{ "ticker": { "uuid": "0a10da90-393d-44b4-8a20-d4e106ccaad9", "symbol": "VX1", "name": "Vertex Pharmaceuticals Incorporated", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/0a10da90-393d-44b4-8a20-d4e106ccaad9/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a10da90-393d-44b4-8a20-d4e106ccaad9/" }, "ticker_metadata": { "id": 21171, "uuid": "0a10da90-393d-44b4-8a20-d4e106ccaad9", "symbol": "VX1", "name": "Vertex Pharmaceuticals Incorporated", "asset_type": "equity", "market_cap": 97334378496, "stock_exchange_id": 8, "industry": "Biotechnology", "sector": "Healthcare", "description": "Vertex Pharmaceuticals Incorporated operates as a biotechnology company in the United States, Europe, and internationally. The company offers transformative medicines for people with serious diseases with a focus on specialty markets, such as cystic fibrosis (CF), sickle cell disease (SCD), transfusion dependent beta thalassemia (TDT), and acute pain. It markets TRIKAFTA/KAFTRIO for people with CF with at least one F508del mutation for 2 years of age and older; ALYFTREK for the treatment for people with CF 6 years of age and older; SYMDEKO/SYMKEVI for treatment of patients with CF 6 years of age and older; ORKAMBI for CF patients 1 year or older; and KALYDECO for the treatment of patients with 1 month or older who have CF with ivacaftor. The company also develops CASGEVY for the treatment of SCD and TDT; JOURNAVX for the treatment of acute pain in adults; VX-522, a CFTR mRNA therapeutic designed to treat the underlying cause of CF, which is in Phase 1/2 clinical trial; inaxaplin for the treatment of APOL1-mediated kidney disease, which is in single Phase 2 trial; VX-264 for treating Type 1 Diabetes; VX-670 for the treatment of myotonic dystrophy type 1; and VX-407, a small molecule corrector for the treatment of autosomal dominant polycystic kidney disease. The company sells its products primarily to specialty pharmacy and distributors, wholesalers, retail pharmacies, hospitals, and clinics. Vertex Pharmaceuticals Incorporated was founded in 1989 and is headquartered in Boston, Massachusetts.", "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": "0a10da90-393d-44b4-8a20-d4e106ccaad9", "symbol": "VX1", "name": "Vertex Pharmaceuticals Incorporated", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/0a10da90-393d-44b4-8a20-d4e106ccaad9/", "api_url": "https://sharemaestro.com/factors/api/tickers/0a10da90-393d-44b4-8a20-d4e106ccaad9/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.2, "value": 0.14, "quality": 0.86, "momentum": 0.32, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 389.4, "market_cap": 98971441773.22, "pe_ratio": 22.8134, "earnings_yield": 0.0438, "ebitda_to_ev": 0.0553, "shareholder_yield": 0.0214, "roe": 0.2241, "piotroski_f_score": 6, "momentum_12_1": -0.0745, "volatility_252d": 0.2971 }, "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": true }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:48.208446+00:00", "batch_id": "" }, "size": { "price_close": 389.4, "market_cap": 98971441773.2163, "market_cap_usd": 98971441773.2163, "enterprise_value": 95465041773.2163, "shares_outstanding": 254163953, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.8134, "pb_ratio": 5.1117, "ptbv_ratio": 5.1117, "ps_ratio": 8.1005, "pcf_ratio": 23.339, "pfcf_ratio": 26.6748, "ev_ebitda": 18.0832, "ev_ebit": 20.4768, "ev_sales": 7.8135, "ev_fcf": 25.7297, "earnings_yield": 0.0438, "fcf_yield": 0.0389, "price_to_sales": 8.1005, "price_to_book": 5.1117, "price_to_cashflow": 23.339, "ebitda_to_ev": 0.0553, "sales_yield": 0.128 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0214, "shareholder_yield": 0.0214, "debt_paydown_yield": 0.0001, "total_yield": 0.0215 }, "quality": { "gross_margin": 0.8624, "operating_margin": 0.3816, "net_margin": 0.3551, "ebitda_margin": 0.4321, "fcf_margin": 0.3037, "roe": 0.2241, "roa": 0.1638, "roic": 0.2205, "roc_greenblatt": null, "asset_turnover": 0.4613, "cash_conversion": 0.8552, "accruals_ratio": 0.0037, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.2071, "revenue_stability_5y": 0.128, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3979, "external_financing": 0.0904 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.6642, "debt_to_assets": 0.075, "interest_coverage": 350.5338, "current_ratio": 3.0228, "quick_ratio": 3.0228, "net_debt": -3506400000, "local_beta": 0.0896, "volatility_252d": 0.2971, "volatility_60d": 0.4868, "max_drawdown_12m": -0.2179, "risk_adjusted_momentum": -0.2509 }, "growth": { "revenue_growth_1y": 0.089, "revenue_growth_3y_cagr": 0.1035, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.0597, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.1507, "revenue_growth": 0.089, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0704, "price_return_3m": -0.0037, "price_return_6m": -0.0076, "price_return_9m": 0.1488, "price_return_12m": -0.0094, "price_return_12m_ex1m": -0.0745, "momentum_6m": -0.0076, "momentum_12m": -0.0094, "momentum_12_1": -0.0745, "distance_from_52w_high": -0.0681, "distance_from_52w_low": 0.2327, "relative_strength": -0.0281 }, "raw_ttm": { "revenue_ttm": 12218000000, "gross_profit_ttm": 10536900000, "ebit_ttm": 4662100000, "ebitda_ttm": 5279200000, "net_income_ttm": 4338300000, "eps_diluted_ttm": 17.0689, "operating_cash_flow_ttm": 4240600000, "capital_expenditure_ttm": -530300000, "fcf_ttm": 3710300000, "dividends_paid_ttm": null, "share_repurchases_ttm": -2256100000, "shares_issued_ttm": 138000000, "interest_expense_ttm": 13300000, "cash_and_equivalents": 5492900000, "total_current_assets": 11730300000, "total_current_liabilities": 3880600000, "net_ppe": null, "total_assets": 26484400000, "total_debt": 1986500000, "total_equity": 19361900000, "net_working_capital": 2434100000, "book_value_per_share": 76.1788, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 76.1788 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 64, "rank_pb": 77, "rank_ptbv": 77, "rank_ps": 92, "rank_pcf": 83, "rank_ev_ebitda": 78, "rank_ev_ebit": 70, "rank_earnings_yield": 64, "rank_fcf_yield": 51, "rank_dividend_yield": 97, "rank_shareholder_yield": 54, "rank_total_yield": 65, "rank_roe": 22, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 6, "rank_fcf_margin": 9, "rank_piotroski": 58, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 57 }, "composites": { "value_composite": 86, "quality_composite": 14, "momentum_composite": 68, "growth_composite": 29, "yield_composite": 79, "svqf_composite": 74, "vc1_composite": 88, "vc2_composite": 88, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 80, "quality_value_composite": 0.347, "os_score": 0.2, "value_percentile": 0.14, "quality_percentile": 0.86, "momentum_percentile": 0.32, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "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": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 8224, "ticker_id": 21171, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:48.208446+00:00", "batch_id": "", "os_score_delta": null, "price_close": 389.4, "market_cap": 98971441773.2163, "market_cap_usd": 98971441773.2163, "enterprise_value": 95465041773.2163, "shares_outstanding": 254163953, "fx_rate_to_usd": null, "pe_ratio": 22.8134158, "pb_ratio": 5.11165959, "ptbv_ratio": 5.11165959, "ps_ratio": 8.10046176, "pcf_ratio": 23.33901848, "pfcf_ratio": 26.67478149, "ev_ebitda": 18.08324022, "ev_ebit": 20.47683271, "ev_sales": 7.81347535, "ev_fcf": 25.72973662, "earnings_yield": 0.04383386, "fcf_yield": 0.03886554, "dividend_yield": 0, "buyback_yield": 0.02140112, "shareholder_yield": 0.02140112, "debt_paydown_yield": 5.456e-05, "total_yield": 0.02145568, "gross_margin": 0.86240792, "operating_margin": 0.38157636, "net_margin": 0.35507448, "ebitda_margin": 0.43208381, "fcf_margin": 0.30367491, "roe": 0.22406375, "roa": 0.16380586, "roic": 0.22052758, "roc_greenblatt": null, "asset_turnover": 0.46132818, "cash_conversion": 0.85524284, "accruals_ratio": 0.00368896, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.66419154, "debt_to_assets": 0.07500642, "interest_coverage": 350.53383459, "current_ratio": 3.02280575, "quick_ratio": 3.02280575, "net_debt": -3506400000, "revenue_growth_1y": 0.0890373, "revenue_growth_3y_cagr": 0.10352183, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.05970029, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.15070041, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.207106, "revenue_stability_5y": 0.128048, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07036835, "price_return_3m": -0.00370989, "price_return_6m": -0.00764526, "price_return_9m": 0.14884195, "price_return_12m": -0.00941239, "price_return_12m_ex1m": -0.07453579, "distance_from_52w_high": -0.06808666, "distance_from_52w_low": 0.23266857, "relative_strength": -0.02811636, "local_beta": 0.0896, "volatility_252d": 0.297121, "volatility_60d": 0.486778, "max_drawdown_12m": -0.21787572, "revenue_ttm": 12218000000, "gross_profit_ttm": 10536900000, "ebit_ttm": 4662100000, "ebitda_ttm": 5279200000, "net_income_ttm": 4338300000, "eps_diluted_ttm": 17.06890355, "operating_cash_flow_ttm": 4240600000, "capital_expenditure_ttm": -530300000, "fcf_ttm": 3710300000, "dividends_paid_ttm": null, "share_repurchases_ttm": -2256100000, "shares_issued_ttm": 138000000, "interest_expense_ttm": 13300000, "cash_and_equivalents": 5492900000, "total_current_assets": 11730300000, "total_current_liabilities": 3880600000, "net_ppe": null, "total_assets": 26484400000, "total_debt": 1986500000, "total_equity": 19361900000, "net_working_capital": 2434100000, "book_value_per_share": 76.17878055, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 76.17878055, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 64, "rank_pb": 77, "rank_ptbv": 77, "rank_ps": 92, "rank_pcf": 83, "rank_ev_ebitda": 78, "rank_ev_ebit": 70, "rank_earnings_yield": 64, "rank_fcf_yield": 51, "rank_dividend_yield": 97, "rank_shareholder_yield": 54, "rank_total_yield": 65, "rank_roe": 22, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 6, "rank_fcf_margin": 9, "rank_piotroski": 58, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 57, "value_composite": 86, "quality_composite": 14, "momentum_composite": 68, "growth_composite": 29, "yield_composite": 79, "svqf_composite": 74, "vc1_composite": 88, "vc2_composite": 88, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "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": 389.4, "os": 0.2, "value": 0.14, "quality": 0.86, "momentum": 0.32, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 22.8134, "earnings_yield": 0.0438, "shareholder_yield": 0.0214, "roe": 0.2241, "momentum_12_1": -0.0745, "complete_fields": { "id": 8224, "ticker_id": 21171, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:48.208446+00:00", "batch_id": "", "os_score_delta": null, "price_close": 389.4, "market_cap": 98971441773.2163, "market_cap_usd": 98971441773.2163, "enterprise_value": 95465041773.2163, "shares_outstanding": 254163953, "fx_rate_to_usd": null, "pe_ratio": 22.8134158, "pb_ratio": 5.11165959, "ptbv_ratio": 5.11165959, "ps_ratio": 8.10046176, "pcf_ratio": 23.33901848, "pfcf_ratio": 26.67478149, "ev_ebitda": 18.08324022, "ev_ebit": 20.47683271, "ev_sales": 7.81347535, "ev_fcf": 25.72973662, "earnings_yield": 0.04383386, "fcf_yield": 0.03886554, "dividend_yield": 0, "buyback_yield": 0.02140112, "shareholder_yield": 0.02140112, "debt_paydown_yield": 5.456e-05, "total_yield": 0.02145568, "gross_margin": 0.86240792, "operating_margin": 0.38157636, "net_margin": 0.35507448, "ebitda_margin": 0.43208381, "fcf_margin": 0.30367491, "roe": 0.22406375, "roa": 0.16380586, "roic": 0.22052758, "roc_greenblatt": null, "asset_turnover": 0.46132818, "cash_conversion": 0.85524284, "accruals_ratio": 0.00368896, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.66419154, "debt_to_assets": 0.07500642, "interest_coverage": 350.53383459, "current_ratio": 3.02280575, "quick_ratio": 3.02280575, "net_debt": -3506400000, "revenue_growth_1y": 0.0890373, "revenue_growth_3y_cagr": 0.10352183, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.05970029, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.15070041, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.207106, "revenue_stability_5y": 0.128048, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07036835, "price_return_3m": -0.00370989, "price_return_6m": -0.00764526, "price_return_9m": 0.14884195, "price_return_12m": -0.00941239, "price_return_12m_ex1m": -0.07453579, "distance_from_52w_high": -0.06808666, "distance_from_52w_low": 0.23266857, "relative_strength": -0.02811636, "local_beta": 0.0896, "volatility_252d": 0.297121, "volatility_60d": 0.486778, "max_drawdown_12m": -0.21787572, "revenue_ttm": 12218000000, "gross_profit_ttm": 10536900000, "ebit_ttm": 4662100000, "ebitda_ttm": 5279200000, "net_income_ttm": 4338300000, "eps_diluted_ttm": 17.06890355, "operating_cash_flow_ttm": 4240600000, "capital_expenditure_ttm": -530300000, "fcf_ttm": 3710300000, "dividends_paid_ttm": null, "share_repurchases_ttm": -2256100000, "shares_issued_ttm": 138000000, "interest_expense_ttm": 13300000, "cash_and_equivalents": 5492900000, "total_current_assets": 11730300000, "total_current_liabilities": 3880600000, "net_ppe": null, "total_assets": 26484400000, "total_debt": 1986500000, "total_equity": 19361900000, "net_working_capital": 2434100000, "book_value_per_share": 76.17878055, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 76.17878055, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 64, "rank_pb": 77, "rank_ptbv": 77, "rank_ps": 92, "rank_pcf": 83, "rank_ev_ebitda": 78, "rank_ev_ebit": 70, "rank_earnings_yield": 64, "rank_fcf_yield": 51, "rank_dividend_yield": 97, "rank_shareholder_yield": 54, "rank_total_yield": 65, "rank_roe": 22, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 6, "rank_fcf_margin": 9, "rank_piotroski": 58, "rank_accruals": 85, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 57, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 57, "value_composite": 86, "quality_composite": 14, "momentum_composite": 68, "growth_composite": 29, "yield_composite": 79, "svqf_composite": 74, "vc1_composite": 88, "vc2_composite": 88, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "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": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "income_statement": { "revenue": 12001300000, "cost_of_revenue": 1651300000, "gross_profit": 10350000000, "ebit": 4554400000, "ebitda": 4866300000, "pretax_income": null, "tax_provision": null, "net_income": 3953200000, "net_income_to_common": 3953200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5084800000, "total_current_assets": 11201000000, "total_assets": 25643000000, "short_term_debt": 77300000, "long_term_debt": 1953200000, "total_debt": 2030500000, "total_liabilities": null, "total_equity": 18665800000, "shares_outstanding": 253991224, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3631400000, "capital_expenditure": -437600000, "free_cash_flow": 3193800000, "dividends_paid": null, "share_repurchases": -2387300000, "shares_issued": 127700000, "net_debt_issued": -5400000 }, "complete_fields": { "id": 390540, "ticker_id": 21171, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4866300000", "netIncome": "3953200000", "grossProfit": "10350000000", "totalRevenue": "12001300000", "costOfRevenue": "1651300000", "interestExpense": "13300000", "operatingIncome": "4554400000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "4042500000", "depreciationAndAmortization": "209800000" }, "balance": { "totalDebt": "2030500000", "totalAssets": "25643000000", "longTermDebt": "1953200000", "shortTermDebt": "77300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "253991224", "totalCurrentAssets": "11201000000", "totalShareholderEquity": "18665800000", "totalCurrentLiabilities": "3861200000", "cashAndShortTermInvestments": "5084800000" }, "cashflow": { "freeCashFlow": "3193800000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "127700000", "repaymentOfDebt": "-5400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3631400000", "repurchaseOfStock": "-2387300000", "capitalExpenditures": "-437600000" } }, "revenue": 12001300000, "cost_of_revenue": 1651300000, "gross_profit": 10350000000, "research_and_development": 4042500000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4554400000, "depreciation_amortisation": 209800000, "ebitda": 4866300000, "interest_expense": 13300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3953200000, "net_income_continuing_ops": null, "net_income_to_common": 3953200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5084800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11201000000, "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": 25643000000, "short_term_debt": 77300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3861200000, "long_term_debt": 1953200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2030500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18665800000, "shares_outstanding": 253991224, "operating_cash_flow": 3631400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -437600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2387300000, "shares_issued": 127700000, "net_debt_issued": -5400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3193800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4866300000", "netIncome": "3953200000", "grossProfit": "10350000000", "totalRevenue": "12001300000", "costOfRevenue": "1651300000", "interestExpense": "13300000", "operatingIncome": "4554400000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "4042500000", "depreciationAndAmortization": "209800000" }, "balance": { "totalDebt": "2030500000", "totalAssets": "25643000000", "longTermDebt": "1953200000", "shortTermDebt": "77300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "253991224", "totalCurrentAssets": "11201000000", "totalShareholderEquity": "18665800000", "totalCurrentLiabilities": "3861200000", "cashAndShortTermInvestments": "5084800000" }, "cashflow": { "freeCashFlow": "3193800000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "127700000", "repaymentOfDebt": "-5400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3631400000", "repurchaseOfStock": "-2387300000", "capitalExpenditures": "-437600000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "income_statement": { "revenue": 11020100000, "cost_of_revenue": 1530500000, "gross_profit": 9489600000, "ebit": -233400000, "ebitda": 486300000, "pretax_income": null, "tax_provision": null, "net_income": -535600000, "net_income_to_common": -535600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4569600000, "total_current_assets": 9596400000, "total_assets": 22533200000, "short_term_debt": 87100000, "long_term_debt": 1657200000, "total_debt": 1744300000, "total_liabilities": null, "total_equity": 16409600000, "shares_outstanding": 256940382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -492600000, "capital_expenditure": -485400000, "free_cash_flow": -978000000, "dividends_paid": null, "share_repurchases": -1582100000, "shares_issued": 114600000, "net_debt_issued": -33600000 }, "complete_fields": { "id": 390545, "ticker_id": 21171, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "486300000", "netIncome": "-535600000", "grossProfit": "9489600000", "totalRevenue": "11020100000", "costOfRevenue": "1530500000", "interestExpense": "30600000", "operatingIncome": "-233400000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "8258700000", "depreciationAndAmortization": "207200000" }, "balance": { "totalDebt": "1744300000", "totalAssets": "22533200000", "longTermDebt": "1657200000", "shortTermDebt": "87100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "256940382", "totalCurrentAssets": "9596400000", "totalShareholderEquity": "16409600000", "totalCurrentLiabilities": "3564600000", "cashAndShortTermInvestments": "4569600000" }, "cashflow": { "freeCashFlow": "-978000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "114600000", "repaymentOfDebt": "-33600000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-492600000", "repurchaseOfStock": "-1582100000", "capitalExpenditures": "-485400000" } }, "revenue": 11020100000, "cost_of_revenue": 1530500000, "gross_profit": 9489600000, "research_and_development": 8258700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -233400000, "depreciation_amortisation": 207200000, "ebitda": 486300000, "interest_expense": 30600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -535600000, "net_income_continuing_ops": null, "net_income_to_common": -535600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4569600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9596400000, "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": 22533200000, "short_term_debt": 87100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3564600000, "long_term_debt": 1657200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1744300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16409600000, "shares_outstanding": 256940382, "operating_cash_flow": -492600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -485400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1582100000, "shares_issued": 114600000, "net_debt_issued": -33600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -978000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "486300000", "netIncome": "-535600000", "grossProfit": "9489600000", "totalRevenue": "11020100000", "costOfRevenue": "1530500000", "interestExpense": "30600000", "operatingIncome": "-233400000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "8258700000", "depreciationAndAmortization": "207200000" }, "balance": { "totalDebt": "1744300000", "totalAssets": "22533200000", "longTermDebt": "1657200000", "shortTermDebt": "87100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "256940382", "totalCurrentAssets": "9596400000", "totalShareholderEquity": "16409600000", "totalCurrentLiabilities": "3564600000", "cashAndShortTermInvestments": "4569600000" }, "cashflow": { "freeCashFlow": "-978000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "114600000", "repaymentOfDebt": "-33600000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "-492600000", "repurchaseOfStock": "-1582100000", "capitalExpenditures": "-485400000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "income_statement": { "revenue": 9869200000, "cost_of_revenue": 1262200000, "gross_profit": 8607000000, "ebit": 3780400000, "ebitda": 4605200000, "pretax_income": null, "tax_provision": null, "net_income": 3619600000, "net_income_to_common": 3619600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10369100000, "total_current_assets": 14144200000, "total_assets": 22730200000, "short_term_debt": 83700000, "long_term_debt": 724700000, "total_debt": 808400000, "total_liabilities": null, "total_equity": 17580400000, "shares_outstanding": 257695221, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3537300000, "capital_expenditure": -258400000, "free_cash_flow": 3278900000, "dividends_paid": null, "share_repurchases": -653700000, "shares_issued": 134600000, "net_debt_issued": -43100000 }, "complete_fields": { "id": 390547, "ticker_id": 21171, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4605200000", "netIncome": "3619600000", "grossProfit": "8607000000", "totalRevenue": "9869200000", "costOfRevenue": "1262200000", "interestExpense": "44100000", "operatingIncome": "3780400000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "3690000000", "depreciationAndAmortization": "181300000" }, "balance": { "totalDebt": "808400000", "totalAssets": "22730200000", "longTermDebt": "724700000", "shortTermDebt": "83700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "257695221", "totalCurrentAssets": "14144200000", "totalShareholderEquity": "17580400000", "totalCurrentLiabilities": "3547400000", "cashAndShortTermInvestments": "10369100000" }, "cashflow": { "freeCashFlow": "3278900000", "dividendsPaid": null, "issuanceOfDebt": "1800000", "issuanceOfStock": "134600000", "repaymentOfDebt": "-44900000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3537300000", "repurchaseOfStock": "-653700000", "capitalExpenditures": "-258400000" } }, "revenue": 9869200000, "cost_of_revenue": 1262200000, "gross_profit": 8607000000, "research_and_development": 3690000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3780400000, "depreciation_amortisation": 181300000, "ebitda": 4605200000, "interest_expense": 44100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3619600000, "net_income_continuing_ops": null, "net_income_to_common": 3619600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10369100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14144200000, "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": 22730200000, "short_term_debt": 83700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3547400000, "long_term_debt": 724700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 808400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17580400000, "shares_outstanding": 257695221, "operating_cash_flow": 3537300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -258400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -653700000, "shares_issued": 134600000, "net_debt_issued": -43100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3278900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4605200000", "netIncome": "3619600000", "grossProfit": "8607000000", "totalRevenue": "9869200000", "costOfRevenue": "1262200000", "interestExpense": "44100000", "operatingIncome": "3780400000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "3690000000", "depreciationAndAmortization": "181300000" }, "balance": { "totalDebt": "808400000", "totalAssets": "22730200000", "longTermDebt": "724700000", "shortTermDebt": "83700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "257695221", "totalCurrentAssets": "14144200000", "totalShareholderEquity": "17580400000", "totalCurrentLiabilities": "3547400000", "cashAndShortTermInvestments": "10369100000" }, "cashflow": { "freeCashFlow": "3278900000", "dividendsPaid": null, "issuanceOfDebt": "1800000", "issuanceOfStock": "134600000", "repaymentOfDebt": "-44900000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3537300000", "repurchaseOfStock": "-653700000", "capitalExpenditures": "-258400000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "income_statement": { "revenue": 8930700000, "cost_of_revenue": 1080300000, "gross_profit": 7850400000, "ebit": 4249900000, "ebitda": 4435500000, "pretax_income": null, "tax_provision": null, "net_income": 3322000000, "net_income_to_common": 3322000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10504000000, "total_current_assets": 13234800000, "total_assets": 18150900000, "short_term_debt": 89400000, "long_term_debt": 810300000, "total_debt": 899700000, "total_liabilities": null, "total_equity": 13912700000, "shares_outstanding": 257011628, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4129900000, "capital_expenditure": -204700000, "free_cash_flow": 3925200000, "dividends_paid": null, "share_repurchases": -172000000, "shares_issued": 186300000, "net_debt_issued": -85500000 }, "complete_fields": { "id": 390548, "ticker_id": 21171, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4435500000", "netIncome": "3322000000", "grossProfit": "7850400000", "totalRevenue": "8930700000", "costOfRevenue": "1080300000", "interestExpense": "54800000", "operatingIncome": "4249900000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "2655800000", "depreciationAndAmortization": "148300000" }, "balance": { "totalDebt": "899700000", "totalAssets": "18150900000", "longTermDebt": "810300000", "shortTermDebt": "89400000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "257011628", "totalCurrentAssets": "13234800000", "totalShareholderEquity": "13912700000", "totalCurrentLiabilities": "2742100000", "cashAndShortTermInvestments": "10504000000" }, "cashflow": { "freeCashFlow": "3925200000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "186300000", "repaymentOfDebt": "-85500000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4129900000", "repurchaseOfStock": "-172000000", "capitalExpenditures": "-204700000" } }, "revenue": 8930700000, "cost_of_revenue": 1080300000, "gross_profit": 7850400000, "research_and_development": 2655800000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4249900000, "depreciation_amortisation": 148300000, "ebitda": 4435500000, "interest_expense": 54800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3322000000, "net_income_continuing_ops": null, "net_income_to_common": 3322000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10504000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13234800000, "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": 18150900000, "short_term_debt": 89400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2742100000, "long_term_debt": 810300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 899700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 13912700000, "shares_outstanding": 257011628, "operating_cash_flow": 4129900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -204700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -172000000, "shares_issued": 186300000, "net_debt_issued": -85500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3925200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4435500000", "netIncome": "3322000000", "grossProfit": "7850400000", "totalRevenue": "8930700000", "costOfRevenue": "1080300000", "interestExpense": "54800000", "operatingIncome": "4249900000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "2655800000", "depreciationAndAmortization": "148300000" }, "balance": { "totalDebt": "899700000", "totalAssets": "18150900000", "longTermDebt": "810300000", "shortTermDebt": "89400000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "257011628", "totalCurrentAssets": "13234800000", "totalShareholderEquity": "13912700000", "totalCurrentLiabilities": "2742100000", "cashAndShortTermInvestments": "10504000000" }, "cashflow": { "freeCashFlow": "3925200000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "186300000", "repaymentOfDebt": "-85500000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4129900000", "repurchaseOfStock": "-172000000", "capitalExpenditures": "-204700000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+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": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 28300000 }, "complete_fields": { "id": 390549, "ticker_id": 21171, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "28300000", "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": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 28300000, "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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "28300000", "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": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "income_statement": { "revenue": 2986900000, "cost_of_revenue": 392800000, "gross_profit": 2594100000, "ebit": 1138800000, "ebitda": 1194700000, "pretax_income": null, "tax_provision": null, "net_income": 1031400000, "net_income_to_common": 1031400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5492900000, "total_current_assets": 11730300000, "total_assets": 26484400000, "short_term_debt": null, "long_term_debt": 1986500000, "total_debt": 1986500000, "total_liabilities": null, "total_equity": 19361900000, "shares_outstanding": 254163953, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1428100000, "capital_expenditure": -133400000, "free_cash_flow": 1294700000, "dividends_paid": null, "share_repurchases": -565400000, "shares_issued": 27000000, "net_debt_issued": null }, "complete_fields": { "id": 390538, "ticker_id": 21171, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1194700000", "netIncome": "1031400000", "grossProfit": "2594100000", "totalRevenue": "2986900000", "costOfRevenue": "392800000", "interestExpense": null, "operatingIncome": "1138800000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "961600000", "depreciationAndAmortization": "55900000" }, "balance": { "totalDebt": "1986500000", "totalAssets": "26484400000", "longTermDebt": "1986500000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "254163953", "totalCurrentAssets": "11730300000", "totalShareholderEquity": "19361900000", "totalCurrentLiabilities": "3880600000", "cashAndShortTermInvestments": "5492900000" }, "cashflow": { "freeCashFlow": "1294700000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "27000000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1428100000", "repurchaseOfStock": "-565400000", "capitalExpenditures": "-133400000" } }, "revenue": 2986900000, "cost_of_revenue": 392800000, "gross_profit": 2594100000, "research_and_development": 961600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1138800000, "depreciation_amortisation": 55900000, "ebitda": 1194700000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1031400000, "net_income_continuing_ops": null, "net_income_to_common": 1031400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5492900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11730300000, "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": 26484400000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3880600000, "long_term_debt": 1986500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1986500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 19361900000, "shares_outstanding": 254163953, "operating_cash_flow": 1428100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -133400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -565400000, "shares_issued": 27000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1294700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1194700000", "netIncome": "1031400000", "grossProfit": "2594100000", "totalRevenue": "2986900000", "costOfRevenue": "392800000", "interestExpense": null, "operatingIncome": "1138800000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "961600000", "depreciationAndAmortization": "55900000" }, "balance": { "totalDebt": "1986500000", "totalAssets": "26484400000", "longTermDebt": "1986500000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "254163953", "totalCurrentAssets": "11730300000", "totalShareholderEquity": "19361900000", "totalCurrentLiabilities": "3880600000", "cashAndShortTermInvestments": "5492900000" }, "cashflow": { "freeCashFlow": "1294700000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "27000000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1428100000", "repurchaseOfStock": "-565400000", "capitalExpenditures": "-133400000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "income_statement": { "revenue": 3190000000, "cost_of_revenue": 466000000, "gross_profit": 2724000000, "ebit": 1130300000, "ebitda": 1390000000, "pretax_income": null, "tax_provision": null, "net_income": 1191100000, "net_income_to_common": 1191100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5084800000, "total_current_assets": 11201000000, "total_assets": 25643000000, "short_term_debt": 77300000, "long_term_debt": 1953200000, "total_debt": 2030500000, "total_liabilities": null, "total_equity": 18665800000, "shares_outstanding": 253991224, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 498000000, "capital_expenditure": -149400000, "free_cash_flow": 348600000, "dividends_paid": null, "share_repurchases": -130900000, "shares_issued": 54000000, "net_debt_issued": -1400000 }, "complete_fields": { "id": 390539, "ticker_id": 21171, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1390000000", "netIncome": "1191100000", "grossProfit": "2724000000", "totalRevenue": "3190000000", "costOfRevenue": "466000000", "interestExpense": "3300000", "operatingIncome": "1130300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "1106700000", "depreciationAndAmortization": "55700000" }, "balance": { "totalDebt": "2030500000", "totalAssets": "25643000000", "longTermDebt": "1953200000", "shortTermDebt": "77300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "253991224", "totalCurrentAssets": "11201000000", "totalShareholderEquity": "18665800000", "totalCurrentLiabilities": "3861200000", "cashAndShortTermInvestments": "5084800000" }, "cashflow": { "freeCashFlow": "348600000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "54000000", "repaymentOfDebt": "-1400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "498000000", "repurchaseOfStock": "-130900000", "capitalExpenditures": "-149400000" } }, "revenue": 3190000000, "cost_of_revenue": 466000000, "gross_profit": 2724000000, "research_and_development": 1106700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1130300000, "depreciation_amortisation": 55700000, "ebitda": 1390000000, "interest_expense": 3300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1191100000, "net_income_continuing_ops": null, "net_income_to_common": 1191100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5084800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11201000000, "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": 25643000000, "short_term_debt": 77300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3861200000, "long_term_debt": 1953200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2030500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18665800000, "shares_outstanding": 253991224, "operating_cash_flow": 498000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -149400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -130900000, "shares_issued": 54000000, "net_debt_issued": -1400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 348600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1390000000", "netIncome": "1191100000", "grossProfit": "2724000000", "totalRevenue": "3190000000", "costOfRevenue": "466000000", "interestExpense": "3300000", "operatingIncome": "1130300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "1106700000", "depreciationAndAmortization": "55700000" }, "balance": { "totalDebt": "2030500000", "totalAssets": "25643000000", "longTermDebt": "1953200000", "shortTermDebt": "77300000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "253991224", "totalCurrentAssets": "11201000000", "totalShareholderEquity": "18665800000", "totalCurrentLiabilities": "3861200000", "cashAndShortTermInvestments": "5084800000" }, "cashflow": { "freeCashFlow": "348600000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "54000000", "repaymentOfDebt": "-1400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "498000000", "repurchaseOfStock": "-130900000", "capitalExpenditures": "-149400000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "income_statement": { "revenue": 3076400000, "cost_of_revenue": 414800000, "gross_profit": 2661600000, "ebit": 1238800000, "ebitda": 1356100000, "pretax_income": null, "tax_provision": null, "net_income": 1082900000, "net_income_to_common": 1082900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4939600000, "total_current_assets": 10569600000, "total_assets": 24862300000, "short_term_debt": null, "long_term_debt": 1834800000, "total_debt": 1834800000, "total_liabilities": null, "total_equity": 17318800000, "shares_outstanding": 253951475, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1241400000, "capital_expenditure": -101800000, "free_cash_flow": 1139600000, "dividends_paid": null, "share_repurchases": -1162100000, "shares_issued": 7900000, "net_debt_issued": -1400000 }, "complete_fields": { "id": 390541, "ticker_id": 21171, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1356100000", "netIncome": "1082900000", "grossProfit": "2661600000", "totalRevenue": "3076400000", "costOfRevenue": "414800000", "interestExpense": "3300000", "operatingIncome": "1238800000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "977700000", "depreciationAndAmortization": "54000000" }, "balance": { "totalDebt": "1834800000", "totalAssets": "24862300000", "longTermDebt": "1834800000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "253951475", "totalCurrentAssets": "10569600000", "totalShareholderEquity": "17318800000", "totalCurrentLiabilities": "4475300000", "cashAndShortTermInvestments": "4939600000" }, "cashflow": { "freeCashFlow": "1139600000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7900000", "repaymentOfDebt": "-1400000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1241400000", "repurchaseOfStock": "-1162100000", "capitalExpenditures": "-101800000" } }, "revenue": 3076400000, "cost_of_revenue": 414800000, "gross_profit": 2661600000, "research_and_development": 977700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1238800000, "depreciation_amortisation": 54000000, "ebitda": 1356100000, "interest_expense": 3300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1082900000, "net_income_continuing_ops": null, "net_income_to_common": 1082900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4939600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10569600000, "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": 24862300000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4475300000, "long_term_debt": 1834800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1834800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17318800000, "shares_outstanding": 253951475, "operating_cash_flow": 1241400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -101800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1162100000, "shares_issued": 7900000, "net_debt_issued": -1400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1139600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1356100000", "netIncome": "1082900000", "grossProfit": "2661600000", "totalRevenue": "3076400000", "costOfRevenue": "414800000", "interestExpense": "3300000", "operatingIncome": "1238800000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "977700000", "depreciationAndAmortization": "54000000" }, "balance": { "totalDebt": "1834800000", "totalAssets": "24862300000", "longTermDebt": "1834800000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "253951475", "totalCurrentAssets": "10569600000", "totalShareholderEquity": "17318800000", "totalCurrentLiabilities": "4475300000", "cashAndShortTermInvestments": "4939600000" }, "cashflow": { "freeCashFlow": "1139600000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7900000", "repaymentOfDebt": "-1400000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1241400000", "repurchaseOfStock": "-1162100000", "capitalExpenditures": "-101800000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "income_statement": { "revenue": 2964700000, "cost_of_revenue": 407500000, "gross_profit": 2557200000, "ebit": 1154200000, "ebitda": 1338400000, "pretax_income": null, "tax_provision": null, "net_income": 1032900000, "net_income_to_common": 1032900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4972200000, "total_current_assets": 10427900000, "total_assets": 24036700000, "short_term_debt": null, "long_term_debt": 1527400000, "total_debt": 1527400000, "total_liabilities": null, "total_equity": 17175400000, "shares_outstanding": 256293058, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1073100000, "capital_expenditure": -145700000, "free_cash_flow": 927400000, "dividends_paid": null, "share_repurchases": -397700000, "shares_issued": 49100000, "net_debt_issued": -1300000 }, "complete_fields": { "id": 390542, "ticker_id": 21171, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1338400000", "netIncome": "1032900000", "grossProfit": "2557200000", "totalRevenue": "2964700000", "costOfRevenue": "407500000", "interestExpense": "3700000", "operatingIncome": "1154200000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "978400000", "depreciationAndAmortization": "51700000" }, "balance": { "totalDebt": "1527400000", "totalAssets": "24036700000", "longTermDebt": "1527400000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "256293058", "totalCurrentAssets": "10427900000", "totalShareholderEquity": "17175400000", "totalCurrentLiabilities": "4138400000", "cashAndShortTermInvestments": "4972200000" }, "cashflow": { "freeCashFlow": "927400000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "49100000", "repaymentOfDebt": "-1300000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1073100000", "repurchaseOfStock": "-397700000", "capitalExpenditures": "-145700000" } }, "revenue": 2964700000, "cost_of_revenue": 407500000, "gross_profit": 2557200000, "research_and_development": 978400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1154200000, "depreciation_amortisation": 51700000, "ebitda": 1338400000, "interest_expense": 3700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1032900000, "net_income_continuing_ops": null, "net_income_to_common": 1032900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4972200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10427900000, "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": 24036700000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4138400000, "long_term_debt": 1527400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1527400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17175400000, "shares_outstanding": 256293058, "operating_cash_flow": 1073100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -145700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -397700000, "shares_issued": 49100000, "net_debt_issued": -1300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 927400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1338400000", "netIncome": "1032900000", "grossProfit": "2557200000", "totalRevenue": "2964700000", "costOfRevenue": "407500000", "interestExpense": "3700000", "operatingIncome": "1154200000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "978400000", "depreciationAndAmortization": "51700000" }, "balance": { "totalDebt": "1527400000", "totalAssets": "24036700000", "longTermDebt": "1527400000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "256293058", "totalCurrentAssets": "10427900000", "totalShareholderEquity": "17175400000", "totalCurrentLiabilities": "4138400000", "cashAndShortTermInvestments": "4972200000" }, "cashflow": { "freeCashFlow": "927400000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "49100000", "repaymentOfDebt": "-1300000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1073100000", "repurchaseOfStock": "-397700000", "capitalExpenditures": "-145700000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "income_statement": { "revenue": 2770200000, "cost_of_revenue": 363000000, "gross_profit": 2407200000, "ebit": 1031100000, "ebitda": 1079500000, "pretax_income": null, "tax_provision": null, "net_income": 646300000, "net_income_to_common": 646300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4674700000, "total_current_assets": 10008800000, "total_assets": 22880500000, "short_term_debt": null, "long_term_debt": 1649100000, "total_debt": 1649100000, "total_liabilities": null, "total_equity": 16496300000, "shares_outstanding": 256967767, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 818900000, "capital_expenditure": -40700000, "free_cash_flow": 778200000, "dividends_paid": null, "share_repurchases": -696600000, "shares_issued": 16700000, "net_debt_issued": -1300000 }, "complete_fields": { "id": 390543, "ticker_id": 21171, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1079500000", "netIncome": "646300000", "grossProfit": "2407200000", "totalRevenue": "2770200000", "costOfRevenue": "363000000", "interestExpense": "3000000", "operatingIncome": "1031100000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "979700000", "depreciationAndAmortization": "48400000" }, "balance": { "totalDebt": "1649100000", "totalAssets": "22880500000", "longTermDebt": "1649100000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "256967767", "totalCurrentAssets": "10008800000", "totalShareholderEquity": "16496300000", "totalCurrentLiabilities": "3783200000", "cashAndShortTermInvestments": "4674700000" }, "cashflow": { "freeCashFlow": "778200000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "16700000", "repaymentOfDebt": "-1300000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "818900000", "repurchaseOfStock": "-696600000", "capitalExpenditures": "-40700000" } }, "revenue": 2770200000, "cost_of_revenue": 363000000, "gross_profit": 2407200000, "research_and_development": 979700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1031100000, "depreciation_amortisation": 48400000, "ebitda": 1079500000, "interest_expense": 3000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 646300000, "net_income_continuing_ops": null, "net_income_to_common": 646300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4674700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10008800000, "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": 22880500000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3783200000, "long_term_debt": 1649100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1649100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16496300000, "shares_outstanding": 256967767, "operating_cash_flow": 818900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -40700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -696600000, "shares_issued": 16700000, "net_debt_issued": -1300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 778200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1079500000", "netIncome": "646300000", "grossProfit": "2407200000", "totalRevenue": "2770200000", "costOfRevenue": "363000000", "interestExpense": "3000000", "operatingIncome": "1031100000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "979700000", "depreciationAndAmortization": "48400000" }, "balance": { "totalDebt": "1649100000", "totalAssets": "22880500000", "longTermDebt": "1649100000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "256967767", "totalCurrentAssets": "10008800000", "totalShareholderEquity": "16496300000", "totalCurrentLiabilities": "3783200000", "cashAndShortTermInvestments": "4674700000" }, "cashflow": { "freeCashFlow": "778200000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "16700000", "repaymentOfDebt": "-1300000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "818900000", "repurchaseOfStock": "-696600000", "capitalExpenditures": "-40700000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+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": 87100000, "long_term_debt": null, "total_debt": 87100000, "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": -1300000 }, "complete_fields": { "id": 390544, "ticker_id": 21171, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "2800000", "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "87100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1300000", "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": 2800000, "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": 87100000, "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": 87100000, "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": -1300000, "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": "2800000", "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "87100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1300000", "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": "2026-06-07T12:24:20.626315+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": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390546, "ticker_id": 21171, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:20.626315+00:00", "is_restated": false, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "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": 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": 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": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }