{ "ticker": { "uuid": "0b5b97e2-6f0c-4512-9962-82c5c6aad9b2", "symbol": "ESF0", "name": "Eurofins Scientific SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/0b5b97e2-6f0c-4512-9962-82c5c6aad9b2/", "api_url": "https://sharemaestro.com/factors/api/tickers/0b5b97e2-6f0c-4512-9962-82c5c6aad9b2/" }, "ticker_metadata": { "id": 15080, "uuid": "0b5b97e2-6f0c-4512-9962-82c5c6aad9b2", "symbol": "ESF0", "name": "Eurofins Scientific SE", "asset_type": "equity", "market_cap": 10894686208, "stock_exchange_id": 8, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "Eurofins Scientific SE, together with its subsidiaries, provides various analytical testing and laboratory services worldwide. It provides services, such as agroscience, including biological assessment, consumer and human, environmental safety, product chemistry, regulatory consultancy, and seed services; agro testing; assurance, including sustainability, audit, certification, quality inspection, QA-QC programme, and food and dietary supplement labelling services; biopharma, and clinical diagnostics. The company also offers consumer product testing, which include sustainability, testing, certifications and approvals, expert services and regulatory, inspections, audits, consumer research and sensory evaluation, and training courses; cosmetics and personal care; and electrical and electronics laboratories services. In addition, it provides environment testing, including maritime, water, air, soil, building material, pollution, waste, fuel/oil, microplastics, and radioactivity testing; and food and feed testing that include allergen, audit and certification, authenticity, carbohydrates, consulting, dioxins and POPs, food irradiation, GMO, heavy metal, melamine, microbiology, molecular biology, mycotoxin, nutritional analyses, organic contaminants, pesticide, veterinary drug, vitamin, and residual DNA testing. Further, the company provides forensic, genomic, maritime, materials and engineering, REACH, and sensory and consumer services, as well as in vitro diagnostics and PSS insourcing solutions. The company was founded in 1987 and is headquartered in Luxembourg, Luxembourg.", "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": "0b5b97e2-6f0c-4512-9962-82c5c6aad9b2", "symbol": "ESF0", "name": "Eurofins Scientific SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/0b5b97e2-6f0c-4512-9962-82c5c6aad9b2/", "api_url": "https://sharemaestro.com/factors/api/tickers/0b5b97e2-6f0c-4512-9962-82c5c6aad9b2/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.63, "value": 0.33, "quality": 0.82, "momentum": 0.66, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 65.8, "market_cap": 11626618649.29, "pe_ratio": 24.4874, "earnings_yield": 0.0408, "ebitda_to_ev": 0.1005, "shareholder_yield": 0.0558, "roe": 0.1045, "piotroski_f_score": 7, "momentum_12_1": 0.045, "volatility_252d": 0.3315 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T12:30:03.286431+00:00", "batch_id": "" }, "size": { "price_close": 65.8, "market_cap": 11626618649.289, "market_cap_usd": 11626618649.289, "enterprise_value": 15267418649.289, "shares_outstanding": 176696324, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 24.4874, "pb_ratio": 2.5591, "ptbv_ratio": 2.5591, "ps_ratio": 1.5935, "pcf_ratio": 8.3113, "pfcf_ratio": 20.6109, "ev_ebitda": 9.952, "ev_ebit": 18.6575, "ev_sales": 2.0925, "ev_fcf": 27.0651, "earnings_yield": 0.0408, "fcf_yield": 0.0369, "price_to_sales": 1.5935, "price_to_book": 2.5591, "price_to_cashflow": 8.3113, "ebitda_to_ev": 0.1005, "sales_yield": 0.4779 }, "yield": { "dividend_yield": 0.0093, "buyback_yield": 0.0466, "shareholder_yield": 0.0558, "debt_paydown_yield": 0, "total_yield": 0.0558 }, "quality": { "gross_margin": 0.6812, "operating_margin": 0.1122, "net_margin": 0.0651, "ebitda_margin": 0.2103, "fcf_margin": 0.0773, "roe": 0.1045, "roa": 0.0432, "roic": 0.075, "roc_greenblatt": null, "asset_turnover": 0.6642, "cash_conversion": 1.1881, "accruals_ratio": -0.0841, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.049, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4524, "external_financing": 0.0493 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.3732, "debt_to_assets": 0.4034, "interest_coverage": 5.2088, "current_ratio": 1.0922, "quick_ratio": 1.0922, "net_debt": 3640800000, "local_beta": 0.7921, "volatility_252d": 0.3315, "volatility_60d": 0.6963, "max_drawdown_12m": -0.181, "risk_adjusted_momentum": 0.1357 }, "growth": { "revenue_growth_1y": 0.0496, "revenue_growth_3y_cagr": 0.0282, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.235, "eps_growth_3y_cagr": -0.0802, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2864, "book_value_growth_1y": -0.1005, "revenue_growth": 0.0496, "earnings_growth": 0.235 }, "momentum": { "price_return_1m": 0.1217, "price_return_3m": 0.0294, "price_return_6m": 0.1296, "price_return_9m": 0.0472, "price_return_12m": 0.1722, "price_return_12m_ex1m": 0.045, "momentum_6m": 0.1296, "momentum_12m": 0.1722, "momentum_12_1": 0.045, "distance_from_52w_high": -0.0755, "distance_from_52w_low": 0.1511, "relative_strength": 0.1535 }, "raw_ttm": { "revenue_ttm": 7296100000, "gross_profit_ttm": 4970100000, "ebit_ttm": 818300000, "ebitda_ttm": 1534100000, "net_income_ttm": 474800000, "eps_diluted_ttm": 2.6871, "operating_cash_flow_ttm": 1398900000, "capital_expenditure_ttm": -834800000, "fcf_ttm": 564100000, "dividends_paid_ttm": -107700000, "share_repurchases_ttm": -541300000, "shares_issued_ttm": 0, "interest_expense_ttm": 157100000, "cash_and_equivalents": 791200000, "total_current_assets": 2653500000, "total_current_liabilities": 2429600000, "net_ppe": null, "total_assets": 10985400000, "total_debt": 4432000000, "total_equity": 4543300000, "net_working_capital": 21600000, "book_value_per_share": 25.7125, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.7125 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 67, "rank_pb": 59, "rank_ptbv": 59, "rank_ps": 50, "rank_pcf": 38, "rank_ev_ebitda": 47, "rank_ev_ebit": 66, "rank_earnings_yield": 67, "rank_fcf_yield": 52, "rank_dividend_yield": 58, "rank_shareholder_yield": 23, "rank_total_yield": 35, "rank_roe": 54, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 18, "rank_fcf_margin": 47, "rank_piotroski": 19, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 30, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 40 }, "composites": { "value_composite": 67, "quality_composite": 18, "momentum_composite": 34, "growth_composite": 24, "yield_composite": 33, "svqf_composite": 76, "vc1_composite": 61, "vc2_composite": 42, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 37, "quality_value_composite": 0.5202, "os_score": 0.63, "value_percentile": 0.33, "quality_percentile": 0.82, "momentum_percentile": 0.66, "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": 8, "small_cap_core_rank": 49, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7794, "ticker_id": 15080, "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": "2026-06-07T12:30:03.286431+00:00", "batch_id": "", "os_score_delta": null, "price_close": 65.8, "market_cap": 11626618649.289, "market_cap_usd": 11626618649.289, "enterprise_value": 15267418649.289, "shares_outstanding": 176696324, "fx_rate_to_usd": null, "pe_ratio": 24.48740238, "pb_ratio": 2.5590691, "ptbv_ratio": 2.5590691, "ps_ratio": 1.59353883, "pcf_ratio": 8.31125788, "pfcf_ratio": 20.61091766, "ev_ebitda": 9.95203614, "ev_ebit": 18.65748338, "ev_sales": 2.09254515, "ev_fcf": 27.06509245, "earnings_yield": 0.04083732, "fcf_yield": 0.03694796, "dividend_yield": 0.00926323, "buyback_yield": 0.04655696, "shareholder_yield": 0.05582018, "debt_paydown_yield": 0, "total_yield": 0.05582018, "gross_margin": 0.68119954, "operating_margin": 0.11215581, "net_margin": 0.06507586, "ebitda_margin": 0.21026302, "fcf_margin": 0.07731528, "roe": 0.10450554, "roa": 0.043221, "roic": 0.07498992, "roc_greenblatt": null, "asset_turnover": 0.66416334, "cash_conversion": 1.18807919, "accruals_ratio": -0.08412074, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.37324816, "debt_to_assets": 0.40344457, "interest_coverage": 5.20878421, "current_ratio": 1.09215509, "quick_ratio": 1.09215509, "net_debt": 3640800000, "revenue_growth_1y": 0.04964753, "revenue_growth_3y_cagr": 0.02819965, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.23499182, "eps_growth_3y_cagr": -0.08022944, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.28640101, "book_value_growth_1y": -0.10046397, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.048967, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12171843, "price_return_3m": 0.02937118, "price_return_6m": 0.12961875, "price_return_9m": 0.04718034, "price_return_12m": 0.17217829, "price_return_12m_ex1m": 0.04498442, "distance_from_52w_high": -0.0755383, "distance_from_52w_low": 0.15110178, "relative_strength": 0.15347432, "local_beta": 0.7921, "volatility_252d": 0.331482, "volatility_60d": 0.696325, "max_drawdown_12m": -0.18096858, "revenue_ttm": 7296100000, "gross_profit_ttm": 4970100000, "ebit_ttm": 818300000, "ebitda_ttm": 1534100000, "net_income_ttm": 474800000, "eps_diluted_ttm": 2.68709608, "operating_cash_flow_ttm": 1398900000, "capital_expenditure_ttm": -834800000, "fcf_ttm": 564100000, "dividends_paid_ttm": -107700000, "share_repurchases_ttm": -541300000, "shares_issued_ttm": 0, "interest_expense_ttm": 157100000, "cash_and_equivalents": 791200000, "total_current_assets": 2653500000, "total_current_liabilities": 2429600000, "net_ppe": null, "total_assets": 10985400000, "total_debt": 4432000000, "total_equity": 4543300000, "net_working_capital": 21600000, "book_value_per_share": 25.71247606, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.71247606, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 67, "rank_pb": 59, "rank_ptbv": 59, "rank_ps": 50, "rank_pcf": 38, "rank_ev_ebitda": 47, "rank_ev_ebit": 66, "rank_earnings_yield": 67, "rank_fcf_yield": 52, "rank_dividend_yield": 58, "rank_shareholder_yield": 23, "rank_total_yield": 35, "rank_roe": 54, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 18, "rank_fcf_margin": 47, "rank_piotroski": 19, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 30, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 40, "value_composite": 67, "quality_composite": 18, "momentum_composite": 34, "growth_composite": 24, "yield_composite": 33, "svqf_composite": 76, "vc1_composite": 61, "vc2_composite": 42, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 49, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 65.8, "os": 0.63, "value": 0.33, "quality": 0.82, "momentum": 0.66, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 24.4874, "earnings_yield": 0.0408, "shareholder_yield": 0.0558, "roe": 0.1045, "momentum_12_1": 0.045, "complete_fields": { "id": 7794, "ticker_id": 15080, "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": "2026-06-07T12:30:03.286431+00:00", "batch_id": "", "os_score_delta": null, "price_close": 65.8, "market_cap": 11626618649.289, "market_cap_usd": 11626618649.289, "enterprise_value": 15267418649.289, "shares_outstanding": 176696324, "fx_rate_to_usd": null, "pe_ratio": 24.48740238, "pb_ratio": 2.5590691, "ptbv_ratio": 2.5590691, "ps_ratio": 1.59353883, "pcf_ratio": 8.31125788, "pfcf_ratio": 20.61091766, "ev_ebitda": 9.95203614, "ev_ebit": 18.65748338, "ev_sales": 2.09254515, "ev_fcf": 27.06509245, "earnings_yield": 0.04083732, "fcf_yield": 0.03694796, "dividend_yield": 0.00926323, "buyback_yield": 0.04655696, "shareholder_yield": 0.05582018, "debt_paydown_yield": 0, "total_yield": 0.05582018, "gross_margin": 0.68119954, "operating_margin": 0.11215581, "net_margin": 0.06507586, "ebitda_margin": 0.21026302, "fcf_margin": 0.07731528, "roe": 0.10450554, "roa": 0.043221, "roic": 0.07498992, "roc_greenblatt": null, "asset_turnover": 0.66416334, "cash_conversion": 1.18807919, "accruals_ratio": -0.08412074, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.37324816, "debt_to_assets": 0.40344457, "interest_coverage": 5.20878421, "current_ratio": 1.09215509, "quick_ratio": 1.09215509, "net_debt": 3640800000, "revenue_growth_1y": 0.04964753, "revenue_growth_3y_cagr": 0.02819965, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.23499182, "eps_growth_3y_cagr": -0.08022944, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.28640101, "book_value_growth_1y": -0.10046397, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.048967, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.12171843, "price_return_3m": 0.02937118, "price_return_6m": 0.12961875, "price_return_9m": 0.04718034, "price_return_12m": 0.17217829, "price_return_12m_ex1m": 0.04498442, "distance_from_52w_high": -0.0755383, "distance_from_52w_low": 0.15110178, "relative_strength": 0.15347432, "local_beta": 0.7921, "volatility_252d": 0.331482, "volatility_60d": 0.696325, "max_drawdown_12m": -0.18096858, "revenue_ttm": 7296100000, "gross_profit_ttm": 4970100000, "ebit_ttm": 818300000, "ebitda_ttm": 1534100000, "net_income_ttm": 474800000, "eps_diluted_ttm": 2.68709608, "operating_cash_flow_ttm": 1398900000, "capital_expenditure_ttm": -834800000, "fcf_ttm": 564100000, "dividends_paid_ttm": -107700000, "share_repurchases_ttm": -541300000, "shares_issued_ttm": 0, "interest_expense_ttm": 157100000, "cash_and_equivalents": 791200000, "total_current_assets": 2653500000, "total_current_liabilities": 2429600000, "net_ppe": null, "total_assets": 10985400000, "total_debt": 4432000000, "total_equity": 4543300000, "net_working_capital": 21600000, "book_value_per_share": 25.71247606, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.71247606, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 67, "rank_pb": 59, "rank_ptbv": 59, "rank_ps": 50, "rank_pcf": 38, "rank_ev_ebitda": 47, "rank_ev_ebit": 66, "rank_earnings_yield": 67, "rank_fcf_yield": 52, "rank_dividend_yield": 58, "rank_shareholder_yield": 23, "rank_total_yield": 35, "rank_roe": 54, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 18, "rank_fcf_margin": 47, "rank_piotroski": 19, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 30, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 41, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 40, "value_composite": 67, "quality_composite": 18, "momentum_composite": 34, "growth_composite": 24, "yield_composite": 33, "svqf_composite": 76, "vc1_composite": 61, "vc2_composite": 42, "vc3_composite": 45, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 49, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T11:57:37.284743+00:00", "is_restated": false, "income_statement": { "revenue": 7296100000, "cost_of_revenue": 2326000000, "gross_profit": 4970100000, "ebit": 818300000, "ebitda": 1534100000, "pretax_income": null, "tax_provision": null, "net_income": 474800000, "net_income_to_common": 474800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791200000, "total_current_assets": 2653500000, "total_assets": 10985400000, "short_term_debt": 588900000, "long_term_debt": 3407200000, "total_debt": 4432000000, "total_liabilities": null, "total_equity": 4543300000, "shares_outstanding": 176696324, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1398900000, "capital_expenditure": -834800000, "free_cash_flow": 564100000, "dividends_paid": -107700000, "share_repurchases": -541300000, "shares_issued": 0, "net_debt_issued": 910900000 }, "complete_fields": { "id": 385997, "ticker_id": 15080, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1534100000", "netIncome": "474800000", "grossProfit": "4970100000", "totalRevenue": "7296100000", "costOfRevenue": "2326000000", "interestExpense": "157100000", "operatingIncome": "818300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "629500000" }, "balance": { "totalDebt": "4432000000", "totalAssets": "10985400000", "longTermDebt": "3407200000", "shortTermDebt": "588900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176696324", "totalCurrentAssets": "2653500000", "totalShareholderEquity": "4543300000", "totalCurrentLiabilities": "2429600000", "cashAndShortTermInvestments": "791200000" }, "cashflow": { "freeCashFlow": "564100000", "dividendsPaid": "-107700000", "issuanceOfDebt": "1221800000", "issuanceOfStock": "0", "repaymentOfDebt": "-310900000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1398900000", "repurchaseOfStock": "-541300000", "capitalExpenditures": "-834800000" } }, "revenue": 7296100000, "cost_of_revenue": 2326000000, "gross_profit": 4970100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 818300000, "depreciation_amortisation": 629500000, "ebitda": 1534100000, "interest_expense": 157100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 474800000, "net_income_continuing_ops": null, "net_income_to_common": 474800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 791200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2653500000, "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": 10985400000, "short_term_debt": 588900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2429600000, "long_term_debt": 3407200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4432000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4543300000, "shares_outstanding": 176696324, "operating_cash_flow": 1398900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -834800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -107700000, "share_repurchases": -541300000, "shares_issued": 0, "net_debt_issued": 910900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 564100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1534100000", "netIncome": "474800000", "grossProfit": "4970100000", "totalRevenue": "7296100000", "costOfRevenue": "2326000000", "interestExpense": "157100000", "operatingIncome": "818300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "629500000" }, "balance": { "totalDebt": "4432000000", "totalAssets": "10985400000", "longTermDebt": "3407200000", "shortTermDebt": "588900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176696324", "totalCurrentAssets": "2653500000", "totalShareholderEquity": "4543300000", "totalCurrentLiabilities": "2429600000", "cashAndShortTermInvestments": "791200000" }, "cashflow": { "freeCashFlow": "564100000", "dividendsPaid": "-107700000", "issuanceOfDebt": "1221800000", "issuanceOfStock": "0", "repaymentOfDebt": "-310900000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1398900000", "repurchaseOfStock": "-541300000", "capitalExpenditures": "-834800000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+00:00", "is_restated": false, "income_statement": { "revenue": 6951000000, "cost_of_revenue": 2238800000, "gross_profit": 4712200000, "ebit": 726200000, "ebitda": 1396800000, "pretax_income": null, "tax_provision": null, "net_income": 406400000, "net_income_to_common": 406400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 613900000, "total_current_assets": 2452200000, "total_assets": 10888400000, "short_term_debt": 328600000, "long_term_debt": 2674200000, "total_debt": 3610300000, "total_liabilities": null, "total_equity": 5339000000, "shares_outstanding": 186781812, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1318900000, "capital_expenditure": -528400000, "free_cash_flow": 790500000, "dividends_paid": -95600000, "share_repurchases": -271900000, "shares_issued": 200000, "net_debt_issued": -359700000 }, "complete_fields": { "id": 386000, "ticker_id": 15080, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1396800000", "netIncome": "406400000", "grossProfit": "4712200000", "totalRevenue": "6951000000", "costOfRevenue": "2238800000", "interestExpense": "150800000", "operatingIncome": "726200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "596900000" }, "balance": { "totalDebt": "3610300000", "totalAssets": "10888400000", "longTermDebt": "2674200000", "shortTermDebt": "328600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "186781812", "totalCurrentAssets": "2452200000", "totalShareholderEquity": "5339000000", "totalCurrentLiabilities": "2110200000", "cashAndShortTermInvestments": "613900000" }, "cashflow": { "freeCashFlow": "790500000", "dividendsPaid": "-95600000", "issuanceOfDebt": "118000000", "issuanceOfStock": "200000", "repaymentOfDebt": "-477700000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1318900000", "repurchaseOfStock": "-271900000", "capitalExpenditures": "-528400000" } }, "revenue": 6951000000, "cost_of_revenue": 2238800000, "gross_profit": 4712200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 726200000, "depreciation_amortisation": 596900000, "ebitda": 1396800000, "interest_expense": 150800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 406400000, "net_income_continuing_ops": null, "net_income_to_common": 406400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 613900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2452200000, "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": 10888400000, "short_term_debt": 328600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2110200000, "long_term_debt": 2674200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3610300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5339000000, "shares_outstanding": 186781812, "operating_cash_flow": 1318900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -528400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -95600000, "share_repurchases": -271900000, "shares_issued": 200000, "net_debt_issued": -359700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 790500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1396800000", "netIncome": "406400000", "grossProfit": "4712200000", "totalRevenue": "6951000000", "costOfRevenue": "2238800000", "interestExpense": "150800000", "operatingIncome": "726200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "596900000" }, "balance": { "totalDebt": "3610300000", "totalAssets": "10888400000", "longTermDebt": "2674200000", "shortTermDebt": "328600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "186781812", "totalCurrentAssets": "2452200000", "totalShareholderEquity": "5339000000", "totalCurrentLiabilities": "2110200000", "cashAndShortTermInvestments": "613900000" }, "cashflow": { "freeCashFlow": "790500000", "dividendsPaid": "-95600000", "issuanceOfDebt": "118000000", "issuanceOfStock": "200000", "repaymentOfDebt": "-477700000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1318900000", "repurchaseOfStock": "-271900000", "capitalExpenditures": "-528400000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+00:00", "is_restated": false, "income_statement": { "revenue": 6514600000, "cost_of_revenue": 2151100000, "gross_profit": 4363500000, "ebit": 546800000, "ebitda": 1217000000, "pretax_income": null, "tax_provision": null, "net_income": 310200000, "net_income_to_common": 310200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1221200000, "total_current_assets": 3066400000, "total_assets": 10888600000, "short_term_debt": 458300000, "long_term_debt": 2889400000, "total_debt": 3926500000, "total_liabilities": null, "total_equity": 5077500000, "shares_outstanding": 192025325, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1017900000, "capital_expenditure": -550100000, "free_cash_flow": 467800000, "dividends_paid": -191900000, "share_repurchases": -55800000, "shares_issued": 8000000, "net_debt_issued": 548500000 }, "complete_fields": { "id": 386001, "ticker_id": 15080, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1217000000", "netIncome": "310200000", "grossProfit": "4363500000", "totalRevenue": "6514600000", "costOfRevenue": "2151100000", "interestExpense": "129400000", "operatingIncome": "546800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "565000000" }, "balance": { "totalDebt": "3926500000", "totalAssets": "10888600000", "longTermDebt": "2889400000", "shortTermDebt": "458300000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "192025325", "totalCurrentAssets": "3066400000", "totalShareholderEquity": "5077500000", "totalCurrentLiabilities": "2121700000", "cashAndShortTermInvestments": "1221200000" }, "cashflow": { "freeCashFlow": "467800000", "dividendsPaid": "-191900000", "issuanceOfDebt": "638500000", "issuanceOfStock": "8000000", "repaymentOfDebt": "-90000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1017900000", "repurchaseOfStock": "-55800000", "capitalExpenditures": "-550100000" } }, "revenue": 6514600000, "cost_of_revenue": 2151100000, "gross_profit": 4363500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 546800000, "depreciation_amortisation": 565000000, "ebitda": 1217000000, "interest_expense": 129400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 310200000, "net_income_continuing_ops": null, "net_income_to_common": 310200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1221200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3066400000, "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": 10888600000, "short_term_debt": 458300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2121700000, "long_term_debt": 2889400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3926500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5077500000, "shares_outstanding": 192025325, "operating_cash_flow": 1017900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -550100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -191900000, "share_repurchases": -55800000, "shares_issued": 8000000, "net_debt_issued": 548500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 467800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1217000000", "netIncome": "310200000", "grossProfit": "4363500000", "totalRevenue": "6514600000", "costOfRevenue": "2151100000", "interestExpense": "129400000", "operatingIncome": "546800000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "565000000" }, "balance": { "totalDebt": "3926500000", "totalAssets": "10888600000", "longTermDebt": "2889400000", "shortTermDebt": "458300000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "192025325", "totalCurrentAssets": "3066400000", "totalShareholderEquity": "5077500000", "totalCurrentLiabilities": "2121700000", "cashAndShortTermInvestments": "1221200000" }, "cashflow": { "freeCashFlow": "467800000", "dividendsPaid": "-191900000", "issuanceOfDebt": "638500000", "issuanceOfStock": "8000000", "repaymentOfDebt": "-90000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1017900000", "repurchaseOfStock": "-55800000", "capitalExpenditures": "-550100000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+00:00", "is_restated": false, "income_statement": { "revenue": 6712100000, "cost_of_revenue": 2227000000, "gross_profit": 4485100000, "ebit": 783200000, "ebitda": 1494500000, "pretax_income": null, "tax_provision": null, "net_income": 610200000, "net_income_to_common": 610200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 486600000, "total_current_assets": 2313300000, "total_assets": 10083500000, "short_term_debt": 85100000, "long_term_debt": 2712800000, "total_debt": 3325500000, "total_liabilities": null, "total_equity": 4782100000, "shares_outstanding": 192520023, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1136300000, "capital_expenditure": -660200000, "free_cash_flow": 476100000, "dividends_paid": -192100000, "share_repurchases": -15800000, "shares_issued": 14600000, "net_debt_issued": 551000000 }, "complete_fields": { "id": 386002, "ticker_id": 15080, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1494500000", "netIncome": "610200000", "grossProfit": "4485100000", "totalRevenue": "6712100000", "costOfRevenue": "2227000000", "interestExpense": "105600000", "operatingIncome": "783200000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "504400000" }, "balance": { "totalDebt": "3325500000", "totalAssets": "10083500000", "longTermDebt": "2712800000", "shortTermDebt": "85100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "192520023", "totalCurrentAssets": "2313300000", "totalShareholderEquity": "4782100000", "totalCurrentLiabilities": "1772200000", "cashAndShortTermInvestments": "486600000" }, "cashflow": { "freeCashFlow": "476100000", "dividendsPaid": "-192100000", "issuanceOfDebt": "633900000", "issuanceOfStock": "14600000", "repaymentOfDebt": "-82900000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1136300000", "repurchaseOfStock": "-15800000", "capitalExpenditures": "-660200000" } }, "revenue": 6712100000, "cost_of_revenue": 2227000000, "gross_profit": 4485100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 783200000, "depreciation_amortisation": 504400000, "ebitda": 1494500000, "interest_expense": 105600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 610200000, "net_income_continuing_ops": null, "net_income_to_common": 610200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 486600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2313300000, "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": 10083500000, "short_term_debt": 85100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1772200000, "long_term_debt": 2712800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3325500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4782100000, "shares_outstanding": 192520023, "operating_cash_flow": 1136300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -660200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -192100000, "share_repurchases": -15800000, "shares_issued": 14600000, "net_debt_issued": 551000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 476100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1494500000", "netIncome": "610200000", "grossProfit": "4485100000", "totalRevenue": "6712100000", "costOfRevenue": "2227000000", "interestExpense": "105600000", "operatingIncome": "783200000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "504400000" }, "balance": { "totalDebt": "3325500000", "totalAssets": "10083500000", "longTermDebt": "2712800000", "shortTermDebt": "85100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "192520023", "totalCurrentAssets": "2313300000", "totalShareholderEquity": "4782100000", "totalCurrentLiabilities": "1772200000", "cashAndShortTermInvestments": "486600000" }, "cashflow": { "freeCashFlow": "476100000", "dividendsPaid": "-192100000", "issuanceOfDebt": "633900000", "issuanceOfStock": "14600000", "repaymentOfDebt": "-82900000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1136300000", "repurchaseOfStock": "-15800000", "capitalExpenditures": "-660200000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+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": 386003, "ticker_id": 15080, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 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": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+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": 791200000, "total_current_assets": 2653500000, "total_assets": 10985400000, "short_term_debt": 588900000, "long_term_debt": 3407200000, "total_debt": 4432000000, "total_liabilities": null, "total_equity": 4543300000, "shares_outstanding": 176696324, "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": 385996, "ticker_id": 15080, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4432000000", "totalAssets": "10985400000", "longTermDebt": "3407200000", "shortTermDebt": "588900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176696324", "totalCurrentAssets": "2653500000", "totalShareholderEquity": "4543300000", "totalCurrentLiabilities": "2429600000", "cashAndShortTermInvestments": "791200000" } }, "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": 791200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2653500000, "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": 10985400000, "short_term_debt": 588900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2429600000, "long_term_debt": 3407200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4432000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4543300000, "shares_outstanding": 176696324, "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": "4432000000", "totalAssets": "10985400000", "longTermDebt": "3407200000", "shortTermDebt": "588900000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "176696324", "totalCurrentAssets": "2653500000", "totalShareholderEquity": "4543300000", "totalCurrentLiabilities": "2429600000", "cashAndShortTermInvestments": "791200000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+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": 2618800000, "total_assets": 10585900000, "short_term_debt": 384100000, "long_term_debt": 3172100000, "total_debt": 4113700000, "total_liabilities": null, "total_equity": 4635100000, "shares_outstanding": 177899779, "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": 385998, "ticker_id": 15080, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "4113700000", "totalAssets": "10585900000", "longTermDebt": "3172100000", "shortTermDebt": "384100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "177899779", "totalCurrentAssets": "2618800000", "totalShareholderEquity": "4635100000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": 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": 2618800000, "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": 10585900000, "short_term_debt": 384100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 3172100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4113700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4635100000, "shares_outstanding": 177899779, "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": "4113700000", "totalAssets": "10585900000", "longTermDebt": "3172100000", "shortTermDebt": "384100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "177899779", "totalCurrentAssets": "2618800000", "totalShareholderEquity": "4635100000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+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": 613900000, "total_current_assets": 2452200000, "total_assets": 10888400000, "short_term_debt": 328600000, "long_term_debt": 2674200000, "total_debt": 3610300000, "total_liabilities": null, "total_equity": 5339000000, "shares_outstanding": 186781812, "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": 385999, "ticker_id": 15080, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:57:37.284743+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3610300000", "totalAssets": "10888400000", "longTermDebt": "2674200000", "shortTermDebt": "328600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "186781812", "totalCurrentAssets": "2452200000", "totalShareholderEquity": "5339000000", "totalCurrentLiabilities": "2110200000", "cashAndShortTermInvestments": "613900000" } }, "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": 613900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2452200000, "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": 10888400000, "short_term_debt": 328600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2110200000, "long_term_debt": 2674200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3610300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5339000000, "shares_outstanding": 186781812, "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": "3610300000", "totalAssets": "10888400000", "longTermDebt": "2674200000", "shortTermDebt": "328600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "186781812", "totalCurrentAssets": "2452200000", "totalShareholderEquity": "5339000000", "totalCurrentLiabilities": "2110200000", "cashAndShortTermInvestments": "613900000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }