{ "ticker": { "uuid": "22d441a6-40ba-46f7-86fa-c5484a1aecde", "symbol": "SOT", "name": "The Southern Company", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/22d441a6-40ba-46f7-86fa-c5484a1aecde/", "api_url": "https://sharemaestro.com/factors/api/tickers/22d441a6-40ba-46f7-86fa-c5484a1aecde/" }, "ticker_metadata": { "id": 20499, "uuid": "22d441a6-40ba-46f7-86fa-c5484a1aecde", "symbol": "SOT", "name": "The Southern Company", "asset_type": "equity", "market_cap": 88763916288, "stock_exchange_id": 8, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "The Southern Company, through its subsidiaries, engages in the sale of electricity. The company offers electric service to retail customers and wholesale customers; and energy-related products and services to natural gas choice markets. It also develops, constructs, acquires, owns, operates, and manages power generation assets, as well as battery energy storage projects; sells electricity at market-based rates in the wholesale market; and deploys microgrids for commercial, industrial, governmental, and utility customers. In addition, the company is involved in the distribution of natural gas in Illinois, Georgia, Virginia, and Tennessee; distributes energy and resilience solutions; and invests in telecommunications. The Southern Company was incorporated in 1945 and is headquartered in Atlanta, Georgia.", "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": "22d441a6-40ba-46f7-86fa-c5484a1aecde", "symbol": "SOT", "name": "The Southern Company", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/22d441a6-40ba-46f7-86fa-c5484a1aecde/", "api_url": "https://sharemaestro.com/factors/api/tickers/22d441a6-40ba-46f7-86fa-c5484a1aecde/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.08, "value": 0.26, "quality": 0.16, "momentum": 0.43, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 80.56, "market_cap": 90815374200.28, "pe_ratio": 20.8149, "earnings_yield": 0.048, "ebitda_to_ev": 0.0875, "shareholder_yield": 0.0102, "roe": 0.1175, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 0.1927 }, "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": { "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": "2026-06-07T12:30:44.391847+00:00", "batch_id": "" }, "size": { "price_close": 80.56, "market_cap": 90815374200.2778, "market_cap_usd": 90815374200.2778, "enterprise_value": 165839374200.2778, "shares_outstanding": 1127301098, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.8149, "pb_ratio": 2.4464, "ptbv_ratio": 2.4464, "ps_ratio": 3.0097, "pcf_ratio": 9.2877, "pfcf_ratio": -26.2018, "ev_ebitda": 11.4246, "ev_ebit": 22.7395, "ev_sales": 5.4961, "ev_fcf": -47.8475, "earnings_yield": 0.048, "fcf_yield": -0.0209, "price_to_sales": 3.0097, "price_to_book": 2.4464, "price_to_cashflow": 9.2877, "ebitda_to_ev": 0.0875, "sales_yield": 0.1819 }, "yield": { "dividend_yield": 0.0336, "buyback_yield": -0.0234, "shareholder_yield": 0.0102, "debt_paydown_yield": 0, "total_yield": 0.0102 }, "quality": { "gross_margin": 0.4801, "operating_margin": 0.2417, "net_margin": 0.1446, "ebitda_margin": 0.4811, "fcf_margin": -0.1149, "roe": 0.1175, "roa": 0.0278, "roic": 0.0488, "roc_greenblatt": null, "asset_turnover": 0.1922, "cash_conversion": -0.7944, "accruals_ratio": -0.0345, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.4393, "revenue_stability_5y": 0.0748, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0922, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 5.1684, "debt_to_assets": 0.484, "interest_coverage": 2.2087, "current_ratio": 0.6503, "quick_ratio": 0.6503, "net_debt": 75024000000, "local_beta": 0.1361, "volatility_252d": 0.1927, "volatility_60d": 0.4243, "max_drawdown_12m": -0.0815, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.1059, "revenue_growth_3y_cagr": 0.0031, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0315, "eps_growth_3y_cagr": 0.0709, "eps_growth_5y_cagr": null, "fcf_growth_1y": -4.5234, "book_value_growth_1y": 0.0649, "revenue_growth": 0.1059, "earnings_growth": -0.0315 }, "momentum": { "price_return_1m": 0.0247, "price_return_3m": -0.0186, "price_return_6m": 0.0947, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.0947, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.0588, "distance_from_52w_low": 0.1365, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 30174000000, "gross_profit_ttm": 14486000000, "ebit_ttm": 7293000000, "ebitda_ttm": 14516000000, "net_income_ttm": 4363000000, "eps_diluted_ttm": 3.8703, "operating_cash_flow_ttm": 9778000000, "capital_expenditure_ttm": -13244000000, "fcf_ttm": -3466000000, "dividends_paid_ttm": -3055000000, "share_repurchases_ttm": null, "shares_issued_ttm": 2128000000, "interest_expense_ttm": 3302000000, "cash_and_equivalents": 981000000, "total_current_assets": 9961000000, "total_current_liabilities": 15318000000, "net_ppe": null, "total_assets": 157031000000, "total_debt": 76005000000, "total_equity": 37122000000, "net_working_capital": 1036000000, "book_value_per_share": 32.93, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 32.93 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 57, "rank_pb": 58, "rank_ptbv": 58, "rank_ps": 68, "rank_pcf": 44, "rank_ev_ebitda": 56, "rank_ev_ebit": 74, "rank_earnings_yield": 57, "rank_fcf_yield": 85, "rank_dividend_yield": 25, "rank_shareholder_yield": 67, "rank_total_yield": 76, "rank_roe": 47, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 42, "rank_fcf_margin": 91, "rank_piotroski": 89, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 68, "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": 74, "quality_composite": 84, "momentum_composite": 57, "growth_composite": 39, "yield_composite": 63, "svqf_composite": 69, "vc1_composite": 68, "vc2_composite": 68, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 92, "quality_value_composite": 0.204, "os_score": 0.08, "value_percentile": 0.26, "quality_percentile": 0.16, "momentum_percentile": 0.43, "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": 94, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8187, "ticker_id": 20499, "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": "2026-06-07T12:30:44.391847+00:00", "batch_id": "", "os_score_delta": null, "price_close": 80.56, "market_cap": 90815374200.2778, "market_cap_usd": 90815374200.2778, "enterprise_value": 165839374200.2778, "shares_outstanding": 1127301098, "fx_rate_to_usd": null, "pe_ratio": 20.81489209, "pb_ratio": 2.44640305, "ptbv_ratio": 2.44640305, "ps_ratio": 3.00972275, "pcf_ratio": 9.28772491, "pfcf_ratio": -26.20178136, "ev_ebitda": 11.42459177, "ev_ebit": 22.73952752, "ev_sales": 5.49610175, "ev_fcf": -47.84748246, "earnings_yield": 0.04804253, "fcf_yield": -0.02089974, "dividend_yield": 0.03363968, "buyback_yield": -0.02343216, "shareholder_yield": 0.01020752, "debt_paydown_yield": 0, "total_yield": 0.01020752, "gross_margin": 0.48008219, "operating_margin": 0.24169815, "net_margin": 0.14459468, "ebitda_margin": 0.48107642, "fcf_margin": -0.1148671, "roe": 0.11753138, "roa": 0.02778432, "roic": 0.04877347, "roc_greenblatt": null, "asset_turnover": 0.19215314, "cash_conversion": -0.79440752, "accruals_ratio": -0.03448364, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.16836594, "debt_to_assets": 0.48401271, "interest_coverage": 2.20866142, "current_ratio": 0.65028072, "quick_ratio": 0.65028072, "net_debt": 75024000000, "revenue_growth_1y": 0.1058599, "revenue_growth_3y_cagr": 0.00310973, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.03146784, "eps_growth_3y_cagr": 0.07086187, "eps_growth_5y_cagr": null, "fcf_growth_1y": -4.52340936, "book_value_growth_1y": 0.06494796, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.43929, "revenue_stability_5y": 0.07476, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02467559, "price_return_3m": -0.01859611, "price_return_6m": 0.09465077, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.05879714, "distance_from_52w_low": 0.13647871, "relative_strength": null, "local_beta": 0.1361, "volatility_252d": 0.192722, "volatility_60d": 0.424257, "max_drawdown_12m": -0.08146259, "revenue_ttm": 30174000000, "gross_profit_ttm": 14486000000, "ebit_ttm": 7293000000, "ebitda_ttm": 14516000000, "net_income_ttm": 4363000000, "eps_diluted_ttm": 3.87030582, "operating_cash_flow_ttm": 9778000000, "capital_expenditure_ttm": -13244000000, "fcf_ttm": -3466000000, "dividends_paid_ttm": -3055000000, "share_repurchases_ttm": null, "shares_issued_ttm": 2128000000, "interest_expense_ttm": 3302000000, "cash_and_equivalents": 981000000, "total_current_assets": 9961000000, "total_current_liabilities": 15318000000, "net_ppe": null, "total_assets": 157031000000, "total_debt": 76005000000, "total_equity": 37122000000, "net_working_capital": 1036000000, "book_value_per_share": 32.92997768, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 32.92997768, "universe_ticker_count": 632, "sector": "Utilities", "rank_pe": 57, "rank_pb": 58, "rank_ptbv": 58, "rank_ps": 68, "rank_pcf": 44, "rank_ev_ebitda": 56, "rank_ev_ebit": 74, "rank_earnings_yield": 57, "rank_fcf_yield": 85, "rank_dividend_yield": 25, "rank_shareholder_yield": 67, "rank_total_yield": 76, "rank_roe": 47, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 42, "rank_fcf_margin": 91, "rank_piotroski": 89, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 68, "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": 74, "quality_composite": 84, "momentum_composite": 57, "growth_composite": 39, "yield_composite": 63, "svqf_composite": 69, "vc1_composite": 68, "vc2_composite": 68, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 80.56, "os": 0.08, "value": 0.26, "quality": 0.16, "momentum": 0.43, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 20.8149, "earnings_yield": 0.048, "shareholder_yield": 0.0102, "roe": 0.1175, "momentum_12_1": null, "complete_fields": { "id": 8187, "ticker_id": 20499, "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": "2026-06-07T12:30:44.391847+00:00", "batch_id": "", "os_score_delta": null, "price_close": 80.56, "market_cap": 90815374200.2778, "market_cap_usd": 90815374200.2778, "enterprise_value": 165839374200.2778, "shares_outstanding": 1127301098, "fx_rate_to_usd": null, "pe_ratio": 20.81489209, "pb_ratio": 2.44640305, "ptbv_ratio": 2.44640305, "ps_ratio": 3.00972275, "pcf_ratio": 9.28772491, "pfcf_ratio": -26.20178136, "ev_ebitda": 11.42459177, "ev_ebit": 22.73952752, "ev_sales": 5.49610175, "ev_fcf": -47.84748246, "earnings_yield": 0.04804253, "fcf_yield": -0.02089974, "dividend_yield": 0.03363968, "buyback_yield": -0.02343216, "shareholder_yield": 0.01020752, "debt_paydown_yield": 0, "total_yield": 0.01020752, "gross_margin": 0.48008219, "operating_margin": 0.24169815, "net_margin": 0.14459468, "ebitda_margin": 0.48107642, "fcf_margin": -0.1148671, "roe": 0.11753138, "roa": 0.02778432, "roic": 0.04877347, "roc_greenblatt": null, "asset_turnover": 0.19215314, "cash_conversion": -0.79440752, "accruals_ratio": -0.03448364, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 5.16836594, "debt_to_assets": 0.48401271, "interest_coverage": 2.20866142, "current_ratio": 0.65028072, "quick_ratio": 0.65028072, "net_debt": 75024000000, "revenue_growth_1y": 0.1058599, "revenue_growth_3y_cagr": 0.00310973, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.03146784, "eps_growth_3y_cagr": 0.07086187, "eps_growth_5y_cagr": null, "fcf_growth_1y": -4.52340936, "book_value_growth_1y": 0.06494796, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.43929, "revenue_stability_5y": 0.07476, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02467559, "price_return_3m": -0.01859611, "price_return_6m": 0.09465077, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.05879714, "distance_from_52w_low": 0.13647871, "relative_strength": null, "local_beta": 0.1361, "volatility_252d": 0.192722, "volatility_60d": 0.424257, "max_drawdown_12m": -0.08146259, "revenue_ttm": 30174000000, "gross_profit_ttm": 14486000000, "ebit_ttm": 7293000000, "ebitda_ttm": 14516000000, "net_income_ttm": 4363000000, "eps_diluted_ttm": 3.87030582, "operating_cash_flow_ttm": 9778000000, "capital_expenditure_ttm": -13244000000, "fcf_ttm": -3466000000, "dividends_paid_ttm": -3055000000, "share_repurchases_ttm": null, "shares_issued_ttm": 2128000000, "interest_expense_ttm": 3302000000, "cash_and_equivalents": 981000000, "total_current_assets": 9961000000, "total_current_liabilities": 15318000000, "net_ppe": null, "total_assets": 157031000000, "total_debt": 76005000000, "total_equity": 37122000000, "net_working_capital": 1036000000, "book_value_per_share": 32.92997768, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 32.92997768, "universe_ticker_count": 632, "sector": "Utilities", "rank_pe": 57, "rank_pb": 58, "rank_ptbv": 58, "rank_ps": 68, "rank_pcf": 44, "rank_ev_ebitda": 56, "rank_ev_ebit": 74, "rank_earnings_yield": 57, "rank_fcf_yield": 85, "rank_dividend_yield": 25, "rank_shareholder_yield": 67, "rank_total_yield": 76, "rank_roe": 47, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 42, "rank_fcf_margin": 91, "rank_piotroski": 89, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 68, "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": 74, "quality_composite": 84, "momentum_composite": 57, "growth_composite": 39, "yield_composite": 63, "svqf_composite": 69, "vc1_composite": 68, "vc2_composite": 68, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "income_statement": { "revenue": 29553000000, "cost_of_revenue": 15229000000, "gross_profit": 14324000000, "ebit": 7285000000, "ebitda": 14267000000, "pretax_income": null, "tax_provision": null, "net_income": 4341000000, "net_income_to_common": 4341000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1639000000, "total_current_assets": 10917000000, "total_assets": 155720000000, "short_term_debt": 6942000000, "long_term_debt": 65649000000, "total_debt": 74075000000, "total_liabilities": null, "total_equity": 36016000000, "shares_outstanding": 1119237015, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9802000000, "capital_expenditure": -12737000000, "free_cash_flow": -2935000000, "dividends_paid": -3015000000, "share_repurchases": null, "shares_issued": 1623000000, "net_debt_issued": 6792000000 }, "complete_fields": { "id": 389586, "ticker_id": 20499, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14267000000", "netIncome": "4341000000", "grossProfit": "14324000000", "totalRevenue": "29553000000", "costOfRevenue": "15229000000", "interestExpense": "3238000000", "operatingIncome": "7285000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6030000000" }, "balance": { "totalDebt": "74075000000", "totalAssets": "155720000000", "longTermDebt": "65649000000", "shortTermDebt": "6942000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1119237015", "totalCurrentAssets": "10917000000", "totalShareholderEquity": "36016000000", "totalCurrentLiabilities": "16888000000", "cashAndShortTermInvestments": "1639000000" }, "cashflow": { "freeCashFlow": "-2935000000", "dividendsPaid": "-3015000000", "issuanceOfDebt": "12670000000", "issuanceOfStock": "1623000000", "repaymentOfDebt": "-5878000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "9802000000", "repurchaseOfStock": null, "capitalExpenditures": "-12737000000" } }, "revenue": 29553000000, "cost_of_revenue": 15229000000, "gross_profit": 14324000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7285000000, "depreciation_amortisation": 6030000000, "ebitda": 14267000000, "interest_expense": 3238000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4341000000, "net_income_continuing_ops": null, "net_income_to_common": 4341000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1639000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10917000000, "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": 155720000000, "short_term_debt": 6942000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16888000000, "long_term_debt": 65649000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 74075000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 36016000000, "shares_outstanding": 1119237015, "operating_cash_flow": 9802000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12737000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3015000000, "share_repurchases": null, "shares_issued": 1623000000, "net_debt_issued": 6792000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2935000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14267000000", "netIncome": "4341000000", "grossProfit": "14324000000", "totalRevenue": "29553000000", "costOfRevenue": "15229000000", "interestExpense": "3238000000", "operatingIncome": "7285000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6030000000" }, "balance": { "totalDebt": "74075000000", "totalAssets": "155720000000", "longTermDebt": "65649000000", "shortTermDebt": "6942000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1119237015", "totalCurrentAssets": "10917000000", "totalShareholderEquity": "36016000000", "totalCurrentLiabilities": "16888000000", "cashAndShortTermInvestments": "1639000000" }, "cashflow": { "freeCashFlow": "-2935000000", "dividendsPaid": "-3015000000", "issuanceOfDebt": "12670000000", "issuanceOfStock": "1623000000", "repaymentOfDebt": "-5878000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "9802000000", "repurchaseOfStock": null, "capitalExpenditures": "-12737000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "income_statement": { "revenue": 26724000000, "cost_of_revenue": 13361000000, "gross_profit": 13363000000, "ebit": 7068000000, "ebitda": 13238000000, "pretax_income": null, "tax_provision": null, "net_income": 4401000000, "net_income_to_common": 4401000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1070000000, "total_current_assets": 10694000000, "total_assets": 145180000000, "short_term_debt": 6056000000, "long_term_debt": 58768000000, "total_debt": 66277000000, "total_liabilities": null, "total_equity": 33208000000, "shares_outstanding": 1099000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9788000000, "capital_expenditure": -8955000000, "free_cash_flow": 833000000, "dividends_paid": -2954000000, "share_repurchases": 0, "shares_issued": 143000000, "net_debt_issued": 2969000000 }, "complete_fields": { "id": 389591, "ticker_id": 20499, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "13238000000", "netIncome": "4401000000", "grossProfit": "13363000000", "totalRevenue": "26724000000", "costOfRevenue": "13361000000", "interestExpense": "2743000000", "operatingIncome": "7068000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5266000000" }, "balance": { "totalDebt": "66277000000", "totalAssets": "145180000000", "longTermDebt": "58768000000", "shortTermDebt": "6056000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1099000000", "totalCurrentAssets": "10694000000", "totalShareholderEquity": "33208000000", "totalCurrentLiabilities": "15993000000", "cashAndShortTermInvestments": "1070000000" }, "cashflow": { "freeCashFlow": "833000000", "dividendsPaid": "-2954000000", "issuanceOfDebt": "6859000000", "issuanceOfStock": "143000000", "repaymentOfDebt": "-3890000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "9788000000", "repurchaseOfStock": "0", "capitalExpenditures": "-8955000000" } }, "revenue": 26724000000, "cost_of_revenue": 13361000000, "gross_profit": 13363000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7068000000, "depreciation_amortisation": 5266000000, "ebitda": 13238000000, "interest_expense": 2743000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4401000000, "net_income_continuing_ops": null, "net_income_to_common": 4401000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1070000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10694000000, "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": 145180000000, "short_term_debt": 6056000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15993000000, "long_term_debt": 58768000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 66277000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33208000000, "shares_outstanding": 1099000000, "operating_cash_flow": 9788000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8955000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2954000000, "share_repurchases": 0, "shares_issued": 143000000, "net_debt_issued": 2969000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 833000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "13238000000", "netIncome": "4401000000", "grossProfit": "13363000000", "totalRevenue": "26724000000", "costOfRevenue": "13361000000", "interestExpense": "2743000000", "operatingIncome": "7068000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5266000000" }, "balance": { "totalDebt": "66277000000", "totalAssets": "145180000000", "longTermDebt": "58768000000", "shortTermDebt": "6056000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1099000000", "totalCurrentAssets": "10694000000", "totalShareholderEquity": "33208000000", "totalCurrentLiabilities": "15993000000", "cashAndShortTermInvestments": "1070000000" }, "cashflow": { "freeCashFlow": "833000000", "dividendsPaid": "-2954000000", "issuanceOfDebt": "6859000000", "issuanceOfStock": "143000000", "repaymentOfDebt": "-3890000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "9788000000", "repurchaseOfStock": "0", "capitalExpenditures": "-8955000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "income_statement": { "revenue": 25253000000, "cost_of_revenue": 13477000000, "gross_profit": 11776000000, "ebit": 5826000000, "ebitda": 11777000000, "pretax_income": null, "tax_provision": null, "net_income": 3976000000, "net_income_to_common": 3976000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 748000000, "total_current_assets": 10432000000, "total_assets": 139331000000, "short_term_debt": 4790000000, "long_term_debt": 57210000000, "total_debt": 63490000000, "total_liabilities": null, "total_equity": 31444000000, "shares_outstanding": 1090814507, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7553000000, "capital_expenditure": -9095000000, "free_cash_flow": -1542000000, "dividends_paid": -3035000000, "share_repurchases": 0, "shares_issued": 36000000, "net_debt_issued": 4371000000 }, "complete_fields": { "id": 389593, "ticker_id": 20499, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11777000000", "netIncome": "3976000000", "grossProfit": "11776000000", "totalRevenue": "25253000000", "costOfRevenue": "13477000000", "interestExpense": "2446000000", "operatingIncome": "5826000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4986000000" }, "balance": { "totalDebt": "63490000000", "totalAssets": "139331000000", "longTermDebt": "57210000000", "shortTermDebt": "4790000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1090814507", "totalCurrentAssets": "10432000000", "totalShareholderEquity": "31444000000", "totalCurrentLiabilities": "13467000000", "cashAndShortTermInvestments": "748000000" }, "cashflow": { "freeCashFlow": "-1542000000", "dividendsPaid": "-3035000000", "issuanceOfDebt": "10295000000", "issuanceOfStock": "36000000", "repaymentOfDebt": "-5924000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7553000000", "repurchaseOfStock": "0", "capitalExpenditures": "-9095000000" } }, "revenue": 25253000000, "cost_of_revenue": 13477000000, "gross_profit": 11776000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5826000000, "depreciation_amortisation": 4986000000, "ebitda": 11777000000, "interest_expense": 2446000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3976000000, "net_income_continuing_ops": null, "net_income_to_common": 3976000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 748000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10432000000, "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": 139331000000, "short_term_debt": 4790000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13467000000, "long_term_debt": 57210000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 63490000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 31444000000, "shares_outstanding": 1090814507, "operating_cash_flow": 7553000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9095000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3035000000, "share_repurchases": 0, "shares_issued": 36000000, "net_debt_issued": 4371000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1542000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11777000000", "netIncome": "3976000000", "grossProfit": "11776000000", "totalRevenue": "25253000000", "costOfRevenue": "13477000000", "interestExpense": "2446000000", "operatingIncome": "5826000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4986000000" }, "balance": { "totalDebt": "63490000000", "totalAssets": "139331000000", "longTermDebt": "57210000000", "shortTermDebt": "4790000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1090814507", "totalCurrentAssets": "10432000000", "totalShareholderEquity": "31444000000", "totalCurrentLiabilities": "13467000000", "cashAndShortTermInvestments": "748000000" }, "cashflow": { "freeCashFlow": "-1542000000", "dividendsPaid": "-3035000000", "issuanceOfDebt": "10295000000", "issuanceOfStock": "36000000", "repaymentOfDebt": "-5924000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "7553000000", "repurchaseOfStock": "0", "capitalExpenditures": "-9095000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "income_statement": { "revenue": 29279000000, "cost_of_revenue": 18652000000, "gross_profit": 10627000000, "ebit": 5370000000, "ebitda": 10309000000, "pretax_income": null, "tax_provision": null, "net_income": 3535000000, "net_income_to_common": 3535000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1917000000, "total_current_assets": 10416000000, "total_assets": 134891000000, "short_term_debt": 6894000000, "long_term_debt": 50656000000, "total_debt": 59135000000, "total_liabilities": null, "total_equity": 30408000000, "shares_outstanding": 1099000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6302000000, "capital_expenditure": -7923000000, "free_cash_flow": -1621000000, "dividends_paid": -2907000000, "share_repurchases": -298000000, "shares_issued": 1808000000, "net_debt_issued": 4137000000 }, "complete_fields": { "id": 389594, "ticker_id": 20499, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "10309000000", "netIncome": "3535000000", "grossProfit": "10627000000", "totalRevenue": "29279000000", "costOfRevenue": "18652000000", "interestExpense": "2022000000", "operatingIncome": "5370000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4064000000" }, "balance": { "totalDebt": "59135000000", "totalAssets": "134891000000", "longTermDebt": "50656000000", "shortTermDebt": "6894000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1099000000", "totalCurrentAssets": "10416000000", "totalShareholderEquity": "30408000000", "totalCurrentLiabilities": "15724000000", "cashAndShortTermInvestments": "1917000000" }, "cashflow": { "freeCashFlow": "-1621000000", "dividendsPaid": "-2907000000", "issuanceOfDebt": "7782000000", "issuanceOfStock": "1808000000", "repaymentOfDebt": "-3645000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6302000000", "repurchaseOfStock": "-298000000", "capitalExpenditures": "-7923000000" } }, "revenue": 29279000000, "cost_of_revenue": 18652000000, "gross_profit": 10627000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5370000000, "depreciation_amortisation": 4064000000, "ebitda": 10309000000, "interest_expense": 2022000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3535000000, "net_income_continuing_ops": null, "net_income_to_common": 3535000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1917000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10416000000, "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": 134891000000, "short_term_debt": 6894000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15724000000, "long_term_debt": 50656000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 59135000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 30408000000, "shares_outstanding": 1099000000, "operating_cash_flow": 6302000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7923000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2907000000, "share_repurchases": -298000000, "shares_issued": 1808000000, "net_debt_issued": 4137000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1621000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "10309000000", "netIncome": "3535000000", "grossProfit": "10627000000", "totalRevenue": "29279000000", "costOfRevenue": "18652000000", "interestExpense": "2022000000", "operatingIncome": "5370000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4064000000" }, "balance": { "totalDebt": "59135000000", "totalAssets": "134891000000", "longTermDebt": "50656000000", "shortTermDebt": "6894000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1099000000", "totalCurrentAssets": "10416000000", "totalShareholderEquity": "30408000000", "totalCurrentLiabilities": "15724000000", "cashAndShortTermInvestments": "1917000000" }, "cashflow": { "freeCashFlow": "-1621000000", "dividendsPaid": "-2907000000", "issuanceOfDebt": "7782000000", "issuanceOfStock": "1808000000", "repaymentOfDebt": "-3645000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6302000000", "repurchaseOfStock": "-298000000", "capitalExpenditures": "-7923000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+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": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389595, "ticker_id": 20499, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+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": "0", "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": 0, "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": "0", "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": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "income_statement": { "revenue": 8397000000, "cost_of_revenue": 4495000000, "gross_profit": 3902000000, "ebit": 2018000000, "ebitda": 3924000000, "pretax_income": null, "tax_provision": null, "net_income": 1356000000, "net_income_to_common": 1356000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 981000000, "total_current_assets": 9961000000, "total_assets": 157031000000, "short_term_debt": 7374000000, "long_term_debt": 67148000000, "total_debt": 76005000000, "total_liabilities": null, "total_equity": 37122000000, "shares_outstanding": 1127301098, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1226000000, "capital_expenditure": -2944000000, "free_cash_flow": -1718000000, "dividends_paid": -776000000, "share_repurchases": null, "shares_issued": 535000000, "net_debt_issued": 2021000000 }, "complete_fields": { "id": 389584, "ticker_id": 20499, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3924000000", "netIncome": "1356000000", "grossProfit": "3902000000", "totalRevenue": "8397000000", "costOfRevenue": "4495000000", "interestExpense": "778000000", "operatingIncome": "2018000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1580000000" }, "balance": { "totalDebt": "76005000000", "totalAssets": "157031000000", "longTermDebt": "67148000000", "shortTermDebt": "7374000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "1127301098", "totalCurrentAssets": "9961000000", "totalShareholderEquity": "37122000000", "totalCurrentLiabilities": "15318000000", "cashAndShortTermInvestments": "981000000" }, "cashflow": { "freeCashFlow": "-1718000000", "dividendsPaid": "-776000000", "issuanceOfDebt": "3393000000", "issuanceOfStock": "535000000", "repaymentOfDebt": "-1372000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1226000000", "repurchaseOfStock": null, "capitalExpenditures": "-2944000000" } }, "revenue": 8397000000, "cost_of_revenue": 4495000000, "gross_profit": 3902000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2018000000, "depreciation_amortisation": 1580000000, "ebitda": 3924000000, "interest_expense": 778000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1356000000, "net_income_continuing_ops": null, "net_income_to_common": 1356000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 981000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9961000000, "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": 157031000000, "short_term_debt": 7374000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15318000000, "long_term_debt": 67148000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 76005000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 37122000000, "shares_outstanding": 1127301098, "operating_cash_flow": 1226000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2944000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -776000000, "share_repurchases": null, "shares_issued": 535000000, "net_debt_issued": 2021000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1718000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3924000000", "netIncome": "1356000000", "grossProfit": "3902000000", "totalRevenue": "8397000000", "costOfRevenue": "4495000000", "interestExpense": "778000000", "operatingIncome": "2018000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1580000000" }, "balance": { "totalDebt": "76005000000", "totalAssets": "157031000000", "longTermDebt": "67148000000", "shortTermDebt": "7374000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "1127301098", "totalCurrentAssets": "9961000000", "totalShareholderEquity": "37122000000", "totalCurrentLiabilities": "15318000000", "cashAndShortTermInvestments": "981000000" }, "cashflow": { "freeCashFlow": "-1718000000", "dividendsPaid": "-776000000", "issuanceOfDebt": "3393000000", "issuanceOfStock": "535000000", "repaymentOfDebt": "-1372000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1226000000", "repurchaseOfStock": null, "capitalExpenditures": "-2944000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "income_statement": { "revenue": 6981000000, "cost_of_revenue": 4191000000, "gross_profit": 2790000000, "ebit": 917000000, "ebitda": 2696000000, "pretax_income": null, "tax_provision": null, "net_income": 416000000, "net_income_to_common": 416000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1639000000, "total_current_assets": 10917000000, "total_assets": 155720000000, "short_term_debt": 6942000000, "long_term_debt": 65649000000, "total_debt": 74075000000, "total_liabilities": null, "total_equity": 36016000000, "shares_outstanding": 1119237015, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2597000000, "capital_expenditure": -4285000000, "free_cash_flow": -1688000000, "dividends_paid": -761000000, "share_repurchases": null, "shares_issued": 1533000000, "net_debt_issued": -301000000 }, "complete_fields": { "id": 389585, "ticker_id": 20499, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2696000000", "netIncome": "416000000", "grossProfit": "2790000000", "totalRevenue": "6981000000", "costOfRevenue": "4191000000", "interestExpense": "895000000", "operatingIncome": "917000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1605000000" }, "balance": { "totalDebt": "74075000000", "totalAssets": "155720000000", "longTermDebt": "65649000000", "shortTermDebt": "6942000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1119237015", "totalCurrentAssets": "10917000000", "totalShareholderEquity": "36016000000", "totalCurrentLiabilities": "16888000000", "cashAndShortTermInvestments": "1639000000" }, "cashflow": { "freeCashFlow": "-1688000000", "dividendsPaid": "-761000000", "issuanceOfDebt": "2201000000", "issuanceOfStock": "1533000000", "repaymentOfDebt": "-2502000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2597000000", "repurchaseOfStock": null, "capitalExpenditures": "-4285000000" } }, "revenue": 6981000000, "cost_of_revenue": 4191000000, "gross_profit": 2790000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 917000000, "depreciation_amortisation": 1605000000, "ebitda": 2696000000, "interest_expense": 895000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 416000000, "net_income_continuing_ops": null, "net_income_to_common": 416000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1639000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10917000000, "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": 155720000000, "short_term_debt": 6942000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16888000000, "long_term_debt": 65649000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 74075000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 36016000000, "shares_outstanding": 1119237015, "operating_cash_flow": 2597000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4285000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -761000000, "share_repurchases": null, "shares_issued": 1533000000, "net_debt_issued": -301000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1688000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2696000000", "netIncome": "416000000", "grossProfit": "2790000000", "totalRevenue": "6981000000", "costOfRevenue": "4191000000", "interestExpense": "895000000", "operatingIncome": "917000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1605000000" }, "balance": { "totalDebt": "74075000000", "totalAssets": "155720000000", "longTermDebt": "65649000000", "shortTermDebt": "6942000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1119237015", "totalCurrentAssets": "10917000000", "totalShareholderEquity": "36016000000", "totalCurrentLiabilities": "16888000000", "cashAndShortTermInvestments": "1639000000" }, "cashflow": { "freeCashFlow": "-1688000000", "dividendsPaid": "-761000000", "issuanceOfDebt": "2201000000", "issuanceOfStock": "1533000000", "repaymentOfDebt": "-2502000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2597000000", "repurchaseOfStock": null, "capitalExpenditures": "-4285000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "income_statement": { "revenue": 7823000000, "cost_of_revenue": 3519000000, "gross_profit": 4304000000, "ebit": 2594000000, "ebitda": 4431000000, "pretax_income": null, "tax_provision": null, "net_income": 1711000000, "net_income_to_common": 1711000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3341000000, "total_current_assets": 12627000000, "total_assets": 153248000000, "short_term_debt": 7685000000, "long_term_debt": 64621000000, "total_debt": 73746000000, "total_liabilities": null, "total_equity": 35002000000, "shares_outstanding": 1101104843, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3774000000, "capital_expenditure": -3215000000, "free_cash_flow": 559000000, "dividends_paid": -760000000, "share_repurchases": null, "shares_issued": 28000000, "net_debt_issued": 2978000000 }, "complete_fields": { "id": 389587, "ticker_id": 20499, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4431000000", "netIncome": "1711000000", "grossProfit": "4304000000", "totalRevenue": "7823000000", "costOfRevenue": "3519000000", "interestExpense": "755000000", "operatingIncome": "2594000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1565000000" }, "balance": { "totalDebt": "73746000000", "totalAssets": "153248000000", "longTermDebt": "64621000000", "shortTermDebt": "7685000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1101104843", "totalCurrentAssets": "12627000000", "totalShareholderEquity": "35002000000", "totalCurrentLiabilities": "16726000000", "cashAndShortTermInvestments": "3341000000" }, "cashflow": { "freeCashFlow": "559000000", "dividendsPaid": "-760000000", "issuanceOfDebt": "3950000000", "issuanceOfStock": "28000000", "repaymentOfDebt": "-972000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "3774000000", "repurchaseOfStock": null, "capitalExpenditures": "-3215000000" } }, "revenue": 7823000000, "cost_of_revenue": 3519000000, "gross_profit": 4304000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2594000000, "depreciation_amortisation": 1565000000, "ebitda": 4431000000, "interest_expense": 755000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1711000000, "net_income_continuing_ops": null, "net_income_to_common": 1711000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3341000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12627000000, "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": 153248000000, "short_term_debt": 7685000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16726000000, "long_term_debt": 64621000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 73746000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 35002000000, "shares_outstanding": 1101104843, "operating_cash_flow": 3774000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3215000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -760000000, "share_repurchases": null, "shares_issued": 28000000, "net_debt_issued": 2978000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 559000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4431000000", "netIncome": "1711000000", "grossProfit": "4304000000", "totalRevenue": "7823000000", "costOfRevenue": "3519000000", "interestExpense": "755000000", "operatingIncome": "2594000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1565000000" }, "balance": { "totalDebt": "73746000000", "totalAssets": "153248000000", "longTermDebt": "64621000000", "shortTermDebt": "7685000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1101104843", "totalCurrentAssets": "12627000000", "totalShareholderEquity": "35002000000", "totalCurrentLiabilities": "16726000000", "cashAndShortTermInvestments": "3341000000" }, "cashflow": { "freeCashFlow": "559000000", "dividendsPaid": "-760000000", "issuanceOfDebt": "3950000000", "issuanceOfStock": "28000000", "repaymentOfDebt": "-972000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "3774000000", "repurchaseOfStock": null, "capitalExpenditures": "-3215000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "income_statement": { "revenue": 6973000000, "cost_of_revenue": 3483000000, "gross_profit": 3490000000, "ebit": 1764000000, "ebitda": 3465000000, "pretax_income": null, "tax_provision": null, "net_income": 880000000, "net_income_to_common": 880000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1264000000, "total_current_assets": 10801000000, "total_assets": 148853000000, "short_term_debt": 6353000000, "long_term_debt": 62983000000, "total_debt": 70824000000, "total_liabilities": null, "total_equity": 34014000000, "shares_outstanding": 1100047407, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2181000000, "capital_expenditure": -2800000000, "free_cash_flow": -619000000, "dividends_paid": -758000000, "share_repurchases": null, "shares_issued": 32000000, "net_debt_issued": 424000000 }, "complete_fields": { "id": 389588, "ticker_id": 20499, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3465000000", "netIncome": "880000000", "grossProfit": "3490000000", "totalRevenue": "6973000000", "costOfRevenue": "3483000000", "interestExpense": "874000000", "operatingIncome": "1764000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1449000000" }, "balance": { "totalDebt": "70824000000", "totalAssets": "148853000000", "longTermDebt": "62983000000", "shortTermDebt": "6353000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1100047407", "totalCurrentAssets": "10801000000", "totalShareholderEquity": "34014000000", "totalCurrentLiabilities": "14570000000", "cashAndShortTermInvestments": "1264000000" }, "cashflow": { "freeCashFlow": "-619000000", "dividendsPaid": "-758000000", "issuanceOfDebt": "1952000000", "issuanceOfStock": "32000000", "repaymentOfDebt": "-1528000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2181000000", "repurchaseOfStock": null, "capitalExpenditures": "-2800000000" } }, "revenue": 6973000000, "cost_of_revenue": 3483000000, "gross_profit": 3490000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1764000000, "depreciation_amortisation": 1449000000, "ebitda": 3465000000, "interest_expense": 874000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 880000000, "net_income_continuing_ops": null, "net_income_to_common": 880000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1264000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10801000000, "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": 148853000000, "short_term_debt": 6353000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14570000000, "long_term_debt": 62983000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 70824000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 34014000000, "shares_outstanding": 1100047407, "operating_cash_flow": 2181000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2800000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -758000000, "share_repurchases": null, "shares_issued": 32000000, "net_debt_issued": 424000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -619000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3465000000", "netIncome": "880000000", "grossProfit": "3490000000", "totalRevenue": "6973000000", "costOfRevenue": "3483000000", "interestExpense": "874000000", "operatingIncome": "1764000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1449000000" }, "balance": { "totalDebt": "70824000000", "totalAssets": "148853000000", "longTermDebt": "62983000000", "shortTermDebt": "6353000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1100047407", "totalCurrentAssets": "10801000000", "totalShareholderEquity": "34014000000", "totalCurrentLiabilities": "14570000000", "cashAndShortTermInvestments": "1264000000" }, "cashflow": { "freeCashFlow": "-619000000", "dividendsPaid": "-758000000", "issuanceOfDebt": "1952000000", "issuanceOfStock": "32000000", "repaymentOfDebt": "-1528000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2181000000", "repurchaseOfStock": null, "capitalExpenditures": "-2800000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "income_statement": { "revenue": 7775000000, "cost_of_revenue": 4034000000, "gross_profit": 3741000000, "ebit": 2010000000, "ebitda": 3675000000, "pretax_income": null, "tax_provision": null, "net_income": 1334000000, "net_income_to_common": 1334000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2327000000, "total_current_assets": 11817000000, "total_assets": 148109000000, "short_term_debt": 5682000000, "long_term_debt": 62939000000, "total_debt": 70120000000, "total_liabilities": null, "total_equity": 33839000000, "shares_outstanding": 1100193640, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1250000000, "capital_expenditure": -2437000000, "free_cash_flow": -1187000000, "dividends_paid": -736000000, "share_repurchases": null, "shares_issued": 30000000, "net_debt_issued": 3691000000 }, "complete_fields": { "id": 389589, "ticker_id": 20499, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3675000000", "netIncome": "1334000000", "grossProfit": "3741000000", "totalRevenue": "7775000000", "costOfRevenue": "4034000000", "interestExpense": "714000000", "operatingIncome": "2010000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1411000000" }, "balance": { "totalDebt": "70120000000", "totalAssets": "148109000000", "longTermDebt": "62939000000", "shortTermDebt": "5682000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "1100193640", "totalCurrentAssets": "11817000000", "totalShareholderEquity": "33839000000", "totalCurrentLiabilities": "13770000000", "cashAndShortTermInvestments": "2327000000" }, "cashflow": { "freeCashFlow": "-1187000000", "dividendsPaid": "-736000000", "issuanceOfDebt": "4567000000", "issuanceOfStock": "30000000", "repaymentOfDebt": "-876000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1250000000", "repurchaseOfStock": null, "capitalExpenditures": "-2437000000" } }, "revenue": 7775000000, "cost_of_revenue": 4034000000, "gross_profit": 3741000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2010000000, "depreciation_amortisation": 1411000000, "ebitda": 3675000000, "interest_expense": 714000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1334000000, "net_income_continuing_ops": null, "net_income_to_common": 1334000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2327000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11817000000, "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": 148109000000, "short_term_debt": 5682000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13770000000, "long_term_debt": 62939000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 70120000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33839000000, "shares_outstanding": 1100193640, "operating_cash_flow": 1250000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2437000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -736000000, "share_repurchases": null, "shares_issued": 30000000, "net_debt_issued": 3691000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1187000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3675000000", "netIncome": "1334000000", "grossProfit": "3741000000", "totalRevenue": "7775000000", "costOfRevenue": "4034000000", "interestExpense": "714000000", "operatingIncome": "2010000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1411000000" }, "balance": { "totalDebt": "70120000000", "totalAssets": "148109000000", "longTermDebt": "62939000000", "shortTermDebt": "5682000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "1100193640", "totalCurrentAssets": "11817000000", "totalShareholderEquity": "33839000000", "totalCurrentLiabilities": "13770000000", "cashAndShortTermInvestments": "2327000000" }, "cashflow": { "freeCashFlow": "-1187000000", "dividendsPaid": "-736000000", "issuanceOfDebt": "4567000000", "issuanceOfStock": "30000000", "repaymentOfDebt": "-876000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1250000000", "repurchaseOfStock": null, "capitalExpenditures": "-2437000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+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": 389590, "ticker_id": 20499, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+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": 389592, "ticker_id": 20499, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:18:39.678743+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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" ] } } }