{ "ticker": { "uuid": "057b94cb-b632-4bed-873d-baa3978d312a", "symbol": "HEI", "name": "Heidelberg Materials AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/057b94cb-b632-4bed-873d-baa3978d312a/", "api_url": "https://sharemaestro.com/factors/api/tickers/057b94cb-b632-4bed-873d-baa3978d312a/" }, "ticker_metadata": { "id": 18936, "uuid": "057b94cb-b632-4bed-873d-baa3978d312a", "symbol": "HEI", "name": "Heidelberg Materials AG", "asset_type": "equity", "market_cap": 33650456576, "stock_exchange_id": 8, "industry": "Building Materials", "sector": "Basic Materials", "description": "Heidelberg Materials AG, together with its subsidiaries, produces and distributes cement, aggregates, ready-mixed concrete, and asphalt worldwide. The company provides cement products; natural stone aggregates, including sand and gravel; crushed aggregates comprising stone chippings and crushed stones; and ready-mixed concrete for use in the construction of tunnels or bridges, office buildings, or schools, as well as to produce precast concrete parts, such as stairs, ceiling elements, or structural components. It also offers asphalt; and trades in cement, clinker, secondary cementitious materials, solid, alternative fuels, other building materials, and additives. The company was formerly known as HeidelbergCement AG and changed its name to Heidelberg Materials AG in May 2023. Heidelberg Materials AG was founded in 1873 and is headquartered in Heidelberg, 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": "057b94cb-b632-4bed-873d-baa3978d312a", "symbol": "HEI", "name": "Heidelberg Materials AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/057b94cb-b632-4bed-873d-baa3978d312a/", "api_url": "https://sharemaestro.com/factors/api/tickers/057b94cb-b632-4bed-873d-baa3978d312a/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.78, "value": 0.66, "quality": 0.77, "momentum": 0.37, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 179.25, "market_cap": 31613437901.25, "pe_ratio": 16.288, "earnings_yield": 0.0614, "ebitda_to_ev": 0.1239, "shareholder_yield": 0.0127, "roe": 0.1069, "piotroski_f_score": 7, "momentum_12_1": 0.0214, "volatility_252d": 0.368 }, "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": "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": "2026-06-07T12:30:10.947328+00:00", "batch_id": "" }, "size": { "price_close": 179.25, "market_cap": 31613437901.25, "market_cap_usd": 31613437901.25, "enterprise_value": 37188837901.25, "shares_outstanding": 176365065, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.288, "pb_ratio": 1.7404, "ptbv_ratio": 1.7404, "ps_ratio": 1.4731, "pcf_ratio": 9.7129, "pfcf_ratio": 17.1793, "ev_ebitda": 8.0694, "ev_ebit": 12.1584, "ev_sales": 1.7329, "ev_fcf": 20.2091, "earnings_yield": 0.0614, "fcf_yield": 0.0495, "price_to_sales": 1.4731, "price_to_book": 1.7404, "price_to_cashflow": 9.7129, "ebitda_to_ev": 0.1239, "sales_yield": 0.5771 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0127, "shareholder_yield": 0.0127, "debt_paydown_yield": 0.0097, "total_yield": 0.0224 }, "quality": { "gross_margin": 0.6421, "operating_margin": 0.1425, "net_margin": 0.0904, "ebitda_margin": 0.2148, "fcf_margin": 0.0857, "roe": 0.1069, "roa": 0.0537, "roic": 0.0966, "roc_greenblatt": null, "asset_turnover": 0.5938, "cash_conversion": 0.9481, "accruals_ratio": -0.0364, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0077, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3813, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.2098, "debt_to_assets": 0.2245, "interest_coverage": 10.6612, "current_ratio": 1.2359, "quick_ratio": 1.2359, "net_debt": 5575400000, "local_beta": 1.0597, "volatility_252d": 0.368, "volatility_60d": 0.8199, "max_drawdown_12m": -0.3212, "risk_adjusted_momentum": 0.0581 }, "growth": { "revenue_growth_1y": 0.0144, "revenue_growth_3y_cagr": 0.0057, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1021, "eps_growth_3y_cagr": 0.0673, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0102, "book_value_growth_1y": -0.0223, "revenue_growth": 0.0144, "earnings_growth": 0.1021 }, "momentum": { "price_return_1m": -0.0053, "price_return_3m": 0.0502, "price_return_6m": -0.167, "price_return_9m": -0.0782, "price_return_12m": 0.016, "price_return_12m_ex1m": 0.0214, "momentum_6m": -0.167, "momentum_12m": 0.016, "momentum_12_1": 0.0214, "distance_from_52w_high": -0.2292, "distance_from_52w_low": 0.1356, "relative_strength": -0.0027 }, "raw_ttm": { "revenue_ttm": 21460200000, "gross_profit_ttm": 13779100000, "ebit_ttm": 3058700000, "ebitda_ttm": 4608600000, "net_income_ttm": 1940900000, "eps_diluted_ttm": 11.005, "operating_cash_flow_ttm": 3254800000, "capital_expenditure_ttm": -1414600000, "fcf_ttm": 1840200000, "dividends_paid_ttm": null, "share_repurchases_ttm": -400000000, "shares_issued_ttm": null, "interest_expense_ttm": 286900000, "cash_and_equivalents": 2536500000, "total_current_assets": 8602400000, "total_current_liabilities": 6960700000, "net_ppe": null, "total_assets": 36139000000, "total_debt": 8111900000, "total_equity": 18164600000, "net_working_capital": 309500000, "book_value_per_share": 102.9943, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 102.9943 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 42, "rank_pb": 44, "rank_ptbv": 44, "rank_ps": 48, "rank_pcf": 46, "rank_ev_ebitda": 36, "rank_ev_ebit": 42, "rank_earnings_yield": 42, "rank_fcf_yield": 40, "rank_dividend_yield": 83, "rank_shareholder_yield": 63, "rank_total_yield": 64, "rank_roe": 52, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 21, "rank_fcf_margin": 45, "rank_piotroski": 22, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 54 }, "composites": { "value_composite": 34, "quality_composite": 23, "momentum_composite": 63, "growth_composite": 59, "yield_composite": 76, "svqf_composite": 30, "vc1_composite": 35, "vc2_composite": 41, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.7129, "os_score": 0.78, "value_percentile": 0.66, "quality_percentile": 0.77, "momentum_percentile": 0.37, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 48, "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": 7861, "ticker_id": 18936, "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": "2026-06-07T12:30:10.947328+00:00", "batch_id": "", "os_score_delta": null, "price_close": 179.25, "market_cap": 31613437901.25, "market_cap_usd": 31613437901.25, "enterprise_value": 37188837901.25, "shares_outstanding": 176365065, "fx_rate_to_usd": null, "pe_ratio": 16.28803024, "pb_ratio": 1.74038723, "ptbv_ratio": 1.74038723, "ps_ratio": 1.47311944, "pcf_ratio": 9.71286651, "pfcf_ratio": 17.17934893, "ev_ebitda": 8.06944363, "ev_ebit": 12.15838033, "ev_sales": 1.73292131, "ev_fcf": 20.2091283, "earnings_yield": 0.06139478, "fcf_yield": 0.04948259, "dividend_yield": 0, "buyback_yield": 0.01265285, "shareholder_yield": 0.01265285, "debt_paydown_yield": 0.00971422, "total_yield": 0.02236707, "gross_margin": 0.64207696, "operating_margin": 0.14252896, "net_margin": 0.09044184, "ebitda_margin": 0.21475103, "fcf_margin": 0.08574943, "roe": 0.10685069, "roa": 0.05370652, "roic": 0.09663121, "roc_greenblatt": null, "asset_turnover": 0.59382385, "cash_conversion": 0.94811685, "accruals_ratio": -0.03635684, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.20978171, "debt_to_assets": 0.22446388, "interest_coverage": 10.661206, "current_ratio": 1.23585272, "quick_ratio": 1.23585272, "net_debt": 5575400000, "revenue_growth_1y": 0.01435972, "revenue_growth_3y_cagr": 0.00573615, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.10205018, "eps_growth_3y_cagr": 0.067257, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0102108, "book_value_growth_1y": -0.02225229, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.007652, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00525573, "price_return_3m": 0.05016656, "price_return_6m": -0.16704326, "price_return_9m": -0.07822538, "price_return_12m": 0.01602669, "price_return_12m_ex1m": 0.02139486, "distance_from_52w_high": -0.22919899, "distance_from_52w_low": 0.13561495, "relative_strength": -0.00267728, "local_beta": 1.0597, "volatility_252d": 0.367981, "volatility_60d": 0.819908, "max_drawdown_12m": -0.32124792, "revenue_ttm": 21460200000, "gross_profit_ttm": 13779100000, "ebit_ttm": 3058700000, "ebitda_ttm": 4608600000, "net_income_ttm": 1940900000, "eps_diluted_ttm": 11.00501395, "operating_cash_flow_ttm": 3254800000, "capital_expenditure_ttm": -1414600000, "fcf_ttm": 1840200000, "dividends_paid_ttm": null, "share_repurchases_ttm": -400000000, "shares_issued_ttm": null, "interest_expense_ttm": 286900000, "cash_and_equivalents": 2536500000, "total_current_assets": 8602400000, "total_current_liabilities": 6960700000, "net_ppe": null, "total_assets": 36139000000, "total_debt": 8111900000, "total_equity": 18164600000, "net_working_capital": 309500000, "book_value_per_share": 102.99432033, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 102.99432033, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 42, "rank_pb": 44, "rank_ptbv": 44, "rank_ps": 48, "rank_pcf": 46, "rank_ev_ebitda": 36, "rank_ev_ebit": 42, "rank_earnings_yield": 42, "rank_fcf_yield": 40, "rank_dividend_yield": 83, "rank_shareholder_yield": 63, "rank_total_yield": 64, "rank_roe": 52, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 21, "rank_fcf_margin": 45, "rank_piotroski": 22, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 54, "value_composite": 34, "quality_composite": 23, "momentum_composite": 63, "growth_composite": 59, "yield_composite": 76, "svqf_composite": 30, "vc1_composite": 35, "vc2_composite": 41, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 48, "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": 179.25, "os": 0.78, "value": 0.66, "quality": 0.77, "momentum": 0.37, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 16.288, "earnings_yield": 0.0614, "shareholder_yield": 0.0127, "roe": 0.1069, "momentum_12_1": 0.0214, "complete_fields": { "id": 7861, "ticker_id": 18936, "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": "2026-06-07T12:30:10.947328+00:00", "batch_id": "", "os_score_delta": null, "price_close": 179.25, "market_cap": 31613437901.25, "market_cap_usd": 31613437901.25, "enterprise_value": 37188837901.25, "shares_outstanding": 176365065, "fx_rate_to_usd": null, "pe_ratio": 16.28803024, "pb_ratio": 1.74038723, "ptbv_ratio": 1.74038723, "ps_ratio": 1.47311944, "pcf_ratio": 9.71286651, "pfcf_ratio": 17.17934893, "ev_ebitda": 8.06944363, "ev_ebit": 12.15838033, "ev_sales": 1.73292131, "ev_fcf": 20.2091283, "earnings_yield": 0.06139478, "fcf_yield": 0.04948259, "dividend_yield": 0, "buyback_yield": 0.01265285, "shareholder_yield": 0.01265285, "debt_paydown_yield": 0.00971422, "total_yield": 0.02236707, "gross_margin": 0.64207696, "operating_margin": 0.14252896, "net_margin": 0.09044184, "ebitda_margin": 0.21475103, "fcf_margin": 0.08574943, "roe": 0.10685069, "roa": 0.05370652, "roic": 0.09663121, "roc_greenblatt": null, "asset_turnover": 0.59382385, "cash_conversion": 0.94811685, "accruals_ratio": -0.03635684, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.20978171, "debt_to_assets": 0.22446388, "interest_coverage": 10.661206, "current_ratio": 1.23585272, "quick_ratio": 1.23585272, "net_debt": 5575400000, "revenue_growth_1y": 0.01435972, "revenue_growth_3y_cagr": 0.00573615, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.10205018, "eps_growth_3y_cagr": 0.067257, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0102108, "book_value_growth_1y": -0.02225229, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.007652, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00525573, "price_return_3m": 0.05016656, "price_return_6m": -0.16704326, "price_return_9m": -0.07822538, "price_return_12m": 0.01602669, "price_return_12m_ex1m": 0.02139486, "distance_from_52w_high": -0.22919899, "distance_from_52w_low": 0.13561495, "relative_strength": -0.00267728, "local_beta": 1.0597, "volatility_252d": 0.367981, "volatility_60d": 0.819908, "max_drawdown_12m": -0.32124792, "revenue_ttm": 21460200000, "gross_profit_ttm": 13779100000, "ebit_ttm": 3058700000, "ebitda_ttm": 4608600000, "net_income_ttm": 1940900000, "eps_diluted_ttm": 11.00501395, "operating_cash_flow_ttm": 3254800000, "capital_expenditure_ttm": -1414600000, "fcf_ttm": 1840200000, "dividends_paid_ttm": null, "share_repurchases_ttm": -400000000, "shares_issued_ttm": null, "interest_expense_ttm": 286900000, "cash_and_equivalents": 2536500000, "total_current_assets": 8602400000, "total_current_liabilities": 6960700000, "net_ppe": null, "total_assets": 36139000000, "total_debt": 8111900000, "total_equity": 18164600000, "net_working_capital": 309500000, "book_value_per_share": 102.99432033, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 102.99432033, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 42, "rank_pb": 44, "rank_ptbv": 44, "rank_ps": 48, "rank_pcf": 46, "rank_ev_ebitda": 36, "rank_ev_ebit": 42, "rank_earnings_yield": 42, "rank_fcf_yield": 40, "rank_dividend_yield": 83, "rank_shareholder_yield": 63, "rank_total_yield": 64, "rank_roe": 52, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 21, "rank_fcf_margin": 45, "rank_piotroski": 22, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 54, "value_composite": 34, "quality_composite": 23, "momentum_composite": 63, "growth_composite": 59, "yield_composite": 76, "svqf_composite": 30, "vc1_composite": 35, "vc2_composite": 41, "vc3_composite": 39, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 48, "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": "2026-06-07T12:02:15.718479+00:00", "is_restated": false, "income_statement": { "revenue": 21460200000, "cost_of_revenue": 7681100000, "gross_profit": 13779100000, "ebit": 3058700000, "ebitda": 4608600000, "pretax_income": null, "tax_provision": null, "net_income": 1940900000, "net_income_to_common": 1940900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2536500000, "total_current_assets": 8602400000, "total_assets": 36139000000, "short_term_debt": 1204300000, "long_term_debt": 5714800000, "total_debt": 8111900000, "total_liabilities": null, "total_equity": 18164600000, "shares_outstanding": 176365065, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3254800000, "capital_expenditure": -1414600000, "free_cash_flow": 1840200000, "dividends_paid": null, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": -307100000 }, "complete_fields": { "id": 386784, "ticker_id": 18936, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4608600000", "netIncome": "1940900000", "grossProfit": "13779100000", "totalRevenue": "21460200000", "costOfRevenue": "7681100000", "interestExpense": "286900000", "operatingIncome": "3058700000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1397300000" }, "balance": { "totalDebt": "8111900000", "totalAssets": "36139000000", "longTermDebt": "5714800000", "shortTermDebt": "1204300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176365065", "totalCurrentAssets": "8602400000", "totalShareholderEquity": "18164600000", "totalCurrentLiabilities": "6960700000", "cashAndShortTermInvestments": "2536500000" }, "cashflow": { "freeCashFlow": "1840200000", "dividendsPaid": null, "issuanceOfDebt": "994300000", "issuanceOfStock": null, "repaymentOfDebt": "-1301400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3254800000", "repurchaseOfStock": "-400000000", "capitalExpenditures": "-1414600000" } }, "revenue": 21460200000, "cost_of_revenue": 7681100000, "gross_profit": 13779100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3058700000, "depreciation_amortisation": 1397300000, "ebitda": 4608600000, "interest_expense": 286900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1940900000, "net_income_continuing_ops": null, "net_income_to_common": 1940900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2536500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8602400000, "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": 36139000000, "short_term_debt": 1204300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6960700000, "long_term_debt": 5714800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8111900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18164600000, "shares_outstanding": 176365065, "operating_cash_flow": 3254800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1414600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -400000000, "shares_issued": null, "net_debt_issued": -307100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1840200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4608600000", "netIncome": "1940900000", "grossProfit": "13779100000", "totalRevenue": "21460200000", "costOfRevenue": "7681100000", "interestExpense": "286900000", "operatingIncome": "3058700000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1397300000" }, "balance": { "totalDebt": "8111900000", "totalAssets": "36139000000", "longTermDebt": "5714800000", "shortTermDebt": "1204300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176365065", "totalCurrentAssets": "8602400000", "totalShareholderEquity": "18164600000", "totalCurrentLiabilities": "6960700000", "cashAndShortTermInvestments": "2536500000" }, "cashflow": { "freeCashFlow": "1840200000", "dividendsPaid": null, "issuanceOfDebt": "994300000", "issuanceOfStock": null, "repaymentOfDebt": "-1301400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3254800000", "repurchaseOfStock": "-400000000", "capitalExpenditures": "-1414600000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+00:00", "is_restated": false, "income_statement": { "revenue": 21156400000, "cost_of_revenue": 7631800000, "gross_profit": 13524600000, "ebit": 2842900000, "ebitda": 4403700000, "pretax_income": null, "tax_provision": null, "net_income": 1781800000, "net_income_to_common": 1781800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3120300000, "total_current_assets": 9201200000, "total_assets": 37301700000, "short_term_debt": 1310500000, "long_term_debt": 5741800000, "total_debt": 8195900000, "total_liabilities": null, "total_equity": 18795600000, "shares_outstanding": 178430760, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3231700000, "capital_expenditure": -1410100000, "free_cash_flow": 1821600000, "dividends_paid": null, "share_repurchases": -350000000, "shares_issued": null, "net_debt_issued": -453500000 }, "complete_fields": { "id": 386787, "ticker_id": 18936, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4403700000", "netIncome": "1781800000", "grossProfit": "13524600000", "totalRevenue": "21156400000", "costOfRevenue": "7631800000", "interestExpense": "272200000", "operatingIncome": "2842900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1545000000" }, "balance": { "totalDebt": "8195900000", "totalAssets": "37301700000", "longTermDebt": "5741800000", "shortTermDebt": "1310500000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "178430760", "totalCurrentAssets": "9201200000", "totalShareholderEquity": "18795600000", "totalCurrentLiabilities": "7258700000", "cashAndShortTermInvestments": "3120300000" }, "cashflow": { "freeCashFlow": "1821600000", "dividendsPaid": null, "issuanceOfDebt": "1302800000", "issuanceOfStock": null, "repaymentOfDebt": "-1756300000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3231700000", "repurchaseOfStock": "-350000000", "capitalExpenditures": "-1410100000" } }, "revenue": 21156400000, "cost_of_revenue": 7631800000, "gross_profit": 13524600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2842900000, "depreciation_amortisation": 1545000000, "ebitda": 4403700000, "interest_expense": 272200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1781800000, "net_income_continuing_ops": null, "net_income_to_common": 1781800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3120300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9201200000, "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": 37301700000, "short_term_debt": 1310500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7258700000, "long_term_debt": 5741800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8195900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18795600000, "shares_outstanding": 178430760, "operating_cash_flow": 3231700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1410100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -350000000, "shares_issued": null, "net_debt_issued": -453500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1821600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4403700000", "netIncome": "1781800000", "grossProfit": "13524600000", "totalRevenue": "21156400000", "costOfRevenue": "7631800000", "interestExpense": "272200000", "operatingIncome": "2842900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1545000000" }, "balance": { "totalDebt": "8195900000", "totalAssets": "37301700000", "longTermDebt": "5741800000", "shortTermDebt": "1310500000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "178430760", "totalCurrentAssets": "9201200000", "totalShareholderEquity": "18795600000", "totalCurrentLiabilities": "7258700000", "cashAndShortTermInvestments": "3120300000" }, "cashflow": { "freeCashFlow": "1821600000", "dividendsPaid": null, "issuanceOfDebt": "1302800000", "issuanceOfStock": null, "repaymentOfDebt": "-1756300000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3231700000", "repurchaseOfStock": "-350000000", "capitalExpenditures": "-1410100000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+00:00", "is_restated": false, "income_statement": { "revenue": 21177600000, "cost_of_revenue": 8030700000, "gross_profit": 13146900000, "ebit": 2720400000, "ebitda": 4303300000, "pretax_income": null, "tax_provision": null, "net_income": 1928900000, "net_income_to_common": 1928900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3190900000, "total_current_assets": 8822200000, "total_assets": 35471500000, "short_term_debt": 1715300000, "long_term_debt": 5436500000, "total_debt": 8240300000, "total_liabilities": null, "total_equity": 17241300000, "shares_outstanding": 182068120, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3205100000, "capital_expenditure": -1329700000, "free_cash_flow": 1875400000, "dividends_paid": -484100000, "share_repurchases": -298000000, "shares_issued": null, "net_debt_issued": 767100000 }, "complete_fields": { "id": 386788, "ticker_id": 18936, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4303300000", "netIncome": "1928900000", "grossProfit": "13146900000", "totalRevenue": "21177600000", "costOfRevenue": "8030700000", "interestExpense": "218700000", "operatingIncome": "2720400000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1233300000" }, "balance": { "totalDebt": "8240300000", "totalAssets": "35471500000", "longTermDebt": "5436500000", "shortTermDebt": "1715300000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "182068120", "totalCurrentAssets": "8822200000", "totalShareholderEquity": "17241300000", "totalCurrentLiabilities": "7384400000", "cashAndShortTermInvestments": "3190900000" }, "cashflow": { "freeCashFlow": "1875400000", "dividendsPaid": "-484100000", "issuanceOfDebt": "1504600000", "issuanceOfStock": null, "repaymentOfDebt": "-737500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3205100000", "repurchaseOfStock": "-298000000", "capitalExpenditures": "-1329700000" } }, "revenue": 21177600000, "cost_of_revenue": 8030700000, "gross_profit": 13146900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2720400000, "depreciation_amortisation": 1233300000, "ebitda": 4303300000, "interest_expense": 218700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1928900000, "net_income_continuing_ops": null, "net_income_to_common": 1928900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3190900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8822200000, "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": 35471500000, "short_term_debt": 1715300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7384400000, "long_term_debt": 5436500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8240300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17241300000, "shares_outstanding": 182068120, "operating_cash_flow": 3205100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1329700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -484100000, "share_repurchases": -298000000, "shares_issued": null, "net_debt_issued": 767100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1875400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4303300000", "netIncome": "1928900000", "grossProfit": "13146900000", "totalRevenue": "21177600000", "costOfRevenue": "8030700000", "interestExpense": "218700000", "operatingIncome": "2720400000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1233300000" }, "balance": { "totalDebt": "8240300000", "totalAssets": "35471500000", "longTermDebt": "5436500000", "shortTermDebt": "1715300000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "182068120", "totalCurrentAssets": "8822200000", "totalShareholderEquity": "17241300000", "totalCurrentLiabilities": "7384400000", "cashAndShortTermInvestments": "3190900000" }, "cashflow": { "freeCashFlow": "1875400000", "dividendsPaid": "-484100000", "issuanceOfDebt": "1504600000", "issuanceOfStock": null, "repaymentOfDebt": "-737500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3205100000", "repurchaseOfStock": "-298000000", "capitalExpenditures": "-1329700000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+00:00", "is_restated": false, "income_statement": { "revenue": 21095100000, "cost_of_revenue": 8665100000, "gross_profit": 12430000000, "ebit": 2080900000, "ebitda": 3770600000, "pretax_income": null, "tax_provision": null, "net_income": 1596600000, "net_income_to_common": 1596600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1399300000, "total_current_assets": 7118600000, "total_assets": 33255600000, "short_term_debt": 311100000, "long_term_debt": 5332000000, "total_debt": 6694200000, "total_liabilities": null, "total_equity": 16537900000, "shares_outstanding": 186185619, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2420200000, "capital_expenditure": -1335200000, "free_cash_flow": 1085000000, "dividends_paid": -458300000, "share_repurchases": -350000000, "shares_issued": null, "net_debt_issued": -1391800000 }, "complete_fields": { "id": 386789, "ticker_id": 18936, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3770600000", "netIncome": "1596600000", "grossProfit": "12430000000", "totalRevenue": "21095100000", "costOfRevenue": "8665100000", "interestExpense": "151200000", "operatingIncome": "2080900000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1402300000" }, "balance": { "totalDebt": "6694200000", "totalAssets": "33255600000", "longTermDebt": "5332000000", "shortTermDebt": "311100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "186185619", "totalCurrentAssets": "7118600000", "totalShareholderEquity": "16537900000", "totalCurrentLiabilities": "6146000000", "cashAndShortTermInvestments": "1399300000" }, "cashflow": { "freeCashFlow": "1085000000", "dividendsPaid": "-458300000", "issuanceOfDebt": "1900000", "issuanceOfStock": null, "repaymentOfDebt": "-1393700000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2420200000", "repurchaseOfStock": "-350000000", "capitalExpenditures": "-1335200000" } }, "revenue": 21095100000, "cost_of_revenue": 8665100000, "gross_profit": 12430000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2080900000, "depreciation_amortisation": 1402300000, "ebitda": 3770600000, "interest_expense": 151200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1596600000, "net_income_continuing_ops": null, "net_income_to_common": 1596600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1399300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7118600000, "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": 33255600000, "short_term_debt": 311100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6146000000, "long_term_debt": 5332000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6694200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16537900000, "shares_outstanding": 186185619, "operating_cash_flow": 2420200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1335200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -458300000, "share_repurchases": -350000000, "shares_issued": null, "net_debt_issued": -1391800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1085000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3770600000", "netIncome": "1596600000", "grossProfit": "12430000000", "totalRevenue": "21095100000", "costOfRevenue": "8665100000", "interestExpense": "151200000", "operatingIncome": "2080900000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1402300000" }, "balance": { "totalDebt": "6694200000", "totalAssets": "33255600000", "longTermDebt": "5332000000", "shortTermDebt": "311100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "186185619", "totalCurrentAssets": "7118600000", "totalShareholderEquity": "16537900000", "totalCurrentLiabilities": "6146000000", "cashAndShortTermInvestments": "1399300000" }, "cashflow": { "freeCashFlow": "1085000000", "dividendsPaid": "-458300000", "issuanceOfDebt": "1900000", "issuanceOfStock": null, "repaymentOfDebt": "-1393700000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2420200000", "repurchaseOfStock": "-350000000", "capitalExpenditures": "-1335200000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+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": -436500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386790, "ticker_id": 18936, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-436500000", "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": 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": -436500000, "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": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-436500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+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": 2536500000, "total_current_assets": 8602400000, "total_assets": 36139000000, "short_term_debt": 1204300000, "long_term_debt": 5714800000, "total_debt": 8111900000, "total_liabilities": null, "total_equity": 18164600000, "shares_outstanding": 176365065, "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": 386783, "ticker_id": 18936, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "8111900000", "totalAssets": "36139000000", "longTermDebt": "5714800000", "shortTermDebt": "1204300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176365065", "totalCurrentAssets": "8602400000", "totalShareholderEquity": "18164600000", "totalCurrentLiabilities": "6960700000", "cashAndShortTermInvestments": "2536500000" } }, "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": 2536500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8602400000, "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": 36139000000, "short_term_debt": 1204300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6960700000, "long_term_debt": 5714800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8111900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18164600000, "shares_outstanding": 176365065, "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": "8111900000", "totalAssets": "36139000000", "longTermDebt": "5714800000", "shortTermDebt": "1204300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176365065", "totalCurrentAssets": "8602400000", "totalShareholderEquity": "18164600000", "totalCurrentLiabilities": "6960700000", "cashAndShortTermInvestments": "2536500000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+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": 1325600000, "total_current_assets": null, "total_assets": 34664400000, "short_term_debt": 1302200000, "long_term_debt": 5491400000, "total_debt": 6793600000, "total_liabilities": null, "total_equity": 17218100000, "shares_outstanding": 178430760, "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": 386785, "ticker_id": 18936, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "6793600000", "totalAssets": "34664400000", "longTermDebt": "5491400000", "shortTermDebt": "1302200000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "178430760", "totalCurrentAssets": null, "totalShareholderEquity": "17218100000", "totalCurrentLiabilities": "6926200000", "cashAndShortTermInvestments": "1325600000" } }, "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": 1325600000, "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": 34664400000, "short_term_debt": 1302200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6926200000, "long_term_debt": 5491400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6793600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17218100000, "shares_outstanding": 178430760, "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": "6793600000", "totalAssets": "34664400000", "longTermDebt": "5491400000", "shortTermDebt": "1302200000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "178430760", "totalCurrentAssets": null, "totalShareholderEquity": "17218100000", "totalCurrentLiabilities": "6926200000", "cashAndShortTermInvestments": "1325600000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+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": 3120300000, "total_current_assets": 9201200000, "total_assets": 37301700000, "short_term_debt": 1310500000, "long_term_debt": 5741800000, "total_debt": 8195900000, "total_liabilities": null, "total_equity": 18795600000, "shares_outstanding": 178430760, "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": 386786, "ticker_id": 18936, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:15.718479+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "8195900000", "totalAssets": "37301700000", "longTermDebt": "5741800000", "shortTermDebt": "1310500000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "178430760", "totalCurrentAssets": "9201200000", "totalShareholderEquity": "18795600000", "totalCurrentLiabilities": "7258700000", "cashAndShortTermInvestments": "3120300000" } }, "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": 3120300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9201200000, "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": 37301700000, "short_term_debt": 1310500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7258700000, "long_term_debt": 5741800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8195900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18795600000, "shares_outstanding": 178430760, "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": "8195900000", "totalAssets": "37301700000", "longTermDebt": "5741800000", "shortTermDebt": "1310500000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "178430760", "totalCurrentAssets": "9201200000", "totalShareholderEquity": "18795600000", "totalCurrentLiabilities": "7258700000", "cashAndShortTermInvestments": "3120300000" } } } ] }, "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "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" ] } } }