133000", "totalShareholderEquity": "20588313000", "totalCurrentLiabilities": "8860655000", "cashAndShortTermInvestments": "7116913000" }, "cashflow": { "freeCashFlow": "6925749000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "169990000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7274301000", "repurchaseOfStock": "-6045347000", "capitalExpenditures": "-348552000" } }, "revenue": 33723297000, "cost_of_revenue": 19715368000, "gross_profit": 14007929000, "research_and_development": 2675758000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6954003000, "depreciation_amortisation": 14554384000, "ebitda": 21508387000, "interest_expense": 748598000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5407990000, "net_income_continuing_ops": null, "net_income_to_common": 5407990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7116913000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9918133000, "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": 48731992000, "short_term_debt": 399844000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8860655000, "long_term_debt": 14143417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14543261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 20588313000, "shares_outstanding": 4327595840, "operating_cash_flow": 7274301000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -348552000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -6045347000, "shares_issued": 169990000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6925749000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21508387000", "netIncome": "5407990000", "grossProfit": "14007929000", "totalRevenue": "33723297000", "costOfRevenue": "19715368000", "interestExpense": "748598000", "operatingIncome": "6954003000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "2675758000", "depreciationAndAmortization": "14554384000" }, "balance": { "totalDebt": "14543261000", "totalAssets": "48731992000", "longTermDebt": "14143417000", "shortTermDebt": "399844000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "4327595840", "totalCurrentAssets": "9918133000", "totalShareholderEquity": "20588313000", "totalCurrentLiabilities": "8860655000", "cashAndShortTermInvestments": "7116913000" }, "cashflow": { "freeCashFlow": "6925749000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "169990000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7274301000", "repurchaseOfStock": "-6045347000", "capitalExpenditures": "-348552000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "income_statement": { "revenue": 31615550000, "cost_of_revenue": 19168285000, "gross_profit": 12447265000, "ebit": 5632831000, "ebitda": 20332955000, "pretax_income": null, "tax_provision": null, "net_income": 4491924000, "net_income_to_common": 4491924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5147176000, "total_current_assets": 9266473000, "total_assets": 48594768000, "short_term_debt": null, "long_term_debt": 14353076000, "total_debt": 14353076000, "total_liabilities": null, "total_equity": 20777401000, "shares_outstanding": 4453467760, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2026257000, "capital_expenditure": -407729000, "free_cash_flow": 1618528000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 35746000, "net_debt_issued": -700000000 }, "complete_fields": { "id": 388214, "ticker_id": 19840, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20332955000", "netIncome": "4491924000", "grossProfit": "12447265000", "totalRevenue": "31615550000", "costOfRevenue": "19168285000", "interestExpense": "706212000", "operatingIncome": "5632831000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "2711041000", "depreciationAndAmortization": "14362814000" }, "balance": { "totalDebt": "14353076000", "totalAssets": "48594768000", "longTermDebt": "14353076000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "4453467760", "totalCurrentAssets": "9266473000", "totalShareholderEquity": "20777401000", "totalCurrentLiabilities": "7930974000", "cashAndShortTermInvestments": "5147176000" }, "cashflow": { "freeCashFlow": "1618528000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "35746000", "repaymentOfDebt": "-700000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2026257000", "repurchaseOfStock": "0", "capitalExpenditures": "-407729000" } }, "revenue": 31615550000, "cost_of_revenue": 19168285000, "gross_profit": 12447265000, "research_and_development": 2711041000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5632831000, "depreciation_amortisation": 14362814000, "ebitda": 20332955000, "interest_expense": 706212000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4491924000, "net_income_continuing_ops": null, "net_income_to_common": 4491924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5147176000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9266473000, "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": 48594768000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7930974000, "long_term_debt": 14353076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14353076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 20777401000, "shares_outstanding": 4453467760, "operating_cash_flow": 2026257000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -407729000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 35746000, "net_debt_issued": -700000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1618528000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20332955000", "netIncome": "4491924000", "grossProfit": "12447265000", "totalRevenue": "31615550000", "costOfRevenue": "19168285000", "interestExpense": "706212000", "operatingIncome": "5632831000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "2711041000", "depreciationAndAmortization": "14362814000" }, "balance": { "totalDebt": "14353076000", "totalAssets": "48594768000", "longTermDebt": "14353076000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "4453467760", "totalCurrentAssets": "9266473000", "totalShareholderEquity": "20777401000", "totalCurrentLiabilities": "7930974000", "cashAndShortTermInvestments": "5147176000" }, "cashflow": { "freeCashFlow": "1618528000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "35746000", "repaymentOfDebt": "-700000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2026257000", "repurchaseOfStock": "0", "capitalExpenditures": "-407729000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+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": 699823000, "long_term_debt": null, "total_debt": 699823000, "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": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388215, "ticker_id": 19840, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "699823000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "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": 699823000, "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": 699823000, "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": null, "share_repurchases": null, "shares_issued": null, "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": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "699823000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "income_statement": { "revenue": 12249757000, "cost_of_revenue": 5888238000, "gross_profit": 6361519000, "ebit": 3956997000, "ebitda": 11125638000, "pretax_income": null, "tax_provision": null, "net_income": 5282791000, "net_income_to_common": 5282791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12259772000, "total_current_assets": 17070982000, "total_assets": 61015914000, "short_term_debt": 999185000, "long_term_debt": 13361331000, "total_debt": 14360516000, "total_liabilities": null, "total_equity": 31126399000, "shares_outstanding": 4212794271, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5290205000, "capital_expenditure": -196130000, "free_cash_flow": 5094075000, "dividends_paid": null, "share_repurchases": -1270588000, "shares_issued": 49310000, "net_debt_issued": null }, "complete_fields": { "id": 388204, "ticker_id": 19840, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11125638000", "netIncome": "5282791000", "grossProfit": "6361519000", "totalRevenue": "12249757000", "costOfRevenue": "5888238000", "interestExpense": "262077000", "operatingIncome": "3956997000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "959696000", "depreciationAndAmortization": "4316475000" }, "balance": { "totalDebt": "14360516000", "totalAssets": "61015914000", "longTermDebt": "13361331000", "shortTermDebt": "999185000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4212794271", "totalCurrentAssets": "17070982000", "totalShareholderEquity": "31126399000", "totalCurrentLiabilities": "12131578000", "cashAndShortTermInvestments": "12259772000" }, "cashflow": { "freeCashFlow": "5094075000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "49310000", "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "5290205000", "repurchaseOfStock": "-1270588000", "capitalExpenditures": "-196130000" } }, "revenue": 12249757000, "cost_of_revenue": 5888238000, "gross_profit": 6361519000, "research_and_development": 959696000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3956997000, "depreciation_amortisation": 4316475000, "ebitda": 11125638000, "interest_expense": 262077000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5282791000, "net_income_continuing_ops": null, "net_income_to_common": 5282791000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12259772000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 17070982000, "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": 61015914000, "short_term_debt": 999185000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12131578000, "long_term_debt": 13361331000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14360516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 31126399000, "shares_outstanding": 4212794271, "operating_cash_flow": 5290205000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -196130000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1270588000, "shares_issued": 49310000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5094075000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11125638000", "netIncome": "5282791000", "grossProfit": "6361519000", "totalRevenue": "12249757000", "costOfRevenue": "5888238000", "interestExpense": "262077000", "operatingIncome": "3956997000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "959696000", "depreciationAndAmortization": "4316475000" }, "balance": { "totalDebt": "14360516000", "totalAssets": "61015914000", "longTermDebt": "13361331000", "shortTermDebt": "999185000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4212794271", "totalCurrentAssets": "17070982000", "totalShareholderEquity": "31126399000", "totalCurrentLiabilities": "12131578000", "cashAndShortTermInvestments": "12259772000" }, "cashflow": { "freeCashFlow": "5094075000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "49310000", "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "5290205000", "repurchaseOfStock": "-1270588000", "capitalExpenditures": "-196130000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "income_statement": { "revenue": 12050762000, "cost_of_revenue": 6522621000, "gross_profit": 5528141000, "ebit": 2956663000, "ebitda": 7852355000, "pretax_income": null, "tax_provision": null, "net_income": 2418521000, "net_income_to_common": 2418521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9033681000, "total_current_assets": 13020191000, "total_assets": 55596993000, "short_term_debt": 998865000, "long_term_debt": 13463971000, "total_debt": 14462836000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 4222162150, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2111642000, "capital_expenditure": -239335000, "free_cash_flow": 1872307000, "dividends_paid": null, "share_repurchases": -2079559000, "shares_issued": 76082000, "net_debt_issued": null }, "complete_fields": { "id": 388205, "ticker_id": 19840, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7852355000", "netIncome": "2418521000", "grossProfit": "5528141000", "totalRevenue": "12050762000", "costOfRevenue": "6522621000", "interestExpense": "234395000", "operatingIncome": "2956663000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "890300000", "depreciationAndAmortization": "4850219000" }, "balance": { "totalDebt": "14462836000", "totalAssets": "55596993000", "longTermDebt": "13463971000", "shortTermDebt": "998865000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4222162150", "totalCurrentAssets": "13020191000", "totalShareholderEquity": null, "totalCurrentLiabilities": "10980930000", "cashAndShortTermInvestments": "9033681000" }, "cashflow": { "freeCashFlow": "1872307000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "76082000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2111642000", "repurchaseOfStock": "-2079559000", "capitalExpenditures": "-239335000" } }, "revenue": 12050762000, "cost_of_revenue": 6522621000, "gross_profit": 5528141000, "research_and_development": 890300000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2956663000, "depreciation_amortisation": 4850219000, "ebitda": 7852355000, "interest_expense": 234395000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2418521000, "net_income_continuing_ops": null, "net_income_to_common": 2418521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9033681000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13020191000, "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": 55596993000, "short_term_debt": 998865000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10980930000, "long_term_debt": 13463971000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14462836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 4222162150, "operating_cash_flow": 2111642000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -239335000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2079559000, "shares_issued": 76082000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1872307000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7852355000", "netIncome": "2418521000", "grossProfit": "5528141000", "totalRevenue": "12050762000", "costOfRevenue": "6522621000", "interestExpense": "234395000", "operatingIncome": "2956663000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "890300000", "depreciationAndAmortization": "4850219000" }, "balance": { "totalDebt": "14462836000", "totalAssets": "55596993000", "longTermDebt": "13463971000", "shortTermDebt": "998865000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "4222162150", "totalCurrentAssets": "13020191000", "totalShareholderEquity": null, "totalCurrentLiabilities": "10980930000", "cashAndShortTermInvestments": "9033681000" }, "cashflow": { "freeCashFlow": "1872307000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "76082000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2111642000", "repurchaseOfStock": "-2079559000", "capitalExpenditures": "-239335000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "income_statement": { "revenue": 11510307000, "cost_of_revenue": 6164250000, "gross_profit": 5346057000, "ebit": 3248247000, "ebitda": 7374774000, "pretax_income": null, "tax_provision": null, "net_income": 2546916000, "net_income_to_common": 2546916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9287287000, "total_current_assets": 12962935000, "total_assets": 54934835000, "short_term_debt": null, "long_term_debt": 14463020000, "total_debt": 14463020000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 4237323340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2825174000, "capital_expenditure": -164719000, "free_cash_flow": 2660455000, "dividends_paid": null, "share_repurchases": -1856885000, "shares_issued": 70215000, "net_debt_issued": null }, "complete_fields": { "id": 388207, "ticker_id": 19840, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7374774000", "netIncome": "2546916000", "grossProfit": "5346057000", "totalRevenue": "11510307000", "costOfRevenue": "6164250000", "interestExpense": "175294000", "operatingIncome": "3248247000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "853584000", "depreciationAndAmortization": "4090070000" }, "balance": { "totalDebt": "14463020000", "totalAssets": "54934835000", "longTermDebt": "14463020000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "4237323340", "totalCurrentAssets": "12962935000", "totalShareholderEquity": null, "totalCurrentLiabilities": "9731859000", "cashAndShortTermInvestments": "9287287000" }, "cashflow": { "freeCashFlow": "2660455000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "70215000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "2825174000", "repurchaseOfStock": "-1856885000", "capitalExpenditures": "-164719000" } }, "revenue": 11510307000, "cost_of_revenue": 6164250000, "gross_profit": 5346057000, "research_and_development": 853584000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3248247000, "depreciation_amortisation": 4090070000, "ebitda": 7374774000, "interest_expense": 175294000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2546916000, "net_income_continuing_ops": null, "net_income_to_common": 2546916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9287287000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12962935000, "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": 54934835000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9731859000, "long_term_debt": 14463020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14463020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 4237323340, "operating_cash_flow": 2825174000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -164719000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1856885000, "shares_issued": 70215000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2660455000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7374774000", "netIncome": "2546916000", "grossProfit": "5346057000", "totalRevenue": "11510307000", "costOfRevenue": "6164250000", "interestExpense": "175294000", "operatingIncome": "3248247000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "853584000", "depreciationAndAmortization": "4090070000" }, "balance": { "totalDebt": "14463020000", "totalAssets": "54934835000", "longTermDebt": "14463020000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "4237323340", "totalCurrentAssets": "12962935000", "totalShareholderEquity": null, "totalCurrentLiabilities": "9731859000", "cashAndShortTermInvestments": "9287287000" }, "cashflow": { "freeCashFlow": "2660455000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "70215000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "2825174000", "repurchaseOfStock": "-1856885000", "capitalExpenditures": "-164719000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "income_statement": { "revenue": 11079166000, "cost_of_revenue": 5325311000, "gross_profit": 5753855000, "ebit": 3774694000, "ebitda": 7726411000, "pretax_income": null, "tax_provision": null, "net_income": 3125413000, "net_income_to_common": 3125413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8177405000, "total_current_assets": 11993106000, "total_assets": 53099664000, "short_term_debt": null, "long_term_debt": 14453206000, "total_debt": 14453206000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 4249263460, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2423258000, "capital_expenditure": -155889000, "free_cash_flow": 2267369000, "dividends_paid": null, "share_repurchases": -1654327000, "shares_issued": 169066000, "net_debt_issued": -1033450000 }, "complete_fields": { "id": 388208, "ticker_id": 19840, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7726411000", "netIncome": "3125413000", "grossProfit": "5753855000", "totalRevenue": "11079166000", "costOfRevenue": "5325311000", "interestExpense": "182649000", "operatingIncome": "3774694000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "824683000", "depreciationAndAmortization": "3912087000" }, "balance": { "totalDebt": "14453206000", "totalAssets": "53099664000", "longTermDebt": "14453206000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "4249263460", "totalCurrentAssets": "11993106000", "totalShareholderEquity": null, "totalCurrentLiabilities": "8942335000", "cashAndShortTermInvestments": "8177405000" }, "cashflow": { "freeCashFlow": "2267369000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "169066000", "repaymentOfDebt": "-1033450000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2423258000", "repurchaseOfStock": "-1654327000", "capitalExpenditures": "-155889000" } }, "revenue": 11079166000, "cost_of_revenue": 5325311000, "gross_profit": 5753855000, "research_and_development": 824683000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3774694000, "depreciation_amortisation": 3912087000, "ebitda": 7726411000, "interest_expense": 182649000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3125413000, "net_income_continuing_ops": null, "net_income_to_common": 3125413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8177405000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11993106000, "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": 53099664000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8942335000, "long_term_debt": 14453206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14453206000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 4249263460, "operating_cash_flow": 2423258000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -155889000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1654327000, "shares_issued": 169066000, "net_debt_issued": -1033450000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2267369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7726411000", "netIncome": "3125413000", "grossProfit": "5753855000", "totalRevenue": "11079166000", "costOfRevenue": "5325311000", "interestExpense": "182649000", "operatingIncome": "3774694000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "824683000", "depreciationAndAmortization": "3912087000" }, "balance": { "totalDebt": "14453206000", "totalAssets": "53099664000", "longTermDebt": "14453206000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "4249263460", "totalCurrentAssets": "11993106000", "totalShareholderEquity": null, "totalCurrentLiabilities": "8942335000", "cashAndShortTermInvestments": "8177405000" }, "cashflow": { "freeCashFlow": "2267369000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "169066000", "repaymentOfDebt": "-1033450000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2423258000", "repurchaseOfStock": "-1654327000", "capitalExpenditures": "-155889000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "income_statement": { "revenue": 10542801000, "cost_of_revenue": 5263147000, "gross_profit": 5279654000, "ebit": 3346999000, "ebitda": 7301077000, "pretax_income": null, "tax_provision": null, "net_income": 2890351000, "net_income_to_common": 2890351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7199848000, "total_current_assets": 11697632000, "total_assets": 52087644000, "short_term_debt": 1005881000, "long_term_debt": 14011037000, "total_debt": 15016918000, "total_liabilities": null, "total_equity": null, "shares_outstanding": 4256832100, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2789199000, "capital_expenditure": -128277000, "free_cash_flow": 2660922000, "dividends_paid": null, "share_repurchases": -3536396000, "shares_issued": 351602000, "net_debt_issued": -800000000 }, "complete_fields": { "id": 388209, "ticker_id": 19840, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7301077000", "netIncome": "2890351000", "grossProfit": "5279654000", "totalRevenue": "10542801000", "costOfRevenue": "5263147000", "interestExpense": "184172000", "operatingIncome": "3346999000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "822823000", "depreciationAndAmortization": "3903179000" }, "balance": { "totalDebt": "15016918000", "totalAssets": "52087644000", "longTermDebt": "14011037000", "shortTermDebt": "1005881000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4256832100", "totalCurrentAssets": "11697632000", "totalShareholderEquity": null, "totalCurrentLiabilities": "9718519000", "cashAndShortTermInvestments": "7199848000" }, "cashflow": { "freeCashFlow": "2660922000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "351602000", "repaymentOfDebt": "-800000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2789199000", "repurchaseOfStock": "-3536396000", "capitalExpenditures": "-128277000" } }, "revenue": 10542801000, "cost_of_revenue": 5263147000, "gross_profit": 5279654000, "research_and_development": 822823000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3346999000, "depreciation_amortisation": 3903179000, "ebitda": 7301077000, "interest_expense": 184172000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2890351000, "net_income_continuing_ops": null, "net_income_to_common": 2890351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7199848000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11697632000, "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": 52087644000, "short_term_debt": 1005881000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9718519000, "long_term_debt": 14011037000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15016918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 4256832100, "operating_cash_flow": 2789199000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -128277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -3536396000, "shares_issued": 351602000, "net_debt_issued": -800000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2660922000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7301077000", "netIncome": "2890351000", "grossProfit": "5279654000", "totalRevenue": "10542801000", "costOfRevenue": "5263147000", "interestExpense": "184172000", "operatingIncome": "3346999000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "822823000", "depreciationAndAmortization": "3903179000" }, "balance": { "totalDebt": "15016918000", "totalAssets": "52087644000", "longTermDebt": "14011037000", "shortTermDebt": "1005881000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "4256832100", "totalCurrentAssets": "11697632000", "totalShareholderEquity": null, "totalCurrentLiabilities": "9718519000", "cashAndShortTermInvestments": "7199848000" }, "cashflow": { "freeCashFlow": "2660922000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "351602000", "repaymentOfDebt": "-800000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2789199000", "repurchaseOfStock": "-3536396000", "capitalExpenditures": "-128277000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+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": 1784453000, "long_term_debt": null, "total_debt": 1784453000, "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": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388210, "ticker_id": 19840, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1784453000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "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": 1784453000, "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": 1784453000, "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": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1784453000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+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": 1820396000, "long_term_debt": null, "total_debt": 1820396000, "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": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1794460000 }, "complete_fields": { "id": 388212, "ticker_id": 19840, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:27.979371+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1820396000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "1794460000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "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": 1820396000, "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": 1820396000, "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": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1794460000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1820396000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "1794460000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }