{ "ticker": { "uuid": "161f8f4c-8f39-4209-aee1-c19bb6d55ad5", "symbol": "IX1", "name": "IDEXX Laboratories, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/161f8f4c-8f39-4209-aee1-c19bb6d55ad5/", "api_url": "https://sharemaestro.com/factors/api/tickers/161f8f4c-8f39-4209-aee1-c19bb6d55ad5/" }, "latest_snapshot": { "ticker": { "uuid": "161f8f4c-8f39-4209-aee1-c19bb6d55ad5", "symbol": "IX1", "name": "IDEXX Laboratories, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/161f8f4c-8f39-4209-aee1-c19bb6d55ad5/", "api_url": "https://sharemaestro.com/factors/api/tickers/161f8f4c-8f39-4209-aee1-c19bb6d55ad5/" }, "week_end_date": "2026-08-09", "universe": "EUR_DE", "score": { "os": 0.34, "value": 0.03, "quality": 0.97, "momentum": 0.71, "coverage": 0.879, "confidence": 0.823, "delta": 0 }, "headline_factors": { "price": 514.8, "market_cap": 40556517571.43, "pe_ratio": 37.03, "earnings_yield": 0.0339, "ebitda_to_ev": 0.0376, "shareholder_yield": 0.0262, "roe": 0.7038, "piotroski_f_score": 8, "momentum_12_1": 0.2104, "volatility_252d": 0.583 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 37.03, "ev_ebitda": 26.6243, "earnings_yield": 0.0339, "fcf_yield": 0.0258, "shareholder_yield": 0.0262 }, "quality": { "roe": 0.7038, "roic": 0.4285, "gross_margin": 0.6205, "fcf_margin": 0.2402, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.1042, "eps_growth_1y": 0.2216, "fcf_growth_1y": 0.3076 }, "momentum": { "price_return_12m": 0.2974, "momentum_12_1": 0.2104, "relative_strength": 0.2081 }, "scores": { "value_percentile": 0.03, "quality_percentile": 0.97, "momentum_percentile": 0.71, "growth_composite": 14, "yield_composite": 61, "overall_composite": 66, "os_score": 0.34, "factor_coverage": 0.879, "signal_confidence": 0.823 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 487.4, "os": 0.36, "value": 0.04, "quality": 0.98, "momentum": 0.7, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 35.1045, "earnings_yield": 0.0357, "shareholder_yield": 0.0276, "roe": 0.7038, "momentum_12_1": 0.2621 }, { "week_end_date": "2026-06-14", "price": 488.9, "os": 0.35, "value": 0.04, "quality": 0.98, "momentum": 0.69, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 35.2125, "earnings_yield": 0.0356, "shareholder_yield": 0.0276, "roe": 0.7038, "momentum_12_1": 0.2621 }, { "week_end_date": "2026-06-21", "price": 488.9, "os": 0.34, "value": 0.04, "quality": 0.98, "momentum": 0.68, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 35.2125, "earnings_yield": 0.0356, "shareholder_yield": 0.0276, "roe": 0.7038, "momentum_12_1": 0.2621 }, { "week_end_date": "2026-06-28", "price": 488.9, "os": 0.35, "value": 0.04, "quality": 0.98, "momentum": 0.69, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 35.2125, "earnings_yield": 0.0356, "shareholder_yield": 0.0276, "roe": 0.7038, "momentum_12_1": 0.2621 }, { "week_end_date": "2026-07-05", "price": 488.9, "os": 0.34, "value": 0.04, "quality": 0.98, "momentum": 0.69, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 35.2125, "earnings_yield": 0.0356, "shareholder_yield": 0.0276, "roe": 0.7038, "momentum_12_1": 0.2621 }, { "week_end_date": "2026-07-12", "price": 480.3, "os": 0.32, "value": 0.03, "quality": 0.98, "momentum": 0.67, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 34.5931, "earnings_yield": 0.0362, "shareholder_yield": 0.0281, "roe": 0.7038, "momentum_12_1": 0.2051 }, { "week_end_date": "2026-07-19", "price": 493, "os": 0.32, "value": 0.03, "quality": 0.98, "momentum": 0.7, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 35.5078, "earnings_yield": 0.0353, "shareholder_yield": 0.0273, "roe": 0.7038, "momentum_12_1": 0.2223 }, { "week_end_date": "2026-07-26", "price": 478.1, "os": 0.35, "value": 0.03, "quality": 0.98, "momentum": 0.71, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 34.4346, "earnings_yield": 0.0364, "shareholder_yield": 0.0282, "roe": 0.7038, "momentum_12_1": 0.2283 }, { "week_end_date": "2026-08-02", "price": 509, "os": 0.34, "value": 0.03, "quality": 0.98, "momentum": 0.71, "confidence": 0.861, "coverage": 0.909, "pe_ratio": 36.6602, "earnings_yield": 0.0342, "shareholder_yield": 0.0265, "roe": 0.7038, "momentum_12_1": 0.2321 }, { "week_end_date": "2026-08-09", "price": 514.8, "os": 0.34, "value": 0.03, "quality": 0.97, "momentum": 0.71, "confidence": 0.823, "coverage": 0.879, "pe_ratio": 37.03, "earnings_yield": 0.0339, "shareholder_yield": 0.0262, "roe": 0.7038, "momentum_12_1": 0.2104 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1360031000, "ebitda": 1508224000, "pretax_income": null, "tax_provision": null, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1413827000, "total_assets": 3350759000, "short_term_debt": 472995000, "long_term_debt": 374842000, "total_debt": 976062000, "total_liabilities": null, "total_equity": 1605383000, "shares_outstanding": 79712000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1181805000, "capital_expenditure": -138226000, "free_cash_flow": 1043579000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1360031000, "ebitda": 1508224000, "pretax_income": null, "tax_provision": null, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1413827000, "total_assets": 3350759000, "short_term_debt": 472995000, "long_term_debt": 374842000, "total_debt": 976062000, "total_liabilities": null, "total_equity": 1605383000, "shares_outstanding": 79712000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1181805000, "capital_expenditure": -138226000, "free_cash_flow": 1043579000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1360031000, "ebitda": 1508224000, "pretax_income": null, "tax_provision": null, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1413827000, "total_assets": 3350759000, "short_term_debt": 472995000, "long_term_debt": 374842000, "total_debt": 976062000, "total_liabilities": null, "total_equity": 1605383000, "shares_outstanding": 79712000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1181805000, "capital_expenditure": -138226000, "free_cash_flow": 1043579000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1360031000, "ebitda": 1508224000, "pretax_income": null, "tax_provision": null, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1413827000, "total_assets": 3350759000, "short_term_debt": 472995000, "long_term_debt": 374842000, "total_debt": 976062000, "total_liabilities": null, "total_equity": 1605383000, "shares_outstanding": 79712000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1181805000, "capital_expenditure": -138226000, "free_cash_flow": 1043579000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1360031000, "ebitda": 1508224000, "pretax_income": null, "tax_provision": null, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1413827000, "total_assets": 3350759000, "short_term_debt": 472995000, "long_term_debt": 374842000, "total_debt": 976062000, "total_liabilities": null, "total_equity": 1605383000, "shares_outstanding": 79712000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1181805000, "capital_expenditure": -138226000, "free_cash_flow": 1043579000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1360031000, "ebitda": 1508224000, "pretax_income": null, "tax_provision": null, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1413827000, "total_assets": 3350759000, "short_term_debt": 472995000, "long_term_debt": 374842000, "total_debt": 976062000, "total_liabilities": null, "total_equity": 1605383000, "shares_outstanding": 79712000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1181805000, "capital_expenditure": -138226000, "free_cash_flow": 1043579000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1360031000, "ebitda": 1508224000, "pretax_income": null, "tax_provision": null, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1413827000, "total_assets": 3350759000, "short_term_debt": 472995000, "long_term_debt": 374842000, "total_debt": 976062000, "total_liabilities": null, "total_equity": 1605383000, "shares_outstanding": 79712000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1181805000, "capital_expenditure": -138226000, "free_cash_flow": 1043579000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "ebit": 1360031000, "ebitda": 1508224000, "pretax_income": null, "tax_provision": null, "net_income": 1059464000, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1413827000, "total_assets": 3350759000, "short_term_debt": 472995000, "long_term_debt": 374842000, "total_debt": 976062000, "total_liabilities": null, "total_equity": 1605383000, "shares_outstanding": 79712000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1181805000, "capital_expenditure": -138226000, "free_cash_flow": 1043579000, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1216585000, "cost_of_revenue": 437498000, "gross_profit": 779087000, "ebit": 425566000, "ebitda": 468457000, "pretax_income": null, "tax_provision": null, "net_income": 338412000, "net_income_to_common": 338412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196933000, "total_current_assets": 1509489000, "total_assets": 3442335000, "short_term_debt": 668999000, "long_term_debt": 299865000, "total_debt": 1096081000, "total_liabilities": null, "total_equity": 1612575000, "shares_outstanding": 78874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 347162000, "capital_expenditure": -26538000, "free_cash_flow": 320624000, "dividends_paid": null, "share_repurchases": -346804000, "shares_issued": 32913000, "net_debt_issued": -11000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 362586000, "ebitda": 400866000, "pretax_income": null, "tax_provision": null, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 679997000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": null, "total_equity": 1556103000, "shares_outstanding": 79240000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": -33784000, "free_cash_flow": 232464000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 362586000, "ebitda": 400866000, "pretax_income": null, "tax_provision": null, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 679997000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": null, "total_equity": 1556103000, "shares_outstanding": 79240000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": -33784000, "free_cash_flow": 232464000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 362586000, "ebitda": 400866000, "pretax_income": null, "tax_provision": null, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 679997000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": null, "total_equity": 1556103000, "shares_outstanding": 79240000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": -33784000, "free_cash_flow": 232464000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 362586000, "ebitda": 400866000, "pretax_income": null, "tax_provision": null, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 679997000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": null, "total_equity": 1556103000, "shares_outstanding": 79240000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": -33784000, "free_cash_flow": 232464000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 362586000, "ebitda": 400866000, "pretax_income": null, "tax_provision": null, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 679997000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": null, "total_equity": 1556103000, "shares_outstanding": 79240000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": -33784000, "free_cash_flow": 232464000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 362586000, "ebitda": 400866000, "pretax_income": null, "tax_provision": null, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 679997000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": null, "total_equity": 1556103000, "shares_outstanding": 79240000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": -33784000, "free_cash_flow": 232464000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 362586000, "ebitda": 400866000, "pretax_income": null, "tax_provision": null, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 679997000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": null, "total_equity": 1556103000, "shares_outstanding": 79240000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": -33784000, "free_cash_flow": 232464000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 362586000, "ebitda": 400866000, "pretax_income": null, "tax_provision": null, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 679997000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": null, "total_equity": 1556103000, "shares_outstanding": 79240000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": -33784000, "free_cash_flow": 232464000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "ebit": 362586000, "ebitda": 400866000, "pretax_income": null, "tax_provision": null, "net_income": 278446000, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_assets": 3385497000, "short_term_debt": 679997000, "long_term_debt": 299854000, "total_debt": 1105451000, "total_liabilities": null, "total_equity": 1556103000, "shares_outstanding": 79240000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 266248000, "capital_expenditure": -33784000, "free_cash_flow": 232464000, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1090579000, "cost_of_revenue": 432465000, "gross_profit": 658114000, "ebit": 315605000, "ebitda": 354913000, "pretax_income": null, "tax_provision": null, "net_income": 248188000, "net_income_to_common": 248188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1413827000, "total_assets": 3350759000, "short_term_debt": 472995000, "long_term_debt": 374842000, "total_debt": 976062000, "total_liabilities": null, "total_equity": 1605383000, "shares_outstanding": 79712000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 355760000, "capital_expenditure": -29634000, "free_cash_flow": 326126000, "dividends_paid": null, "share_repurchases": -237774000, "shares_issued": 17869000, "net_debt_issued": -279999000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1090579000, "cost_of_revenue": 432465000, "gross_profit": 658114000, "ebit": 315605000, "ebitda": 354913000, "pretax_income": null, "tax_provision": null, "net_income": 248188000, "net_income_to_common": 248188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180070000, "total_current_assets": 1413827000, "total_assets": 3350759000, "short_term_debt": 472995000, "long_term_debt": 374842000, "total_debt": 976062000, "total_liabilities": null, "total_equity": 1605383000, "shares_outstanding": 79712000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 355760000, "capital_expenditure": -29634000, "free_cash_flow": 326126000, "dividends_paid": null, "share_repurchases": -237774000, "shares_issued": 17869000, "net_debt_issued": -279999000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }