{ "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/" }, "ticker_metadata": { "id": 19203, "uuid": "161f8f4c-8f39-4209-aee1-c19bb6d55ad5", "symbol": "IX1", "name": "IDEXX Laboratories, Inc.", "asset_type": "equity", "market_cap": 38520901632, "stock_exchange_id": 8, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "IDEXX Laboratories, Inc. develops, manufactures, and distributes products for the companion animal veterinary, livestock and poultry, dairy, and water testing industries in the United States and internationally. It operates through three segments: Companion Animal Group; Water Quality Products; and Livestock, Poultry and Dairy. The company offers point-of-care diagnostic solutions, blood and urine chemistry, hematology, immunoassay, urinalysis, cytology/morphology, and coagulation analyzers; and SNAP rapid assays test kits. It also provides commercial reference laboratory diagnostic and consulting services to veterinarians; veterinary consultation, telemedicine, and advisory services, including radiology, dental radiography, cardiology, internal medicine, and ultrasound consulting; Colilert, Colilert-18, and Colisure tests, which detect the presence of total coliforms and E. coli in water; Enterolert, Pseudalert, Filta-Max and Filta-Max xpress, Legiolert, Quanti-Tray products, and Tecta system instruments; UV Viewer Plus, a UV light cabinet which aids in the visual interpretation of fluorescent-based water tests; and veterinary software and services for independent veterinary clinics and corporate groups. In addition, the company offers diagnostic tests, services, and related instrumentation to manage the health status of livestock and poultry; human medical diagnostic products and services; and VetConnect PLUS, a cloud-based technology that enables veterinarians to access and analyze patients, as well as operates VetLab Station. It markets its products through marketing, customer service, sales, and technical service groups, as well as through independent distributors and other resellers. IDEXX Laboratories, Inc. was incorporated in 1983 and is headquartered in Westbrook, Maine.", "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": "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": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.25, "value": 0.04, "quality": 0.97, "momentum": 0.51, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 487.4, "market_cap": 38621575524.56, "pe_ratio": 35.2633, "earnings_yield": 0.0284, "ebitda_to_ev": 0.0394, "shareholder_yield": 0.0275, "roe": 0.7038, "piotroski_f_score": 8, "momentum_12_1": null, "volatility_252d": 0.2568 }, "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": "2026-06-07T12:30:12.900503+00:00", "batch_id": "" }, "size": { "price_close": 487.4, "market_cap": 38621575524.56, "market_cap_usd": 38621575524.56, "enterprise_value": 39526498524.56, "shares_outstanding": 79240000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 35.2633, "pb_ratio": 24.8194, "ptbv_ratio": 24.8194, "ps_ratio": 8.6866, "pcf_ratio": 31.9163, "pfcf_ratio": 36.1589, "ev_ebitda": 25.3818, "ev_ebit": 28.1111, "ev_sales": 8.8902, "ev_fcf": 37.0061, "earnings_yield": 0.0284, "fcf_yield": 0.027, "price_to_sales": 8.6866, "price_to_book": 24.8194, "price_to_cashflow": 31.9163, "ebitda_to_ev": 0.0394, "sales_yield": 0.1125 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0275, "shareholder_yield": 0.0275, "debt_paydown_yield": 0.0003, "total_yield": 0.0278 }, "quality": { "gross_margin": 0.6205, "operating_margin": 0.3163, "net_margin": 0.2463, "ebitda_margin": 0.3503, "fcf_margin": 0.2402, "roe": 0.7038, "roa": 0.3235, "roic": 0.4285, "roc_greenblatt": null, "asset_turnover": 1.3133, "cash_conversion": 0.9752, "accruals_ratio": -0.0339, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.0806, "revenue_stability_5y": 0.1039, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.8149, "external_financing": 0.3756 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.5811, "debt_to_assets": 0.3265, "interest_coverage": 36.121, "current_ratio": 1.1186, "quick_ratio": 1.1186, "net_debt": 904923000, "local_beta": 0.0887, "volatility_252d": 0.2568, "volatility_60d": 0.5652, "max_drawdown_12m": -0.2632, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.1042, "revenue_growth_3y_cagr": 0.0852, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.2216, "eps_growth_3y_cagr": 0.1598, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3076, "book_value_growth_1y": 0.0302, "revenue_growth": 0.1042, "earnings_growth": 0.2216 }, "momentum": { "price_return_1m": -0.0268, "price_return_3m": -0.1321, "price_return_6m": -0.2356, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.2356, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.249, "distance_from_52w_low": 0.0192, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 4446095000, "gross_profit_ttm": 2758939000, "ebit_ttm": 1406083000, "ebitda_ttm": 1557277000, "net_income_ttm": 1095233000, "eps_diluted_ttm": 13.8217, "operating_cash_flow_ttm": 1210091000, "capital_expenditure_ttm": -141984000, "fcf_ttm": 1068107000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1167110000, "shares_issued_ttm": 104330000, "interest_expense_ttm": 38927000, "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_current_liabilities": 1299851000, "net_ppe": null, "total_assets": 3385497000, "total_debt": 1105451000, "total_equity": 1556103000, "net_working_capital": 633693000, "book_value_per_share": 19.6378, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 19.6378 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 82, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 93, "rank_pcf": 89, "rank_ev_ebitda": 88, "rank_ev_ebit": 83, "rank_earnings_yield": 82, "rank_fcf_yield": 62, "rank_dividend_yield": 84, "rank_shareholder_yield": 47, "rank_total_yield": 59, "rank_roe": 5, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 24, "rank_fcf_margin": 14, "rank_piotroski": 7, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 96, "quality_composite": 3, "momentum_composite": 49, "growth_composite": 14, "yield_composite": 71, "svqf_composite": 87, "vc1_composite": 97, "vc2_composite": 94, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 75, "quality_value_composite": 0.197, "os_score": 0.25, "value_percentile": 0.04, "quality_percentile": 0.97, "momentum_percentile": 0.51, "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": 15, "small_cap_core_rank": 96, "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": 7881, "ticker_id": 19203, "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": "2026-06-07T12:30:12.900503+00:00", "batch_id": "", "os_score_delta": null, "price_close": 487.4, "market_cap": 38621575524.56, "market_cap_usd": 38621575524.56, "enterprise_value": 39526498524.56, "shares_outstanding": 79240000, "fx_rate_to_usd": null, "pe_ratio": 35.2633417, "pb_ratio": 24.81942103, "ptbv_ratio": 24.81942103, "ps_ratio": 8.6866285, "pcf_ratio": 31.91625714, "pfcf_ratio": 36.15890124, "ev_ebitda": 25.38180332, "ev_ebit": 28.11107063, "ev_sales": 8.89016058, "ev_fcf": 37.00612254, "earnings_yield": 0.02835806, "fcf_yield": 0.02702256, "dividend_yield": 0, "buyback_yield": 0.02751778, "shareholder_yield": 0.02751778, "debt_paydown_yield": 0.00032363, "total_yield": 0.02784141, "gross_margin": 0.62053083, "operating_margin": 0.31625123, "net_margin": 0.24633594, "ebitda_margin": 0.35025725, "fcf_margin": 0.24023486, "roe": 0.70383066, "roa": 0.3235073, "roic": 0.42850512, "roc_greenblatt": null, "asset_turnover": 1.3132769, "cash_conversion": 0.97523267, "accruals_ratio": -0.03392648, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.58109315, "debt_to_assets": 0.32652547, "interest_coverage": 36.1210214, "current_ratio": 1.11864744, "quick_ratio": 1.11864744, "net_debt": 904923000, "revenue_growth_1y": 0.10422003, "revenue_growth_3y_cagr": 0.08522326, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.22159158, "eps_growth_3y_cagr": 0.15980908, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.30761366, "book_value_growth_1y": 0.03019751, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.080612, "revenue_stability_5y": 0.103909, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02675718, "price_return_3m": -0.13212248, "price_return_6m": -0.23557087, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.24899847, "distance_from_52w_low": 0.01923877, "relative_strength": null, "local_beta": 0.0887, "volatility_252d": 0.256767, "volatility_60d": 0.565246, "max_drawdown_12m": -0.2631741, "revenue_ttm": 4446095000, "gross_profit_ttm": 2758939000, "ebit_ttm": 1406083000, "ebitda_ttm": 1557277000, "net_income_ttm": 1095233000, "eps_diluted_ttm": 13.82171883, "operating_cash_flow_ttm": 1210091000, "capital_expenditure_ttm": -141984000, "fcf_ttm": 1068107000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1167110000, "shares_issued_ttm": 104330000, "interest_expense_ttm": 38927000, "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_current_liabilities": 1299851000, "net_ppe": null, "total_assets": 3385497000, "total_debt": 1105451000, "total_equity": 1556103000, "net_working_capital": 633693000, "book_value_per_share": 19.63784705, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 19.63784705, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 82, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 93, "rank_pcf": 89, "rank_ev_ebitda": 88, "rank_ev_ebit": 83, "rank_earnings_yield": 82, "rank_fcf_yield": 62, "rank_dividend_yield": 84, "rank_shareholder_yield": 47, "rank_total_yield": 59, "rank_roe": 5, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 24, "rank_fcf_margin": 14, "rank_piotroski": 7, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 96, "quality_composite": 3, "momentum_composite": 49, "growth_composite": 14, "yield_composite": 71, "svqf_composite": 87, "vc1_composite": 97, "vc2_composite": 94, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 96, "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": 487.4, "os": 0.25, "value": 0.04, "quality": 0.97, "momentum": 0.51, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 35.2633, "earnings_yield": 0.0284, "shareholder_yield": 0.0275, "roe": 0.7038, "momentum_12_1": null, "complete_fields": { "id": 7881, "ticker_id": 19203, "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": "2026-06-07T12:30:12.900503+00:00", "batch_id": "", "os_score_delta": null, "price_close": 487.4, "market_cap": 38621575524.56, "market_cap_usd": 38621575524.56, "enterprise_value": 39526498524.56, "shares_outstanding": 79240000, "fx_rate_to_usd": null, "pe_ratio": 35.2633417, "pb_ratio": 24.81942103, "ptbv_ratio": 24.81942103, "ps_ratio": 8.6866285, "pcf_ratio": 31.91625714, "pfcf_ratio": 36.15890124, "ev_ebitda": 25.38180332, "ev_ebit": 28.11107063, "ev_sales": 8.89016058, "ev_fcf": 37.00612254, "earnings_yield": 0.02835806, "fcf_yield": 0.02702256, "dividend_yield": 0, "buyback_yield": 0.02751778, "shareholder_yield": 0.02751778, "debt_paydown_yield": 0.00032363, "total_yield": 0.02784141, "gross_margin": 0.62053083, "operating_margin": 0.31625123, "net_margin": 0.24633594, "ebitda_margin": 0.35025725, "fcf_margin": 0.24023486, "roe": 0.70383066, "roa": 0.3235073, "roic": 0.42850512, "roc_greenblatt": null, "asset_turnover": 1.3132769, "cash_conversion": 0.97523267, "accruals_ratio": -0.03392648, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.58109315, "debt_to_assets": 0.32652547, "interest_coverage": 36.1210214, "current_ratio": 1.11864744, "quick_ratio": 1.11864744, "net_debt": 904923000, "revenue_growth_1y": 0.10422003, "revenue_growth_3y_cagr": 0.08522326, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.22159158, "eps_growth_3y_cagr": 0.15980908, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.30761366, "book_value_growth_1y": 0.03019751, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.080612, "revenue_stability_5y": 0.103909, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02675718, "price_return_3m": -0.13212248, "price_return_6m": -0.23557087, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.24899847, "distance_from_52w_low": 0.01923877, "relative_strength": null, "local_beta": 0.0887, "volatility_252d": 0.256767, "volatility_60d": 0.565246, "max_drawdown_12m": -0.2631741, "revenue_ttm": 4446095000, "gross_profit_ttm": 2758939000, "ebit_ttm": 1406083000, "ebitda_ttm": 1557277000, "net_income_ttm": 1095233000, "eps_diluted_ttm": 13.82171883, "operating_cash_flow_ttm": 1210091000, "capital_expenditure_ttm": -141984000, "fcf_ttm": 1068107000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1167110000, "shares_issued_ttm": 104330000, "interest_expense_ttm": 38927000, "cash_and_equivalents": 200528000, "total_current_assets": 1454075000, "total_current_liabilities": 1299851000, "net_ppe": null, "total_assets": 3385497000, "total_debt": 1105451000, "total_equity": 1556103000, "net_working_capital": 633693000, "book_value_per_share": 19.63784705, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 19.63784705, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 82, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 93, "rank_pcf": 89, "rank_ev_ebitda": 88, "rank_ev_ebit": 83, "rank_earnings_yield": 82, "rank_fcf_yield": 62, "rank_dividend_yield": 84, "rank_shareholder_yield": 47, "rank_total_yield": 59, "rank_roe": 5, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 24, "rank_fcf_margin": 14, "rank_piotroski": 7, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 96, "quality_composite": 3, "momentum_composite": 49, "growth_composite": 14, "yield_composite": 71, "svqf_composite": 87, "vc1_composite": 97, "vc2_composite": 94, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 96, "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": "2026-06-07T12:04:53.289285+00:00", "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 }, "complete_fields": { "id": 387260, "ticker_id": 19203, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1508224000", "netIncome": "1059464000", "grossProfit": "2659579000", "totalRevenue": "4303702000", "costOfRevenue": "1644123000", "interestExpense": "38852000", "operatingIncome": "1360031000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "251207000", "depreciationAndAmortization": "145183000" }, "balance": { "totalDebt": "976062000", "totalAssets": "3350759000", "longTermDebt": "374842000", "shortTermDebt": "472995000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "79712000", "totalCurrentAssets": "1413827000", "totalShareholderEquity": "1605383000", "totalCurrentLiabilities": "1148814000", "cashAndShortTermInvestments": "180070000" }, "cashflow": { "freeCashFlow": "1043579000", "dividendsPaid": null, "issuanceOfDebt": "250000000", "issuanceOfStock": "93362000", "repaymentOfDebt": "-428385000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1181805000", "repurchaseOfStock": "-1216964000", "capitalExpenditures": "-138226000" } }, "revenue": 4303702000, "cost_of_revenue": 1644123000, "gross_profit": 2659579000, "research_and_development": 251207000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1360031000, "depreciation_amortisation": 145183000, "ebitda": 1508224000, "interest_expense": 38852000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1059464000, "net_income_continuing_ops": null, "net_income_to_common": 1059464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180070000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1413827000, "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": 3350759000, "short_term_debt": 472995000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1148814000, "long_term_debt": 374842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 976062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1605383000, "shares_outstanding": 79712000, "operating_cash_flow": 1181805000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -138226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1216964000, "shares_issued": 93362000, "net_debt_issued": -178385000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1043579000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1508224000", "netIncome": "1059464000", "grossProfit": "2659579000", "totalRevenue": "4303702000", "costOfRevenue": "1644123000", "interestExpense": "38852000", "operatingIncome": "1360031000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "251207000", "depreciationAndAmortization": "145183000" }, "balance": { "totalDebt": "976062000", "totalAssets": "3350759000", "longTermDebt": "374842000", "shortTermDebt": "472995000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "79712000", "totalCurrentAssets": "1413827000", "totalShareholderEquity": "1605383000", "totalCurrentLiabilities": "1148814000", "cashAndShortTermInvestments": "180070000" }, "cashflow": { "freeCashFlow": "1043579000", "dividendsPaid": null, "issuanceOfDebt": "250000000", "issuanceOfStock": "93362000", "repaymentOfDebt": "-428385000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1181805000", "repurchaseOfStock": "-1216964000", "capitalExpenditures": "-138226000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "income_statement": { "revenue": 3897504000, "cost_of_revenue": 1518577000, "gross_profit": 2378927000, "ebit": 1128337000, "ebitda": 1270972000, "pretax_income": null, "tax_provision": null, "net_income": 887867000, "net_income_to_common": 887867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 288266000, "total_current_assets": 1399897000, "total_assets": 3293443000, "short_term_debt": 417787000, "long_term_debt": 449786000, "total_debt": 986948000, "total_liabilities": null, "total_equity": 1595313000, "shares_outstanding": 81604000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 929001000, "capital_expenditure": -130922000, "free_cash_flow": 798079000, "dividends_paid": null, "share_repurchases": -837034000, "shares_issued": 44492000, "net_debt_issued": -75000000 }, "complete_fields": { "id": 387265, "ticker_id": 19203, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1270972000", "netIncome": "887867000", "grossProfit": "2378927000", "totalRevenue": "3897504000", "costOfRevenue": "1518577000", "interestExpense": "31205000", "operatingIncome": "1128337000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "219792000", "depreciationAndAmortization": "129936000" }, "balance": { "totalDebt": "986948000", "totalAssets": "3293443000", "longTermDebt": "449786000", "shortTermDebt": "417787000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "81604000", "totalCurrentAssets": "1399897000", "totalShareholderEquity": "1595313000", "totalCurrentLiabilities": "1067916000", "cashAndShortTermInvestments": "288266000" }, "cashflow": { "freeCashFlow": "798079000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "44492000", "repaymentOfDebt": "-75000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "929001000", "repurchaseOfStock": "-837034000", "capitalExpenditures": "-130922000" } }, "revenue": 3897504000, "cost_of_revenue": 1518577000, "gross_profit": 2378927000, "research_and_development": 219792000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1128337000, "depreciation_amortisation": 129936000, "ebitda": 1270972000, "interest_expense": 31205000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 887867000, "net_income_continuing_ops": null, "net_income_to_common": 887867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 288266000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1399897000, "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": 3293443000, "short_term_debt": 417787000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1067916000, "long_term_debt": 449786000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 986948000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1595313000, "shares_outstanding": 81604000, "operating_cash_flow": 929001000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -130922000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -837034000, "shares_issued": 44492000, "net_debt_issued": -75000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 798079000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1270972000", "netIncome": "887867000", "grossProfit": "2378927000", "totalRevenue": "3897504000", "costOfRevenue": "1518577000", "interestExpense": "31205000", "operatingIncome": "1128337000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "219792000", "depreciationAndAmortization": "129936000" }, "balance": { "totalDebt": "986948000", "totalAssets": "3293443000", "longTermDebt": "449786000", "shortTermDebt": "417787000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "81604000", "totalCurrentAssets": "1399897000", "totalShareholderEquity": "1595313000", "totalCurrentLiabilities": "1067916000", "cashAndShortTermInvestments": "288266000" }, "cashflow": { "freeCashFlow": "798079000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "44492000", "repaymentOfDebt": "-75000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "929001000", "repurchaseOfStock": "-837034000", "capitalExpenditures": "-130922000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "income_statement": { "revenue": 3660953000, "cost_of_revenue": 1470983000, "gross_profit": 2189970000, "ebit": 1097128000, "ebitda": 1217665000, "pretax_income": null, "tax_provision": null, "net_income": 845042000, "net_income_to_common": 845042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 453932000, "total_current_assets": 1495254000, "total_assets": 3259925000, "short_term_debt": 324997000, "long_term_debt": 622883000, "total_debt": 1067353000, "total_liabilities": null, "total_equity": 1484530000, "shares_outstanding": 83032000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 906510000, "capital_expenditure": -133631000, "free_cash_flow": 772879000, "dividends_paid": null, "share_repurchases": -71920000, "shares_issued": 47034000, "net_debt_issued": -75000000 }, "complete_fields": { "id": 387267, "ticker_id": 19203, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1217665000", "netIncome": "845042000", "grossProfit": "2189970000", "totalRevenue": "3660953000", "costOfRevenue": "1470983000", "interestExpense": "41581000", "operatingIncome": "1097128000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "190951000", "depreciationAndAmortization": "114908000" }, "balance": { "totalDebt": "1067353000", "totalAssets": "3259925000", "longTermDebt": "622883000", "shortTermDebt": "324997000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "83032000", "totalCurrentAssets": "1495254000", "totalShareholderEquity": "1484530000", "totalCurrentLiabilities": "951547000", "cashAndShortTermInvestments": "453932000" }, "cashflow": { "freeCashFlow": "772879000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "47034000", "repaymentOfDebt": "-75000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "906510000", "repurchaseOfStock": "-71920000", "capitalExpenditures": "-133631000" } }, "revenue": 3660953000, "cost_of_revenue": 1470983000, "gross_profit": 2189970000, "research_and_development": 190951000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1097128000, "depreciation_amortisation": 114908000, "ebitda": 1217665000, "interest_expense": 41581000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 845042000, "net_income_continuing_ops": null, "net_income_to_common": 845042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 453932000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1495254000, "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": 3259925000, "short_term_debt": 324997000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 951547000, "long_term_debt": 622883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1067353000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1484530000, "shares_outstanding": 83032000, "operating_cash_flow": 906510000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -133631000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -71920000, "shares_issued": 47034000, "net_debt_issued": -75000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 772879000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1217665000", "netIncome": "845042000", "grossProfit": "2189970000", "totalRevenue": "3660953000", "costOfRevenue": "1470983000", "interestExpense": "41581000", "operatingIncome": "1097128000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "190951000", "depreciationAndAmortization": "114908000" }, "balance": { "totalDebt": "1067353000", "totalAssets": "3259925000", "longTermDebt": "622883000", "shortTermDebt": "324997000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "83032000", "totalCurrentAssets": "1495254000", "totalShareholderEquity": "1484530000", "totalCurrentLiabilities": "951547000", "cashAndShortTermInvestments": "453932000" }, "cashflow": { "freeCashFlow": "772879000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "47034000", "repaymentOfDebt": "-75000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "906510000", "repurchaseOfStock": "-71920000", "capitalExpenditures": "-133631000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "income_statement": { "revenue": 3367324000, "cost_of_revenue": 1362986000, "gross_profit": 2004338000, "ebit": 898765000, "ebitda": 1011730000, "pretax_income": null, "tax_provision": null, "net_income": 679089000, "net_income_to_common": 679089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112546000, "total_current_assets": 1101477000, "total_assets": 2746765000, "short_term_debt": 653982000, "long_term_debt": 694387000, "total_debt": 1470033000, "total_liabilities": null, "total_equity": 608737000, "shares_outstanding": 82894000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 542984000, "capital_expenditure": -158838000, "free_cash_flow": 384146000, "dividends_paid": null, "share_repurchases": -819711000, "shares_issued": 35747000, "net_debt_issued": 430500000 }, "complete_fields": { "id": 387268, "ticker_id": 19203, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1011730000", "netIncome": "679089000", "grossProfit": "2004338000", "totalRevenue": "3367324000", "costOfRevenue": "1362986000", "interestExpense": "39858000", "operatingIncome": "898765000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "254820000", "depreciationAndAmortization": "111900000" }, "balance": { "totalDebt": "1470033000", "totalAssets": "2746765000", "longTermDebt": "694387000", "shortTermDebt": "653982000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "82894000", "totalCurrentAssets": "1101477000", "totalShareholderEquity": "608737000", "totalCurrentLiabilities": "1235803000", "cashAndShortTermInvestments": "112546000" }, "cashflow": { "freeCashFlow": "384146000", "dividendsPaid": null, "issuanceOfDebt": "505500000", "issuanceOfStock": "35747000", "repaymentOfDebt": "-75000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "542984000", "repurchaseOfStock": "-819711000", "capitalExpenditures": "-158838000" } }, "revenue": 3367324000, "cost_of_revenue": 1362986000, "gross_profit": 2004338000, "research_and_development": 254820000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 898765000, "depreciation_amortisation": 111900000, "ebitda": 1011730000, "interest_expense": 39858000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 679089000, "net_income_continuing_ops": null, "net_income_to_common": 679089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112546000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1101477000, "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": 2746765000, "short_term_debt": 653982000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1235803000, "long_term_debt": 694387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1470033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 608737000, "shares_outstanding": 82894000, "operating_cash_flow": 542984000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -158838000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -819711000, "shares_issued": 35747000, "net_debt_issued": 430500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 384146000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1011730000", "netIncome": "679089000", "grossProfit": "2004338000", "totalRevenue": "3367324000", "costOfRevenue": "1362986000", "interestExpense": "39858000", "operatingIncome": "898765000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "254820000", "depreciationAndAmortization": "111900000" }, "balance": { "totalDebt": "1470033000", "totalAssets": "2746765000", "longTermDebt": "694387000", "shortTermDebt": "653982000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "82894000", "totalCurrentAssets": "1101477000", "totalShareholderEquity": "608737000", "totalCurrentLiabilities": "1235803000", "cashAndShortTermInvestments": "112546000" }, "cashflow": { "freeCashFlow": "384146000", "dividendsPaid": null, "issuanceOfDebt": "505500000", "issuanceOfStock": "35747000", "repaymentOfDebt": "-75000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "542984000", "repurchaseOfStock": "-819711000", "capitalExpenditures": "-158838000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+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": 387269, "ticker_id": 19203, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+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": "2026-06-07T12:04:53.289285+00:00", "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 }, "complete_fields": { "id": 387258, "ticker_id": 19203, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "400866000", "netIncome": "278446000", "grossProfit": "722739000", "totalRevenue": "1140820000", "costOfRevenue": "418081000", "interestExpense": "7741000", "operatingIncome": "362586000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "65788000", "depreciationAndAmortization": "37683000" }, "balance": { "totalDebt": "1105451000", "totalAssets": "3385497000", "longTermDebt": "299854000", "shortTermDebt": "679997000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "79240000", "totalCurrentAssets": "1454075000", "totalShareholderEquity": "1556103000", "totalCurrentLiabilities": "1299851000", "cashAndShortTermInvestments": "200528000" }, "cashflow": { "freeCashFlow": "232464000", "dividendsPaid": null, "issuanceOfDebt": "132000000", "issuanceOfStock": "18161000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "266248000", "repurchaseOfStock": "-351036000", "capitalExpenditures": "-33784000" } }, "revenue": 1140820000, "cost_of_revenue": 418081000, "gross_profit": 722739000, "research_and_development": 65788000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 362586000, "depreciation_amortisation": 37683000, "ebitda": 400866000, "interest_expense": 7741000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 278446000, "net_income_continuing_ops": null, "net_income_to_common": 278446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200528000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1454075000, "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": 3385497000, "short_term_debt": 679997000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1299851000, "long_term_debt": 299854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1105451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1556103000, "shares_outstanding": 79240000, "operating_cash_flow": 266248000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33784000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -351036000, "shares_issued": 18161000, "net_debt_issued": 132000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 232464000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "400866000", "netIncome": "278446000", "grossProfit": "722739000", "totalRevenue": "1140820000", "costOfRevenue": "418081000", "interestExpense": "7741000", "operatingIncome": "362586000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "65788000", "depreciationAndAmortization": "37683000" }, "balance": { "totalDebt": "1105451000", "totalAssets": "3385497000", "longTermDebt": "299854000", "shortTermDebt": "679997000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "79240000", "totalCurrentAssets": "1454075000", "totalShareholderEquity": "1556103000", "totalCurrentLiabilities": "1299851000", "cashAndShortTermInvestments": "200528000" }, "cashflow": { "freeCashFlow": "232464000", "dividendsPaid": null, "issuanceOfDebt": "132000000", "issuanceOfStock": "18161000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "266248000", "repurchaseOfStock": "-351036000", "capitalExpenditures": "-33784000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "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 }, "complete_fields": { "id": 387259, "ticker_id": 19203, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "354913000", "netIncome": "248188000", "grossProfit": "658114000", "totalRevenue": "1090579000", "costOfRevenue": "432465000", "interestExpense": "9210000", "operatingIncome": "315605000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "66833000", "depreciationAndAmortization": "38721000" }, "balance": { "totalDebt": "976062000", "totalAssets": "3350759000", "longTermDebt": "374842000", "shortTermDebt": "472995000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "79712000", "totalCurrentAssets": "1413827000", "totalShareholderEquity": "1605383000", "totalCurrentLiabilities": "1148814000", "cashAndShortTermInvestments": "180070000" }, "cashflow": { "freeCashFlow": "326126000", "dividendsPaid": null, "issuanceOfDebt": "45000000", "issuanceOfStock": "17869000", "repaymentOfDebt": "-324999000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "355760000", "repurchaseOfStock": "-237774000", "capitalExpenditures": "-29634000" } }, "revenue": 1090579000, "cost_of_revenue": 432465000, "gross_profit": 658114000, "research_and_development": 66833000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315605000, "depreciation_amortisation": 38721000, "ebitda": 354913000, "interest_expense": 9210000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 248188000, "net_income_continuing_ops": null, "net_income_to_common": 248188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180070000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1413827000, "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": 3350759000, "short_term_debt": 472995000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1148814000, "long_term_debt": 374842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 976062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1605383000, "shares_outstanding": 79712000, "operating_cash_flow": 355760000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29634000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -237774000, "shares_issued": 17869000, "net_debt_issued": -279999000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 326126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "354913000", "netIncome": "248188000", "grossProfit": "658114000", "totalRevenue": "1090579000", "costOfRevenue": "432465000", "interestExpense": "9210000", "operatingIncome": "315605000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "66833000", "depreciationAndAmortization": "38721000" }, "balance": { "totalDebt": "976062000", "totalAssets": "3350759000", "longTermDebt": "374842000", "shortTermDebt": "472995000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "79712000", "totalCurrentAssets": "1413827000", "totalShareholderEquity": "1605383000", "totalCurrentLiabilities": "1148814000", "cashAndShortTermInvestments": "180070000" }, "cashflow": { "freeCashFlow": "326126000", "dividendsPaid": null, "issuanceOfDebt": "45000000", "issuanceOfStock": "17869000", "repaymentOfDebt": "-324999000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "355760000", "repurchaseOfStock": "-237774000", "capitalExpenditures": "-29634000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "income_statement": { "revenue": 1105239000, "cost_of_revenue": 421885000, "gross_profit": 683354000, "ebit": 354846000, "ebitda": 392053000, "pretax_income": null, "tax_provision": null, "net_income": 274610000, "net_income_to_common": 274610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208166000, "total_current_assets": 1477055000, "total_assets": 3386712000, "short_term_debt": 604997000, "long_term_debt": 374825000, "total_debt": 1112963000, "total_liabilities": null, "total_equity": 1561186000, "shares_outstanding": 79999000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 402340000, "capital_expenditure": -44464000, "free_cash_flow": 357876000, "dividends_paid": null, "share_repurchases": -240195000, "shares_issued": 50970000, "net_debt_issued": -124000000 }, "complete_fields": { "id": 387261, "ticker_id": 19203, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "392053000", "netIncome": "274610000", "grossProfit": "683354000", "totalRevenue": "1105239000", "costOfRevenue": "421885000", "interestExpense": "10655000", "operatingIncome": "354846000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "63415000", "depreciationAndAmortization": "36627000" }, "balance": { "totalDebt": "1112963000", "totalAssets": "3386712000", "longTermDebt": "374825000", "shortTermDebt": "604997000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "79999000", "totalCurrentAssets": "1477055000", "totalShareholderEquity": "1561186000", "totalCurrentLiabilities": "1251811000", "cashAndShortTermInvestments": "208166000" }, "cashflow": { "freeCashFlow": "357876000", "dividendsPaid": null, "issuanceOfDebt": "-124000000", "issuanceOfStock": "50970000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "402340000", "repurchaseOfStock": "-240195000", "capitalExpenditures": "-44464000" } }, "revenue": 1105239000, "cost_of_revenue": 421885000, "gross_profit": 683354000, "research_and_development": 63415000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 354846000, "depreciation_amortisation": 36627000, "ebitda": 392053000, "interest_expense": 10655000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 274610000, "net_income_continuing_ops": null, "net_income_to_common": 274610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208166000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1477055000, "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": 3386712000, "short_term_debt": 604997000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1251811000, "long_term_debt": 374825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1112963000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1561186000, "shares_outstanding": 79999000, "operating_cash_flow": 402340000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -44464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -240195000, "shares_issued": 50970000, "net_debt_issued": -124000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 357876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "392053000", "netIncome": "274610000", "grossProfit": "683354000", "totalRevenue": "1105239000", "costOfRevenue": "421885000", "interestExpense": "10655000", "operatingIncome": "354846000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "63415000", "depreciationAndAmortization": "36627000" }, "balance": { "totalDebt": "1112963000", "totalAssets": "3386712000", "longTermDebt": "374825000", "shortTermDebt": "604997000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "79999000", "totalCurrentAssets": "1477055000", "totalShareholderEquity": "1561186000", "totalCurrentLiabilities": "1251811000", "cashAndShortTermInvestments": "208166000" }, "cashflow": { "freeCashFlow": "357876000", "dividendsPaid": null, "issuanceOfDebt": "-124000000", "issuanceOfStock": "50970000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "402340000", "repurchaseOfStock": "-240195000", "capitalExpenditures": "-44464000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "income_statement": { "revenue": 1109457000, "cost_of_revenue": 414725000, "gross_profit": 694732000, "ebit": 373046000, "ebitda": 409445000, "pretax_income": null, "tax_provision": null, "net_income": 293989000, "net_income_to_common": 293989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164594000, "total_current_assets": 1362357000, "total_assets": 3330794000, "short_term_debt": 653994000, "long_term_debt": 449812000, "total_debt": 1237271000, "total_liabilities": null, "total_equity": 1458827000, "shares_outstanding": 80150000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 185743000, "capital_expenditure": -34102000, "free_cash_flow": 151641000, "dividends_paid": null, "share_repurchases": -338105000, "shares_issued": 17330000, "net_debt_issued": 259500000 }, "complete_fields": { "id": 387262, "ticker_id": 19203, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "409445000", "netIncome": "293989000", "grossProfit": "694732000", "totalRevenue": "1109457000", "costOfRevenue": "414725000", "interestExpense": "11321000", "operatingIncome": "373046000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "61898000", "depreciationAndAmortization": "35772000" }, "balance": { "totalDebt": "1237271000", "totalAssets": "3330794000", "longTermDebt": "449812000", "shortTermDebt": "653994000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "80150000", "totalCurrentAssets": "1362357000", "totalShareholderEquity": "1458827000", "totalCurrentLiabilities": "1223880000", "cashAndShortTermInvestments": "164594000" }, "cashflow": { "freeCashFlow": "151641000", "dividendsPaid": null, "issuanceOfDebt": "259500000", "issuanceOfStock": "17330000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "185743000", "repurchaseOfStock": "-338105000", "capitalExpenditures": "-34102000" } }, "revenue": 1109457000, "cost_of_revenue": 414725000, "gross_profit": 694732000, "research_and_development": 61898000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 373046000, "depreciation_amortisation": 35772000, "ebitda": 409445000, "interest_expense": 11321000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 293989000, "net_income_continuing_ops": null, "net_income_to_common": 293989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164594000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1362357000, "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": 3330794000, "short_term_debt": 653994000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1223880000, "long_term_debt": 449812000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1237271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1458827000, "shares_outstanding": 80150000, "operating_cash_flow": 185743000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -34102000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -338105000, "shares_issued": 17330000, "net_debt_issued": 259500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 151641000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "409445000", "netIncome": "293989000", "grossProfit": "694732000", "totalRevenue": "1109457000", "costOfRevenue": "414725000", "interestExpense": "11321000", "operatingIncome": "373046000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "61898000", "depreciationAndAmortization": "35772000" }, "balance": { "totalDebt": "1237271000", "totalAssets": "3330794000", "longTermDebt": "449812000", "shortTermDebt": "653994000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "80150000", "totalCurrentAssets": "1362357000", "totalShareholderEquity": "1458827000", "totalCurrentLiabilities": "1223880000", "cashAndShortTermInvestments": "164594000" }, "cashflow": { "freeCashFlow": "151641000", "dividendsPaid": null, "issuanceOfDebt": "259500000", "issuanceOfStock": "17330000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "185743000", "repurchaseOfStock": "-338105000", "capitalExpenditures": "-34102000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "income_statement": { "revenue": 998427000, "cost_of_revenue": 375048000, "gross_profit": 623379000, "ebit": 316534000, "ebitda": 351813000, "pretax_income": null, "tax_provision": null, "net_income": 242677000, "net_income_to_common": 242677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163970000, "total_current_assets": 1317613000, "total_assets": 3213689000, "short_term_debt": 490429000, "long_term_debt": 449799000, "total_debt": 1059359000, "total_liabilities": null, "total_equity": 1448013000, "shares_outstanding": 80740000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 237962000, "capital_expenditure": -30026000, "free_cash_flow": 207936000, "dividends_paid": null, "share_repurchases": -400890000, "shares_issued": 7193000, "net_debt_issued": 69500000 }, "complete_fields": { "id": 387263, "ticker_id": 19203, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "351813000", "netIncome": "242677000", "grossProfit": "623379000", "totalRevenue": "998427000", "costOfRevenue": "375048000", "interestExpense": "7666000", "operatingIncome": "316534000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "59061000", "depreciationAndAmortization": "34063000" }, "balance": { "totalDebt": "1059359000", "totalAssets": "3213689000", "longTermDebt": "449799000", "shortTermDebt": "490429000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "80740000", "totalCurrentAssets": "1317613000", "totalShareholderEquity": "1448013000", "totalCurrentLiabilities": "1136213000", "cashAndShortTermInvestments": "163970000" }, "cashflow": { "freeCashFlow": "207936000", "dividendsPaid": null, "issuanceOfDebt": "69500000", "issuanceOfStock": "7193000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "237962000", "repurchaseOfStock": "-400890000", "capitalExpenditures": "-30026000" } }, "revenue": 998427000, "cost_of_revenue": 375048000, "gross_profit": 623379000, "research_and_development": 59061000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 316534000, "depreciation_amortisation": 34063000, "ebitda": 351813000, "interest_expense": 7666000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 242677000, "net_income_continuing_ops": null, "net_income_to_common": 242677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163970000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1317613000, "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": 3213689000, "short_term_debt": 490429000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1136213000, "long_term_debt": 449799000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1059359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1448013000, "shares_outstanding": 80740000, "operating_cash_flow": 237962000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -30026000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -400890000, "shares_issued": 7193000, "net_debt_issued": 69500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 207936000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "351813000", "netIncome": "242677000", "grossProfit": "623379000", "totalRevenue": "998427000", "costOfRevenue": "375048000", "interestExpense": "7666000", "operatingIncome": "316534000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "59061000", "depreciationAndAmortization": "34063000" }, "balance": { "totalDebt": "1059359000", "totalAssets": "3213689000", "longTermDebt": "449799000", "shortTermDebt": "490429000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "80740000", "totalCurrentAssets": "1317613000", "totalShareholderEquity": "1448013000", "totalCurrentLiabilities": "1136213000", "cashAndShortTermInvestments": "163970000" }, "cashflow": { "freeCashFlow": "207936000", "dividendsPaid": null, "issuanceOfDebt": "69500000", "issuanceOfStock": "7193000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "237962000", "repurchaseOfStock": "-400890000", "capitalExpenditures": "-30026000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+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": 387264, "ticker_id": 19203, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+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": "0", "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": "0", "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": "2026-06-07T12:04:53.289285+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": -75000000 }, "complete_fields": { "id": 387266, "ticker_id": 19203, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:04:53.289285+00:00", "is_restated": false, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-75000000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -75000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-75000000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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" ] } } }