{ "ticker": { "uuid": "14e046d5-f93f-498f-b332-5b4c39d79352", "symbol": "PCG", "name": "PG&E Corporation", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/14e046d5-f93f-498f-b332-5b4c39d79352/", "api_url": "https://sharemaestro.com/factors/api/tickers/14e046d5-f93f-498f-b332-5b4c39d79352/" }, "ticker_metadata": { "id": 19998, "uuid": "14e046d5-f93f-498f-b332-5b4c39d79352", "symbol": "PCG", "name": "PG&E Corporation", "asset_type": "equity", "market_cap": 30831083520, "stock_exchange_id": 8, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "PG&E Corporation, through its subsidiary, Pacific Gas and Electric Company, engages in the sale and delivery of electricity and natural gas to customers in northern and central California, the United States. It generates electricity using nuclear, hydroelectric, fossil fuel-fired, fuel cells, and photovoltaic sources. The company owns and operates interconnected transmission lines; electric transmission substations, distribution lines, switching and distribution substations; and natural gas transmission, storage, and distribution systems consisting of distribution pipelines, backbone and local transmission pipelines, and various storage facilities. It serves residential, commercial, industrial, and agricultural customers, as well as natural gas-fired electric generation facilities. The company was incorporated in 1995 and is based in Oakland, California.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "14e046d5-f93f-498f-b332-5b4c39d79352", "symbol": "PCG", "name": "PG&E Corporation", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/14e046d5-f93f-498f-b332-5b4c39d79352/", "api_url": "https://sharemaestro.com/factors/api/tickers/14e046d5-f93f-498f-b332-5b4c39d79352/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.56, "value": 0.71, "quality": 0.13, "momentum": 0.48, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 14.9, "market_cap": 32813148447.2, "pe_ratio": 11.108, "earnings_yield": 0.09, "ebitda_to_ev": 0.1105, "shareholder_yield": 0.0084, "roe": 0.0888, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.468 }, "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": "2026-06-07T12:30:28.224577+00:00", "batch_id": "" }, "size": { "price_close": 14.9, "market_cap": 32813148447.2, "market_cap_usd": 32813148447.2, "enterprise_value": 94623148447.2, "shares_outstanding": 2202224728, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.108, "pb_ratio": 0.9869, "ptbv_ratio": 0.9869, "ps_ratio": 1.2702, "pcf_ratio": 3.9543, "pfcf_ratio": -7.7941, "ev_ebitda": 9.0505, "ev_ebit": 18.7373, "ev_sales": 3.6629, "ev_fcf": -22.4758, "earnings_yield": 0.09, "fcf_yield": -0.0445, "price_to_sales": 1.2702, "price_to_book": 0.9869, "price_to_cashflow": 3.9543, "ebitda_to_ev": 0.1105, "sales_yield": 0.273 }, "yield": { "dividend_yield": 0.0084, "buyback_yield": 0, "shareholder_yield": 0.0084, "debt_paydown_yield": 0, "total_yield": 0.0084 }, "quality": { "gross_margin": 0.3935, "operating_margin": 0.1955, "net_margin": 0.1143, "ebitda_margin": 0.4047, "fcf_margin": -0.163, "roe": 0.0888, "roa": 0.0208, "roic": 0.0398, "roc_greenblatt": null, "asset_turnover": 0.182, "cash_conversion": -1.4252, "accruals_ratio": -0.0376, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.201, "revenue_stability_5y": 0.0619, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0716, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 5.912, "debt_to_assets": 0.4434, "interest_coverage": 1.6306, "current_ratio": 1.1988, "quick_ratio": 1.1988, "net_debt": 61810000000, "local_beta": 0.241, "volatility_252d": 0.468, "volatility_60d": 1.0302, "max_drawdown_12m": -0.1383, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0211, "revenue_growth_3y_cagr": 0.0477, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0739, "eps_growth_3y_cagr": 0.1422, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0772, "revenue_growth": 0.0211, "earnings_growth": 0.0739 }, "momentum": { "price_return_1m": 0.0068, "price_return_3m": -0.0829, "price_return_6m": 0.1366, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.1366, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.0829, "distance_from_52w_low": 0.3485, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 25833000000, "gross_profit_ttm": 10166000000, "ebit_ttm": 5050000000, "ebitda_ttm": 10455000000, "net_income_ttm": 2954000000, "eps_diluted_ttm": 1.3414, "operating_cash_flow_ttm": 8298000000, "capital_expenditure_ttm": -12508000000, "fcf_ttm": -4210000000, "dividends_paid_ttm": -275000000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 3097000000, "cash_and_equivalents": 1131000000, "total_current_assets": 14799000000, "total_current_liabilities": 12345000000, "net_ppe": null, "total_assets": 141953000000, "total_debt": 62941000000, "total_equity": 33250000000, "net_working_capital": 3620000000, "book_value_per_share": 15.0984, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.0984 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 24, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 45, "rank_pcf": 16, "rank_ev_ebitda": 44, "rank_ev_ebit": 66, "rank_earnings_yield": 24, "rank_fcf_yield": 89, "rank_dividend_yield": 59, "rank_shareholder_yield": 68, "rank_total_yield": 78, "rank_roe": 59, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 55, "rank_fcf_margin": 93, "rank_piotroski": 72, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 51, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 29, "quality_composite": 87, "momentum_composite": 52, "growth_composite": 62, "yield_composite": 75, "svqf_composite": 17, "vc1_composite": 19, "vc2_composite": 24, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 44, "quality_value_composite": 0.3038, "os_score": 0.56, "value_percentile": 0.71, "quality_percentile": 0.13, "momentum_percentile": 0.48, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 68, "small_cap_core_rank": 30, "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": 8031, "ticker_id": 19998, "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": "2026-06-07T12:30:28.224577+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.9, "market_cap": 32813148447.2, "market_cap_usd": 32813148447.2, "enterprise_value": 94623148447.2, "shares_outstanding": 2202224728, "fx_rate_to_usd": null, "pe_ratio": 11.10803942, "pb_ratio": 0.98686161, "ptbv_ratio": 0.98686161, "ps_ratio": 1.27020278, "pcf_ratio": 3.95434423, "pfcf_ratio": -7.79409702, "ev_ebitda": 9.05051635, "ev_ebit": 18.73725712, "ev_sales": 3.66287882, "ev_fcf": -22.47580723, "earnings_yield": 0.09002489, "fcf_yield": -0.04449228, "dividend_yield": 0.00838079, "buyback_yield": 0, "shareholder_yield": 0.00838079, "debt_paydown_yield": 0, "total_yield": 0.00838079, "gross_margin": 0.39352766, "operating_margin": 0.19548639, "net_margin": 0.11434986, "ebitda_margin": 0.4047149, "fcf_margin": -0.16296984, "roe": 0.08884211, "roa": 0.0208097, "roic": 0.03984326, "roc_greenblatt": null, "asset_turnover": 0.18198277, "cash_conversion": -1.42518619, "accruals_ratio": -0.03764626, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.91200383, "debt_to_assets": 0.44339324, "interest_coverage": 1.63061027, "current_ratio": 1.19878493, "quick_ratio": 1.19878493, "net_debt": 61810000000, "revenue_growth_1y": 0.02113109, "revenue_growth_3y_cagr": 0.04773157, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.07389596, "eps_growth_3y_cagr": 0.14218448, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.07716054, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.201018, "revenue_stability_5y": 0.061881, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00675676, "price_return_3m": -0.08289243, "price_return_6m": 0.13660696, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.08289243, "distance_from_52w_low": 0.34848219, "relative_strength": null, "local_beta": 0.241, "volatility_252d": 0.467954, "volatility_60d": 1.030153, "max_drawdown_12m": -0.13828819, "revenue_ttm": 25833000000, "gross_profit_ttm": 10166000000, "ebit_ttm": 5050000000, "ebitda_ttm": 10455000000, "net_income_ttm": 2954000000, "eps_diluted_ttm": 1.34137082, "operating_cash_flow_ttm": 8298000000, "capital_expenditure_ttm": -12508000000, "fcf_ttm": -4210000000, "dividends_paid_ttm": -275000000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 3097000000, "cash_and_equivalents": 1131000000, "total_current_assets": 14799000000, "total_current_liabilities": 12345000000, "net_ppe": null, "total_assets": 141953000000, "total_debt": 62941000000, "total_equity": 33250000000, "net_working_capital": 3620000000, "book_value_per_share": 15.09836829, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.09836829, "universe_ticker_count": 632, "sector": "Utilities", "rank_pe": 24, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 45, "rank_pcf": 16, "rank_ev_ebitda": 44, "rank_ev_ebit": 66, "rank_earnings_yield": 24, "rank_fcf_yield": 89, "rank_dividend_yield": 59, "rank_shareholder_yield": 68, "rank_total_yield": 78, "rank_roe": 59, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 55, "rank_fcf_margin": 93, "rank_piotroski": 72, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 51, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 29, "quality_composite": 87, "momentum_composite": 52, "growth_composite": 62, "yield_composite": 75, "svqf_composite": 17, "vc1_composite": 19, "vc2_composite": 24, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 44, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 68, "small_cap_core_rank": 30, "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": 14.9, "os": 0.56, "value": 0.71, "quality": 0.13, "momentum": 0.48, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 11.108, "earnings_yield": 0.09, "shareholder_yield": 0.0084, "roe": 0.0888, "momentum_12_1": null, "complete_fields": { "id": 8031, "ticker_id": 19998, "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": "2026-06-07T12:30:28.224577+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.9, "market_cap": 32813148447.2, "market_cap_usd": 32813148447.2, "enterprise_value": 94623148447.2, "shares_outstanding": 2202224728, "fx_rate_to_usd": null, "pe_ratio": 11.10803942, "pb_ratio": 0.98686161, "ptbv_ratio": 0.98686161, "ps_ratio": 1.27020278, "pcf_ratio": 3.95434423, "pfcf_ratio": -7.79409702, "ev_ebitda": 9.05051635, "ev_ebit": 18.73725712, "ev_sales": 3.66287882, "ev_fcf": -22.47580723, "earnings_yield": 0.09002489, "fcf_yield": -0.04449228, "dividend_yield": 0.00838079, "buyback_yield": 0, "shareholder_yield": 0.00838079, "debt_paydown_yield": 0, "total_yield": 0.00838079, "gross_margin": 0.39352766, "operating_margin": 0.19548639, "net_margin": 0.11434986, "ebitda_margin": 0.4047149, "fcf_margin": -0.16296984, "roe": 0.08884211, "roa": 0.0208097, "roic": 0.03984326, "roc_greenblatt": null, "asset_turnover": 0.18198277, "cash_conversion": -1.42518619, "accruals_ratio": -0.03764626, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.91200383, "debt_to_assets": 0.44339324, "interest_coverage": 1.63061027, "current_ratio": 1.19878493, "quick_ratio": 1.19878493, "net_debt": 61810000000, "revenue_growth_1y": 0.02113109, "revenue_growth_3y_cagr": 0.04773157, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.07389596, "eps_growth_3y_cagr": 0.14218448, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.07716054, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.201018, "revenue_stability_5y": 0.061881, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00675676, "price_return_3m": -0.08289243, "price_return_6m": 0.13660696, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.08289243, "distance_from_52w_low": 0.34848219, "relative_strength": null, "local_beta": 0.241, "volatility_252d": 0.467954, "volatility_60d": 1.030153, "max_drawdown_12m": -0.13828819, "revenue_ttm": 25833000000, "gross_profit_ttm": 10166000000, "ebit_ttm": 5050000000, "ebitda_ttm": 10455000000, "net_income_ttm": 2954000000, "eps_diluted_ttm": 1.34137082, "operating_cash_flow_ttm": 8298000000, "capital_expenditure_ttm": -12508000000, "fcf_ttm": -4210000000, "dividends_paid_ttm": -275000000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 3097000000, "cash_and_equivalents": 1131000000, "total_current_assets": 14799000000, "total_current_liabilities": 12345000000, "net_ppe": null, "total_assets": 141953000000, "total_debt": 62941000000, "total_equity": 33250000000, "net_working_capital": 3620000000, "book_value_per_share": 15.09836829, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.09836829, "universe_ticker_count": 632, "sector": "Utilities", "rank_pe": 24, "rank_pb": 22, "rank_ptbv": 22, "rank_ps": 45, "rank_pcf": 16, "rank_ev_ebitda": 44, "rank_ev_ebit": 66, "rank_earnings_yield": 24, "rank_fcf_yield": 89, "rank_dividend_yield": 59, "rank_shareholder_yield": 68, "rank_total_yield": 78, "rank_roe": 59, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 55, "rank_fcf_margin": 93, "rank_piotroski": 72, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 51, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 29, "quality_composite": 87, "momentum_composite": 52, "growth_composite": 62, "yield_composite": 75, "svqf_composite": 17, "vc1_composite": 19, "vc2_composite": 24, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 44, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 68, "small_cap_core_rank": 30, "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": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "income_statement": { "revenue": 24935000000, "cost_of_revenue": 15065000000, "gross_profit": 9870000000, "ebit": 4849000000, "ebitda": 10085000000, "pretax_income": null, "tax_provision": null, "net_income": 2703000000, "net_income_to_common": 2703000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 713000000, "total_current_assets": 15830000000, "total_assets": 141611000000, "short_term_debt": 3496000000, "long_term_debt": 57387000000, "total_debt": 61335000000, "total_liabilities": null, "total_equity": 32540000000, "shares_outstanding": 2197942874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8716000000, "capital_expenditure": -11787000000, "free_cash_flow": -3071000000, "dividends_paid": -220000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 3763000000 }, "complete_fields": { "id": 388632, "ticker_id": 19998, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10085000000", "netIncome": "2703000000", "grossProfit": "9870000000", "totalRevenue": "24935000000", "costOfRevenue": "15065000000", "interestExpense": "3028000000", "operatingIncome": "4849000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4634000000" }, "balance": { "totalDebt": "61335000000", "totalAssets": "141611000000", "longTermDebt": "57387000000", "shortTermDebt": "3496000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2197942874", "totalCurrentAssets": "15830000000", "totalShareholderEquity": "32540000000", "totalCurrentLiabilities": "16300000000", "cashAndShortTermInvestments": "713000000" }, "cashflow": { "freeCashFlow": "-3071000000", "dividendsPaid": "-220000000", "issuanceOfDebt": "10327000000", "issuanceOfStock": "0", "repaymentOfDebt": "-6564000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "8716000000", "repurchaseOfStock": null, "capitalExpenditures": "-11787000000" } }, "revenue": 24935000000, "cost_of_revenue": 15065000000, "gross_profit": 9870000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4849000000, "depreciation_amortisation": 4634000000, "ebitda": 10085000000, "interest_expense": 3028000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2703000000, "net_income_continuing_ops": null, "net_income_to_common": 2703000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 713000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15830000000, "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": 141611000000, "short_term_debt": 3496000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16300000000, "long_term_debt": 57387000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 61335000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 32540000000, "shares_outstanding": 2197942874, "operating_cash_flow": 8716000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -11787000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -220000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 3763000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3071000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10085000000", "netIncome": "2703000000", "grossProfit": "9870000000", "totalRevenue": "24935000000", "costOfRevenue": "15065000000", "interestExpense": "3028000000", "operatingIncome": "4849000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4634000000" }, "balance": { "totalDebt": "61335000000", "totalAssets": "141611000000", "longTermDebt": "57387000000", "shortTermDebt": "3496000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2197942874", "totalCurrentAssets": "15830000000", "totalShareholderEquity": "32540000000", "totalCurrentLiabilities": "16300000000", "cashAndShortTermInvestments": "713000000" }, "cashflow": { "freeCashFlow": "-3071000000", "dividendsPaid": "-220000000", "issuanceOfDebt": "10327000000", "issuanceOfStock": "0", "repaymentOfDebt": "-6564000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "8716000000", "repurchaseOfStock": null, "capitalExpenditures": "-11787000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "income_statement": { "revenue": 24419000000, "cost_of_revenue": 15261000000, "gross_profit": 9158000000, "ebit": 4553000000, "ebitda": 9552000000, "pretax_income": null, "tax_provision": null, "net_income": 2512000000, "net_income_to_common": 2512000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 940000000, "total_current_assets": 17216000000, "total_assets": 133660000000, "short_term_debt": 3669000000, "long_term_debt": 53569000000, "total_debt": 58343000000, "total_liabilities": null, "total_equity": 30149000000, "shares_outstanding": 2193573536, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8035000000, "capital_expenditure": -10369000000, "free_cash_flow": -2334000000, "dividends_paid": -86000000, "share_repurchases": null, "shares_issued": 2707000000, "net_debt_issued": 1059000000 }, "complete_fields": { "id": 388637, "ticker_id": 19998, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9552000000", "netIncome": "2512000000", "grossProfit": "9158000000", "totalRevenue": "24419000000", "costOfRevenue": "15261000000", "interestExpense": "3051000000", "operatingIncome": "4553000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4189000000" }, "balance": { "totalDebt": "58343000000", "totalAssets": "133660000000", "longTermDebt": "53569000000", "shortTermDebt": "3669000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2193573536", "totalCurrentAssets": "17216000000", "totalShareholderEquity": "30149000000", "totalCurrentLiabilities": "16330000000", "cashAndShortTermInvestments": "940000000" }, "cashflow": { "freeCashFlow": "-2334000000", "dividendsPaid": "-86000000", "issuanceOfDebt": "14756000000", "issuanceOfStock": "2707000000", "repaymentOfDebt": "-13697000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "8035000000", "repurchaseOfStock": null, "capitalExpenditures": "-10369000000" } }, "revenue": 24419000000, "cost_of_revenue": 15261000000, "gross_profit": 9158000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4553000000, "depreciation_amortisation": 4189000000, "ebitda": 9552000000, "interest_expense": 3051000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2512000000, "net_income_continuing_ops": null, "net_income_to_common": 2512000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 940000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 17216000000, "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": 133660000000, "short_term_debt": 3669000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16330000000, "long_term_debt": 53569000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 58343000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 30149000000, "shares_outstanding": 2193573536, "operating_cash_flow": 8035000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10369000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -86000000, "share_repurchases": null, "shares_issued": 2707000000, "net_debt_issued": 1059000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2334000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9552000000", "netIncome": "2512000000", "grossProfit": "9158000000", "totalRevenue": "24419000000", "costOfRevenue": "15261000000", "interestExpense": "3051000000", "operatingIncome": "4553000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4189000000" }, "balance": { "totalDebt": "58343000000", "totalAssets": "133660000000", "longTermDebt": "53569000000", "shortTermDebt": "3669000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2193573536", "totalCurrentAssets": "17216000000", "totalShareholderEquity": "30149000000", "totalCurrentLiabilities": "16330000000", "cashAndShortTermInvestments": "940000000" }, "cashflow": { "freeCashFlow": "-2334000000", "dividendsPaid": "-86000000", "issuanceOfDebt": "14756000000", "issuanceOfStock": "2707000000", "repaymentOfDebt": "-13697000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "8035000000", "repurchaseOfStock": null, "capitalExpenditures": "-10369000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "income_statement": { "revenue": 24428000000, "cost_of_revenue": 16121000000, "gross_profit": 8307000000, "ebit": 2735000000, "ebitda": 7287000000, "pretax_income": null, "tax_provision": null, "net_income": 2256000000, "net_income_to_common": 2256000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 635000000, "total_current_assets": 14383000000, "total_assets": 125698000000, "short_term_debt": 5347000000, "long_term_debt": 50975000000, "total_debt": 57733000000, "total_liabilities": null, "total_equity": 25040000000, "shares_outstanding": 2133597758, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4747000000, "capital_expenditure": -9714000000, "free_cash_flow": -4967000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 4417000000 }, "complete_fields": { "id": 388639, "ticker_id": 19998, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7287000000", "netIncome": "2256000000", "grossProfit": "8307000000", "totalRevenue": "24428000000", "costOfRevenue": "16121000000", "interestExpense": "2850000000", "operatingIncome": "2735000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3738000000" }, "balance": { "totalDebt": "57733000000", "totalAssets": "125698000000", "longTermDebt": "50975000000", "shortTermDebt": "5347000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "2133597758", "totalCurrentAssets": "14383000000", "totalShareholderEquity": "25040000000", "totalCurrentLiabilities": "17314000000", "cashAndShortTermInvestments": "635000000" }, "cashflow": { "freeCashFlow": "-4967000000", "dividendsPaid": "0", "issuanceOfDebt": "20381000000", "issuanceOfStock": "0", "repaymentOfDebt": "-15964000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "4747000000", "repurchaseOfStock": null, "capitalExpenditures": "-9714000000" } }, "revenue": 24428000000, "cost_of_revenue": 16121000000, "gross_profit": 8307000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2735000000, "depreciation_amortisation": 3738000000, "ebitda": 7287000000, "interest_expense": 2850000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2256000000, "net_income_continuing_ops": null, "net_income_to_common": 2256000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 635000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14383000000, "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": 125698000000, "short_term_debt": 5347000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17314000000, "long_term_debt": 50975000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 57733000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 25040000000, "shares_outstanding": 2133597758, "operating_cash_flow": 4747000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9714000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 4417000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4967000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7287000000", "netIncome": "2256000000", "grossProfit": "8307000000", "totalRevenue": "24428000000", "costOfRevenue": "16121000000", "interestExpense": "2850000000", "operatingIncome": "2735000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3738000000" }, "balance": { "totalDebt": "57733000000", "totalAssets": "125698000000", "longTermDebt": "50975000000", "shortTermDebt": "5347000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "2133597758", "totalCurrentAssets": "14383000000", "totalShareholderEquity": "25040000000", "totalCurrentLiabilities": "17314000000", "cashAndShortTermInvestments": "635000000" }, "cashflow": { "freeCashFlow": "-4967000000", "dividendsPaid": "0", "issuanceOfDebt": "20381000000", "issuanceOfStock": "0", "repaymentOfDebt": "-15964000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "4747000000", "repurchaseOfStock": null, "capitalExpenditures": "-9714000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "income_statement": { "revenue": 21680000000, "cost_of_revenue": 14665000000, "gross_profit": 7015000000, "ebit": 2074000000, "ebitda": 6249000000, "pretax_income": null, "tax_provision": null, "net_income": 1814000000, "net_income_to_common": 1814000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 734000000, "total_current_assets": 12815000000, "total_assets": 118644000000, "short_term_debt": 4323000000, "long_term_debt": 47742000000, "total_debt": 53539000000, "total_liabilities": null, "total_equity": 22823000000, "shares_outstanding": 1987784948, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3721000000, "capital_expenditure": -9584000000, "free_cash_flow": -5863000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 7080000000 }, "complete_fields": { "id": 388640, "ticker_id": 19998, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6249000000", "netIncome": "1814000000", "grossProfit": "7015000000", "totalRevenue": "21680000000", "costOfRevenue": "14665000000", "interestExpense": "1917000000", "operatingIncome": "2074000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3856000000" }, "balance": { "totalDebt": "53539000000", "totalAssets": "118644000000", "longTermDebt": "47742000000", "shortTermDebt": "4323000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1987784948", "totalCurrentAssets": "12815000000", "totalShareholderEquity": "22823000000", "totalCurrentLiabilities": "15788000000", "cashAndShortTermInvestments": "734000000" }, "cashflow": { "freeCashFlow": "-5863000000", "dividendsPaid": "0", "issuanceOfDebt": "23149000000", "issuanceOfStock": "0", "repaymentOfDebt": "-16069000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3721000000", "repurchaseOfStock": null, "capitalExpenditures": "-9584000000" } }, "revenue": 21680000000, "cost_of_revenue": 14665000000, "gross_profit": 7015000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2074000000, "depreciation_amortisation": 3856000000, "ebitda": 6249000000, "interest_expense": 1917000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1814000000, "net_income_continuing_ops": null, "net_income_to_common": 1814000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 734000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12815000000, "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": 118644000000, "short_term_debt": 4323000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15788000000, "long_term_debt": 47742000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 53539000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 22823000000, "shares_outstanding": 1987784948, "operating_cash_flow": 3721000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9584000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 7080000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -5863000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6249000000", "netIncome": "1814000000", "grossProfit": "7015000000", "totalRevenue": "21680000000", "costOfRevenue": "14665000000", "interestExpense": "1917000000", "operatingIncome": "2074000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3856000000" }, "balance": { "totalDebt": "53539000000", "totalAssets": "118644000000", "longTermDebt": "47742000000", "shortTermDebt": "4323000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1987784948", "totalCurrentAssets": "12815000000", "totalShareholderEquity": "22823000000", "totalCurrentLiabilities": "15788000000", "cashAndShortTermInvestments": "734000000" }, "cashflow": { "freeCashFlow": "-5863000000", "dividendsPaid": "0", "issuanceOfDebt": "23149000000", "issuanceOfStock": "0", "repaymentOfDebt": "-16069000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3721000000", "repurchaseOfStock": null, "capitalExpenditures": "-9584000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+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": 388641, "ticker_id": 19998, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+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": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "income_statement": { "revenue": 6881000000, "cost_of_revenue": 4143000000, "gross_profit": 2738000000, "ebit": 1470000000, "ebitda": 2874000000, "pretax_income": null, "tax_provision": null, "net_income": 885000000, "net_income_to_common": 885000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1131000000, "total_current_assets": 14799000000, "total_assets": 141953000000, "short_term_debt": 2297000000, "long_term_debt": 60146000000, "total_debt": 62941000000, "total_liabilities": null, "total_equity": 33250000000, "shares_outstanding": 2202224728, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2430000000, "capital_expenditure": -3356000000, "free_cash_flow": -926000000, "dividends_paid": -110000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1562000000 }, "complete_fields": { "id": 388630, "ticker_id": 19998, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2874000000", "netIncome": "885000000", "grossProfit": "2738000000", "totalRevenue": "6881000000", "costOfRevenue": "4143000000", "interestExpense": "803000000", "operatingIncome": "1470000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1166000000" }, "balance": { "totalDebt": "62941000000", "totalAssets": "141953000000", "longTermDebt": "60146000000", "shortTermDebt": "2297000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "2202224728", "totalCurrentAssets": "14799000000", "totalShareholderEquity": "33250000000", "totalCurrentLiabilities": "12345000000", "cashAndShortTermInvestments": "1131000000" }, "cashflow": { "freeCashFlow": "-926000000", "dividendsPaid": "-110000000", "issuanceOfDebt": "4947000000", "issuanceOfStock": null, "repaymentOfDebt": "-3385000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "2430000000", "repurchaseOfStock": null, "capitalExpenditures": "-3356000000" } }, "revenue": 6881000000, "cost_of_revenue": 4143000000, "gross_profit": 2738000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1470000000, "depreciation_amortisation": 1166000000, "ebitda": 2874000000, "interest_expense": 803000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 885000000, "net_income_continuing_ops": null, "net_income_to_common": 885000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1131000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14799000000, "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": 141953000000, "short_term_debt": 2297000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12345000000, "long_term_debt": 60146000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 62941000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33250000000, "shares_outstanding": 2202224728, "operating_cash_flow": 2430000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3356000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -110000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1562000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -926000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2874000000", "netIncome": "885000000", "grossProfit": "2738000000", "totalRevenue": "6881000000", "costOfRevenue": "4143000000", "interestExpense": "803000000", "operatingIncome": "1470000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1166000000" }, "balance": { "totalDebt": "62941000000", "totalAssets": "141953000000", "longTermDebt": "60146000000", "shortTermDebt": "2297000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "2202224728", "totalCurrentAssets": "14799000000", "totalShareholderEquity": "33250000000", "totalCurrentLiabilities": "12345000000", "cashAndShortTermInvestments": "1131000000" }, "cashflow": { "freeCashFlow": "-926000000", "dividendsPaid": "-110000000", "issuanceOfDebt": "4947000000", "issuanceOfStock": null, "repaymentOfDebt": "-3385000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "2430000000", "repurchaseOfStock": null, "capitalExpenditures": "-3356000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "income_statement": { "revenue": 6804000000, "cost_of_revenue": 4167000000, "gross_profit": 2637000000, "ebit": 1224000000, "ebitda": 2615000000, "pretax_income": null, "tax_provision": null, "net_income": 670000000, "net_income_to_common": 670000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 713000000, "total_current_assets": 15830000000, "total_assets": 141611000000, "short_term_debt": 3496000000, "long_term_debt": 57387000000, "total_debt": 61335000000, "total_liabilities": null, "total_equity": 32540000000, "shares_outstanding": 2197942874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1960000000, "capital_expenditure": -3156000000, "free_cash_flow": -1196000000, "dividends_paid": -54000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1604000000 }, "complete_fields": { "id": 388631, "ticker_id": 19998, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2615000000", "netIncome": "670000000", "grossProfit": "2637000000", "totalRevenue": "6804000000", "costOfRevenue": "4167000000", "interestExpense": "732000000", "operatingIncome": "1224000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1332000000" }, "balance": { "totalDebt": "61335000000", "totalAssets": "141611000000", "longTermDebt": "57387000000", "shortTermDebt": "3496000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2197942874", "totalCurrentAssets": "15830000000", "totalShareholderEquity": "32540000000", "totalCurrentLiabilities": "16300000000", "cashAndShortTermInvestments": "713000000" }, "cashflow": { "freeCashFlow": "-1196000000", "dividendsPaid": "-54000000", "issuanceOfDebt": "3774000000", "issuanceOfStock": null, "repaymentOfDebt": "-2170000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1960000000", "repurchaseOfStock": null, "capitalExpenditures": "-3156000000" } }, "revenue": 6804000000, "cost_of_revenue": 4167000000, "gross_profit": 2637000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1224000000, "depreciation_amortisation": 1332000000, "ebitda": 2615000000, "interest_expense": 732000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 670000000, "net_income_continuing_ops": null, "net_income_to_common": 670000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 713000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15830000000, "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": 141611000000, "short_term_debt": 3496000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16300000000, "long_term_debt": 57387000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 61335000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 32540000000, "shares_outstanding": 2197942874, "operating_cash_flow": 1960000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3156000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -54000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1604000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1196000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2615000000", "netIncome": "670000000", "grossProfit": "2637000000", "totalRevenue": "6804000000", "costOfRevenue": "4167000000", "interestExpense": "732000000", "operatingIncome": "1224000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1332000000" }, "balance": { "totalDebt": "61335000000", "totalAssets": "141611000000", "longTermDebt": "57387000000", "shortTermDebt": "3496000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2197942874", "totalCurrentAssets": "15830000000", "totalShareholderEquity": "32540000000", "totalCurrentLiabilities": "16300000000", "cashAndShortTermInvestments": "713000000" }, "cashflow": { "freeCashFlow": "-1196000000", "dividendsPaid": "-54000000", "issuanceOfDebt": "3774000000", "issuanceOfStock": null, "repaymentOfDebt": "-2170000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1960000000", "repurchaseOfStock": null, "capitalExpenditures": "-3156000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "income_statement": { "revenue": 6250000000, "cost_of_revenue": 3787000000, "gross_profit": 2463000000, "ebit": 1210000000, "ebitda": 2532000000, "pretax_income": null, "tax_provision": null, "net_income": 850000000, "net_income_to_common": 850000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 404000000, "total_current_assets": 14393000000, "total_assets": 138249000000, "short_term_debt": 3794000000, "long_term_debt": 55531000000, "total_debt": 59793000000, "total_liabilities": null, "total_equity": 31978000000, "shares_outstanding": 2197837402, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2851000000, "capital_expenditure": -2931000000, "free_cash_flow": -80000000, "dividends_paid": -56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 161000000 }, "complete_fields": { "id": 388633, "ticker_id": 19998, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2532000000", "netIncome": "850000000", "grossProfit": "2463000000", "totalRevenue": "6250000000", "costOfRevenue": "3787000000", "interestExpense": "770000000", "operatingIncome": "1210000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1132000000" }, "balance": { "totalDebt": "59793000000", "totalAssets": "138249000000", "longTermDebt": "55531000000", "shortTermDebt": "3794000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "2197837402", "totalCurrentAssets": "14393000000", "totalShareholderEquity": "31978000000", "totalCurrentLiabilities": "15295000000", "cashAndShortTermInvestments": "404000000" }, "cashflow": { "freeCashFlow": "-80000000", "dividendsPaid": "-56000000", "issuanceOfDebt": "3065000000", "issuanceOfStock": null, "repaymentOfDebt": "-2904000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "2851000000", "repurchaseOfStock": null, "capitalExpenditures": "-2931000000" } }, "revenue": 6250000000, "cost_of_revenue": 3787000000, "gross_profit": 2463000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1210000000, "depreciation_amortisation": 1132000000, "ebitda": 2532000000, "interest_expense": 770000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 850000000, "net_income_continuing_ops": null, "net_income_to_common": 850000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 404000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14393000000, "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": 138249000000, "short_term_debt": 3794000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15295000000, "long_term_debt": 55531000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 59793000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 31978000000, "shares_outstanding": 2197837402, "operating_cash_flow": 2851000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2931000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 161000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -80000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2532000000", "netIncome": "850000000", "grossProfit": "2463000000", "totalRevenue": "6250000000", "costOfRevenue": "3787000000", "interestExpense": "770000000", "operatingIncome": "1210000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1132000000" }, "balance": { "totalDebt": "59793000000", "totalAssets": "138249000000", "longTermDebt": "55531000000", "shortTermDebt": "3794000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "2197837402", "totalCurrentAssets": "14393000000", "totalShareholderEquity": "31978000000", "totalCurrentLiabilities": "15295000000", "cashAndShortTermInvestments": "404000000" }, "cashflow": { "freeCashFlow": "-80000000", "dividendsPaid": "-56000000", "issuanceOfDebt": "3065000000", "issuanceOfStock": null, "repaymentOfDebt": "-2904000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "2851000000", "repurchaseOfStock": null, "capitalExpenditures": "-2931000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "income_statement": { "revenue": 5898000000, "cost_of_revenue": 3570000000, "gross_profit": 2328000000, "ebit": 1146000000, "ebitda": 2434000000, "pretax_income": null, "tax_provision": null, "net_income": 549000000, "net_income_to_common": 549000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494000000, "total_current_assets": 15161000000, "total_assets": 136384000000, "short_term_debt": 5167000000, "long_term_debt": 54004000000, "total_debt": 59675000000, "total_liabilities": null, "total_equity": 31186000000, "shares_outstanding": 2197837402, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1057000000, "capital_expenditure": -3065000000, "free_cash_flow": -2008000000, "dividends_paid": -55000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 287000000 }, "complete_fields": { "id": 388634, "ticker_id": 19998, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2434000000", "netIncome": "549000000", "grossProfit": "2328000000", "totalRevenue": "5898000000", "costOfRevenue": "3570000000", "interestExpense": "792000000", "operatingIncome": "1146000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1073000000" }, "balance": { "totalDebt": "59675000000", "totalAssets": "136384000000", "longTermDebt": "54004000000", "shortTermDebt": "5167000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "2197837402", "totalCurrentAssets": "15161000000", "totalShareholderEquity": "31186000000", "totalCurrentLiabilities": "16185000000", "cashAndShortTermInvestments": "494000000" }, "cashflow": { "freeCashFlow": "-2008000000", "dividendsPaid": "-55000000", "issuanceOfDebt": "1753000000", "issuanceOfStock": null, "repaymentOfDebt": "-1466000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1057000000", "repurchaseOfStock": null, "capitalExpenditures": "-3065000000" } }, "revenue": 5898000000, "cost_of_revenue": 3570000000, "gross_profit": 2328000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1146000000, "depreciation_amortisation": 1073000000, "ebitda": 2434000000, "interest_expense": 792000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 549000000, "net_income_continuing_ops": null, "net_income_to_common": 549000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15161000000, "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": 136384000000, "short_term_debt": 5167000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16185000000, "long_term_debt": 54004000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 59675000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 31186000000, "shares_outstanding": 2197837402, "operating_cash_flow": 1057000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3065000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -55000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 287000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2008000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2434000000", "netIncome": "549000000", "grossProfit": "2328000000", "totalRevenue": "5898000000", "costOfRevenue": "3570000000", "interestExpense": "792000000", "operatingIncome": "1146000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1073000000" }, "balance": { "totalDebt": "59675000000", "totalAssets": "136384000000", "longTermDebt": "54004000000", "shortTermDebt": "5167000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "2197837402", "totalCurrentAssets": "15161000000", "totalShareholderEquity": "31186000000", "totalCurrentLiabilities": "16185000000", "cashAndShortTermInvestments": "494000000" }, "cashflow": { "freeCashFlow": "-2008000000", "dividendsPaid": "-55000000", "issuanceOfDebt": "1753000000", "issuanceOfStock": null, "repaymentOfDebt": "-1466000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1057000000", "repurchaseOfStock": null, "capitalExpenditures": "-3065000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "income_statement": { "revenue": 5983000000, "cost_of_revenue": 3541000000, "gross_profit": 2442000000, "ebit": 1269000000, "ebitda": 2504000000, "pretax_income": null, "tax_provision": null, "net_income": 634000000, "net_income_to_common": 634000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2023000000, "total_current_assets": 16893000000, "total_assets": 135443000000, "short_term_debt": 6223000000, "long_term_debt": 52659000000, "total_debt": 59968000000, "total_liabilities": null, "total_equity": 30685000000, "shares_outstanding": 2197685013, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2848000000, "capital_expenditure": -2635000000, "free_cash_flow": 213000000, "dividends_paid": -55000000, "share_repurchases": null, "shares_issued": 450000000, "net_debt_issued": 1711000000 }, "complete_fields": { "id": 388635, "ticker_id": 19998, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2504000000", "netIncome": "634000000", "grossProfit": "2442000000", "totalRevenue": "5983000000", "costOfRevenue": "3541000000", "interestExpense": "734000000", "operatingIncome": "1269000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1097000000" }, "balance": { "totalDebt": "59968000000", "totalAssets": "135443000000", "longTermDebt": "52659000000", "shortTermDebt": "6223000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "2197685013", "totalCurrentAssets": "16893000000", "totalShareholderEquity": "30685000000", "totalCurrentLiabilities": "17822000000", "cashAndShortTermInvestments": "2023000000" }, "cashflow": { "freeCashFlow": "213000000", "dividendsPaid": "-55000000", "issuanceOfDebt": "1735000000", "issuanceOfStock": "450000000", "repaymentOfDebt": "-24000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2848000000", "repurchaseOfStock": null, "capitalExpenditures": "-2635000000" } }, "revenue": 5983000000, "cost_of_revenue": 3541000000, "gross_profit": 2442000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1269000000, "depreciation_amortisation": 1097000000, "ebitda": 2504000000, "interest_expense": 734000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 634000000, "net_income_continuing_ops": null, "net_income_to_common": 634000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2023000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16893000000, "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": 135443000000, "short_term_debt": 6223000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17822000000, "long_term_debt": 52659000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 59968000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 30685000000, "shares_outstanding": 2197685013, "operating_cash_flow": 2848000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2635000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -55000000, "share_repurchases": null, "shares_issued": 450000000, "net_debt_issued": 1711000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 213000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2504000000", "netIncome": "634000000", "grossProfit": "2442000000", "totalRevenue": "5983000000", "costOfRevenue": "3541000000", "interestExpense": "734000000", "operatingIncome": "1269000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1097000000" }, "balance": { "totalDebt": "59968000000", "totalAssets": "135443000000", "longTermDebt": "52659000000", "shortTermDebt": "6223000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "2197685013", "totalCurrentAssets": "16893000000", "totalShareholderEquity": "30685000000", "totalCurrentLiabilities": "17822000000", "cashAndShortTermInvestments": "2023000000" }, "cashflow": { "freeCashFlow": "213000000", "dividendsPaid": "-55000000", "issuanceOfDebt": "1735000000", "issuanceOfStock": "450000000", "repaymentOfDebt": "-24000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2848000000", "repurchaseOfStock": null, "capitalExpenditures": "-2635000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+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": 388636, "ticker_id": 19998, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "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": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "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": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+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": 388638, "ticker_id": 19998, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:54.643176+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "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": 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": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": 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": "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" ] } } }