{ "ticker": { "uuid": "230d8e89-73e5-4fb1-9780-bc9757ec6918", "symbol": "TYIA", "name": "Johnson Controls International plc", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/230d8e89-73e5-4fb1-9780-bc9757ec6918/", "api_url": "https://sharemaestro.com/factors/api/tickers/230d8e89-73e5-4fb1-9780-bc9757ec6918/" }, "ticker_metadata": { "id": 20779, "uuid": "230d8e89-73e5-4fb1-9780-bc9757ec6918", "symbol": "TYIA", "name": "Johnson Controls International plc", "asset_type": "equity", "market_cap": 71152689152, "stock_exchange_id": 8, "industry": "Building Products & Equipment", "sector": "Industrials", "description": "Johnson Controls International plc, together with its subsidiaries, engages in engineering, manufacturing, commissioning, and retrofitting building products and systems in the Americas, Europe, the Middle East, Africa, and the Asia-Pacific. The company designs, manufactures, sells, installs, and services heating, ventilating, air conditioning, controls, building management, refrigeration, integrated electronic security, integrated fire detection and suppression systems, and digital solutions. It also provides energy solutions and technical services, including inspection, scheduled maintenance, and repair and replacement of mechanical and control systems, as well as data-driven building solutions. It sells its products and services to commercial, residential security, institutional, industrial, data center, marine, and governmental customers. Johnson Controls International plc was incorporated in 1885 and is based in Cork, Ireland.", "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": "230d8e89-73e5-4fb1-9780-bc9757ec6918", "symbol": "TYIA", "name": "Johnson Controls International plc", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/230d8e89-73e5-4fb1-9780-bc9757ec6918/", "api_url": "https://sharemaestro.com/factors/api/tickers/230d8e89-73e5-4fb1-9780-bc9757ec6918/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.08, "value": 0.12, "quality": 0.36, "momentum": 0.51, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 126.45, "market_cap": 77149116169.0, "pe_ratio": 21.8491, "earnings_yield": 0.0458, "ebitda_to_ev": 0.0409, "shareholder_yield": 0.0845, "roe": 0.2612, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 0.3018 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:15.380086+00:00", "batch_id": "" }, "size": { "price_close": 126.45, "market_cap": 77149116169.0032, "market_cap_usd": 77149116169.0032, "enterprise_value": 85974116169.0032, "shares_outstanding": 610115603, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.8491, "pb_ratio": 5.7071, "ptbv_ratio": 5.7071, "ps_ratio": 3.1576, "pcf_ratio": 44.3896, "pfcf_ratio": 56.4781, "ev_ebitda": 24.4592, "ev_ebit": 25.4889, "ev_sales": 3.5188, "ev_fcf": 62.9386, "earnings_yield": 0.0458, "fcf_yield": 0.0159, "price_to_sales": 3.1576, "price_to_book": 5.7071, "price_to_cashflow": 44.3896, "ebitda_to_ev": 0.0409, "sales_yield": 0.2842 }, "yield": { "dividend_yield": 0.0127, "buyback_yield": 0.0719, "shareholder_yield": 0.0845, "debt_paydown_yield": 0.0254, "total_yield": 0.1099 }, "quality": { "gross_margin": 0.3656, "operating_margin": 0.1381, "net_margin": 0.1445, "ebitda_margin": 0.1439, "fcf_margin": 0.0559, "roe": 0.2612, "roa": 0.0921, "roic": 0.1132, "roc_greenblatt": null, "asset_turnover": 0.637, "cash_conversion": 0.3869, "accruals_ratio": 0.0467, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.6304, "revenue_stability_5y": 0.0568, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2329, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.5107, "debt_to_assets": 0.2483, "interest_coverage": 16.3738, "current_ratio": 1.0364, "quick_ratio": 1.0364, "net_debt": 8825000000, "local_beta": 0.234, "volatility_252d": 0.3018, "volatility_60d": 0.2678, "max_drawdown_12m": -0.0839, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0281, "revenue_growth_3y_cagr": 0.0457, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.0936, "eps_growth_3y_cagr": 0.2903, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3984, "book_value_growth_1y": -0.129, "revenue_growth": 0.0281, "earnings_growth": 1.0936 }, "momentum": { "price_return_1m": 0.0577, "price_return_3m": 0.0327, "price_return_6m": 0.2954, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.2954, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0.3256, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 24433000000, "gross_profit_ttm": 8933000000, "ebit_ttm": 3373000000, "ebitda_ttm": 3515000000, "net_income_ttm": 3531000000, "eps_diluted_ttm": 5.7874, "operating_cash_flow_ttm": 1738000000, "capital_expenditure_ttm": -372000000, "fcf_ttm": 1366000000, "dividends_paid_ttm": -976000000, "share_repurchases_ttm": -5546000000, "shares_issued_ttm": null, "interest_expense_ttm": 206000000, "cash_and_equivalents": 698000000, "total_current_assets": 10991000000, "total_current_liabilities": 10605000000, "net_ppe": null, "total_assets": 38354000000, "total_debt": 9523000000, "total_equity": 13518000000, "net_working_capital": 598000000, "book_value_per_share": 22.1565, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.1565 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 60, "rank_pb": 80, "rank_ptbv": 80, "rank_ps": 71, "rank_pcf": 94, "rank_ev_ebitda": 86, "rank_ev_ebit": 79, "rank_earnings_yield": 60, "rank_fcf_yield": 73, "rank_dividend_yield": 54, "rank_shareholder_yield": 10, "rank_total_yield": 13, "rank_roe": 17, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 60, "rank_fcf_margin": 59, "rank_piotroski": 48, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 88, "quality_composite": 64, "momentum_composite": 49, "growth_composite": 18, "yield_composite": 19, "svqf_composite": 71, "vc1_composite": 88, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 92, "quality_value_composite": 0.2078, "os_score": 0.08, "value_percentile": 0.12, "quality_percentile": 0.36, "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": 4, "small_cap_core_rank": 82, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7906, "ticker_id": 20779, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:15.380086+00:00", "batch_id": "", "os_score_delta": null, "price_close": 126.45, "market_cap": 77149116169.0032, "market_cap_usd": 77149116169.0032, "enterprise_value": 85974116169.0032, "shares_outstanding": 610115603, "fx_rate_to_usd": null, "pe_ratio": 21.84908416, "pb_ratio": 5.70713983, "ptbv_ratio": 5.70713983, "ps_ratio": 3.15757853, "pcf_ratio": 44.38959503, "pfcf_ratio": 56.47812311, "ev_ebitda": 24.45920801, "ev_ebit": 25.48891674, "ev_sales": 3.51877036, "ev_fcf": 62.93859163, "earnings_yield": 0.04576851, "fcf_yield": 0.0158885, "dividend_yield": 0.01265083, "buyback_yield": 0.07188676, "shareholder_yield": 0.08453759, "debt_paydown_yield": 0.02540535, "total_yield": 0.10994293, "gross_margin": 0.36561208, "operating_margin": 0.138051, "net_margin": 0.14451766, "ebitda_margin": 0.14386281, "fcf_margin": 0.05590799, "roe": 0.26120728, "roa": 0.09206341, "roic": 0.11322338, "roc_greenblatt": null, "asset_turnover": 0.63703916, "cash_conversion": 0.38685925, "accruals_ratio": 0.04674871, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.51066856, "debt_to_assets": 0.24829223, "interest_coverage": 16.37378641, "current_ratio": 1.03639793, "quick_ratio": 1.03639793, "net_debt": 8825000000, "revenue_growth_1y": 0.02805856, "revenue_growth_3y_cagr": 0.04567632, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.09364587, "eps_growth_3y_cagr": 0.29029705, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.39837905, "book_value_growth_1y": -0.12898516, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.630439, "revenue_stability_5y": 0.056794, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05771639, "price_return_3m": 0.03269027, "price_return_6m": 0.29538424, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0.32557161, "relative_strength": null, "local_beta": 0.234, "volatility_252d": 0.301822, "volatility_60d": 0.267833, "max_drawdown_12m": -0.08392341, "revenue_ttm": 24433000000, "gross_profit_ttm": 8933000000, "ebit_ttm": 3373000000, "ebitda_ttm": 3515000000, "net_income_ttm": 3531000000, "eps_diluted_ttm": 5.7874278, "operating_cash_flow_ttm": 1738000000, "capital_expenditure_ttm": -372000000, "fcf_ttm": 1366000000, "dividends_paid_ttm": -976000000, "share_repurchases_ttm": -5546000000, "shares_issued_ttm": null, "interest_expense_ttm": 206000000, "cash_and_equivalents": 698000000, "total_current_assets": 10991000000, "total_current_liabilities": 10605000000, "net_ppe": null, "total_assets": 38354000000, "total_debt": 9523000000, "total_equity": 13518000000, "net_working_capital": 598000000, "book_value_per_share": 22.1564568, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.1564568, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 60, "rank_pb": 80, "rank_ptbv": 80, "rank_ps": 71, "rank_pcf": 94, "rank_ev_ebitda": 86, "rank_ev_ebit": 79, "rank_earnings_yield": 60, "rank_fcf_yield": 73, "rank_dividend_yield": 54, "rank_shareholder_yield": 10, "rank_total_yield": 13, "rank_roe": 17, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 60, "rank_fcf_margin": 59, "rank_piotroski": 48, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 88, "quality_composite": 64, "momentum_composite": 49, "growth_composite": 18, "yield_composite": 19, "svqf_composite": 71, "vc1_composite": 88, "vc2_composite": 79, "vc3_composite": 79, "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": 4, "small_cap_core_rank": 82, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 126.45, "os": 0.08, "value": 0.12, "quality": 0.36, "momentum": 0.51, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 21.8491, "earnings_yield": 0.0458, "shareholder_yield": 0.0845, "roe": 0.2612, "momentum_12_1": null, "complete_fields": { "id": 7906, "ticker_id": 20779, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:15.380086+00:00", "batch_id": "", "os_score_delta": null, "price_close": 126.45, "market_cap": 77149116169.0032, "market_cap_usd": 77149116169.0032, "enterprise_value": 85974116169.0032, "shares_outstanding": 610115603, "fx_rate_to_usd": null, "pe_ratio": 21.84908416, "pb_ratio": 5.70713983, "ptbv_ratio": 5.70713983, "ps_ratio": 3.15757853, "pcf_ratio": 44.38959503, "pfcf_ratio": 56.47812311, "ev_ebitda": 24.45920801, "ev_ebit": 25.48891674, "ev_sales": 3.51877036, "ev_fcf": 62.93859163, "earnings_yield": 0.04576851, "fcf_yield": 0.0158885, "dividend_yield": 0.01265083, "buyback_yield": 0.07188676, "shareholder_yield": 0.08453759, "debt_paydown_yield": 0.02540535, "total_yield": 0.10994293, "gross_margin": 0.36561208, "operating_margin": 0.138051, "net_margin": 0.14451766, "ebitda_margin": 0.14386281, "fcf_margin": 0.05590799, "roe": 0.26120728, "roa": 0.09206341, "roic": 0.11322338, "roc_greenblatt": null, "asset_turnover": 0.63703916, "cash_conversion": 0.38685925, "accruals_ratio": 0.04674871, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.51066856, "debt_to_assets": 0.24829223, "interest_coverage": 16.37378641, "current_ratio": 1.03639793, "quick_ratio": 1.03639793, "net_debt": 8825000000, "revenue_growth_1y": 0.02805856, "revenue_growth_3y_cagr": 0.04567632, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.09364587, "eps_growth_3y_cagr": 0.29029705, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.39837905, "book_value_growth_1y": -0.12898516, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.630439, "revenue_stability_5y": 0.056794, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05771639, "price_return_3m": 0.03269027, "price_return_6m": 0.29538424, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 0.32557161, "relative_strength": null, "local_beta": 0.234, "volatility_252d": 0.301822, "volatility_60d": 0.267833, "max_drawdown_12m": -0.08392341, "revenue_ttm": 24433000000, "gross_profit_ttm": 8933000000, "ebit_ttm": 3373000000, "ebitda_ttm": 3515000000, "net_income_ttm": 3531000000, "eps_diluted_ttm": 5.7874278, "operating_cash_flow_ttm": 1738000000, "capital_expenditure_ttm": -372000000, "fcf_ttm": 1366000000, "dividends_paid_ttm": -976000000, "share_repurchases_ttm": -5546000000, "shares_issued_ttm": null, "interest_expense_ttm": 206000000, "cash_and_equivalents": 698000000, "total_current_assets": 10991000000, "total_current_liabilities": 10605000000, "net_ppe": null, "total_assets": 38354000000, "total_debt": 9523000000, "total_equity": 13518000000, "net_working_capital": 598000000, "book_value_per_share": 22.1564568, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.1564568, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 60, "rank_pb": 80, "rank_ptbv": 80, "rank_ps": 71, "rank_pcf": 94, "rank_ev_ebitda": 86, "rank_ev_ebit": 79, "rank_earnings_yield": 60, "rank_fcf_yield": 73, "rank_dividend_yield": 54, "rank_shareholder_yield": 10, "rank_total_yield": 13, "rank_roe": 17, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 60, "rank_fcf_margin": 59, "rank_piotroski": 48, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 88, "quality_composite": 64, "momentum_composite": 49, "growth_composite": 18, "yield_composite": 19, "svqf_composite": 71, "vc1_composite": 88, "vc2_composite": 79, "vc3_composite": 79, "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": 4, "small_cap_core_rank": 82, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "income_statement": { "revenue": 23596000000, "cost_of_revenue": 15004000000, "gross_profit": 8592000000, "ebit": 2828000000, "ebitda": 3061000000, "pretax_income": null, "tax_provision": null, "net_income": 3291000000, "net_income_to_common": 3291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 10162000000, "total_assets": 37939000000, "short_term_debt": 1289000000, "long_term_debt": 8591000000, "total_debt": 9880000000, "total_liabilities": null, "total_equity": 12927000000, "shares_outstanding": 611130391, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1399000000, "capital_expenditure": -434000000, "free_cash_flow": 965000000, "dividends_paid": -976000000, "share_repurchases": -5991000000, "shares_issued": null, "net_debt_issued": 117000000 }, "complete_fields": { "id": 390100, "ticker_id": 20779, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3061000000", "netIncome": "3291000000", "grossProfit": "8592000000", "totalRevenue": "23596000000", "costOfRevenue": "15004000000", "interestExpense": "227000000", "operatingIncome": "2828000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "865000000" }, "balance": { "totalDebt": "9880000000", "totalAssets": "37939000000", "longTermDebt": "8591000000", "shortTermDebt": "1289000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "611130391", "totalCurrentAssets": "10162000000", "totalShareholderEquity": "12927000000", "totalCurrentLiabilities": "10941000000", "cashAndShortTermInvestments": "379000000" }, "cashflow": { "freeCashFlow": "965000000", "dividendsPaid": "-976000000", "issuanceOfDebt": "1765000000", "issuanceOfStock": null, "repaymentOfDebt": "-1648000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1399000000", "repurchaseOfStock": "-5991000000", "capitalExpenditures": "-434000000" } }, "revenue": 23596000000, "cost_of_revenue": 15004000000, "gross_profit": 8592000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2828000000, "depreciation_amortisation": 865000000, "ebitda": 3061000000, "interest_expense": 227000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3291000000, "net_income_continuing_ops": null, "net_income_to_common": 3291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 379000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10162000000, "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": 37939000000, "short_term_debt": 1289000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10941000000, "long_term_debt": 8591000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9880000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12927000000, "shares_outstanding": 611130391, "operating_cash_flow": 1399000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -434000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -976000000, "share_repurchases": -5991000000, "shares_issued": null, "net_debt_issued": 117000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 965000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3061000000", "netIncome": "3291000000", "grossProfit": "8592000000", "totalRevenue": "23596000000", "costOfRevenue": "15004000000", "interestExpense": "227000000", "operatingIncome": "2828000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "865000000" }, "balance": { "totalDebt": "9880000000", "totalAssets": "37939000000", "longTermDebt": "8591000000", "shortTermDebt": "1289000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "611130391", "totalCurrentAssets": "10162000000", "totalShareholderEquity": "12927000000", "totalCurrentLiabilities": "10941000000", "cashAndShortTermInvestments": "379000000" }, "cashflow": { "freeCashFlow": "965000000", "dividendsPaid": "-976000000", "issuanceOfDebt": "1765000000", "issuanceOfStock": null, "repaymentOfDebt": "-1648000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1399000000", "repurchaseOfStock": "-5991000000", "capitalExpenditures": "-434000000" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "income_statement": { "revenue": 22952000000, "cost_of_revenue": 14875000000, "gross_profit": 8077000000, "ebit": 2416000000, "ebitda": 2719000000, "pretax_income": null, "tax_provision": null, "net_income": 1705000000, "net_income_to_common": 1705000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606000000, "total_current_assets": 11179000000, "total_assets": 42695000000, "short_term_debt": 1489000000, "long_term_debt": 8004000000, "total_debt": 9493000000, "total_liabilities": null, "total_equity": 16098000000, "shares_outstanding": 662878003, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2098000000, "capital_expenditure": -494000000, "free_cash_flow": 1604000000, "dividends_paid": -1000000000, "share_repurchases": -1246000000, "shares_issued": null, "net_debt_issued": 357000000 }, "complete_fields": { "id": 390105, "ticker_id": 20779, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2719000000", "netIncome": "1705000000", "grossProfit": "8077000000", "totalRevenue": "22952000000", "costOfRevenue": "14875000000", "interestExpense": "381000000", "operatingIncome": "2416000000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "816000000" }, "balance": { "totalDebt": "9493000000", "totalAssets": "42695000000", "longTermDebt": "8004000000", "shortTermDebt": "1489000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "662878003", "totalCurrentAssets": "11179000000", "totalShareholderEquity": "16098000000", "totalCurrentLiabilities": "11955000000", "cashAndShortTermInvestments": "606000000" }, "cashflow": { "freeCashFlow": "1604000000", "dividendsPaid": "-1000000000", "issuanceOfDebt": "1281000000", "issuanceOfStock": null, "repaymentOfDebt": "-924000000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "2098000000", "repurchaseOfStock": "-1246000000", "capitalExpenditures": "-494000000" } }, "revenue": 22952000000, "cost_of_revenue": 14875000000, "gross_profit": 8077000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2416000000, "depreciation_amortisation": 816000000, "ebitda": 2719000000, "interest_expense": 381000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1705000000, "net_income_continuing_ops": null, "net_income_to_common": 1705000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 606000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11179000000, "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": 42695000000, "short_term_debt": 1489000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11955000000, "long_term_debt": 8004000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9493000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16098000000, "shares_outstanding": 662878003, "operating_cash_flow": 2098000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -494000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1000000000, "share_repurchases": -1246000000, "shares_issued": null, "net_debt_issued": 357000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1604000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2719000000", "netIncome": "1705000000", "grossProfit": "8077000000", "totalRevenue": "22952000000", "costOfRevenue": "14875000000", "interestExpense": "381000000", "operatingIncome": "2416000000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "816000000" }, "balance": { "totalDebt": "9493000000", "totalAssets": "42695000000", "longTermDebt": "8004000000", "shortTermDebt": "1489000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "662878003", "totalCurrentAssets": "11179000000", "totalShareholderEquity": "16098000000", "totalCurrentLiabilities": "11955000000", "cashAndShortTermInvestments": "606000000" }, "cashflow": { "freeCashFlow": "1604000000", "dividendsPaid": "-1000000000", "issuanceOfDebt": "1281000000", "issuanceOfStock": null, "repaymentOfDebt": "-924000000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "2098000000", "repurchaseOfStock": "-1246000000", "capitalExpenditures": "-494000000" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "income_statement": { "revenue": 22331000000, "cost_of_revenue": 14527000000, "gross_profit": 7804000000, "ebit": 2417000000, "ebitda": 2116000000, "pretax_income": null, "tax_provision": null, "net_income": 1849000000, "net_income_to_common": 1849000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828000000, "total_current_assets": 10737000000, "total_assets": 42242000000, "short_term_debt": 1006000000, "long_term_debt": 7818000000, "total_debt": 8824000000, "total_liabilities": null, "total_equity": 16545000000, "shares_outstanding": 680372072, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2221000000, "capital_expenditure": -446000000, "free_cash_flow": 1775000000, "dividends_paid": -980000000, "share_repurchases": -625000000, "shares_issued": 42000000, "net_debt_issued": -382000000 }, "complete_fields": { "id": 390106, "ticker_id": 20779, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2116000000", "netIncome": "1849000000", "grossProfit": "7804000000", "totalRevenue": "22331000000", "costOfRevenue": "14527000000", "interestExpense": "258000000", "operatingIncome": "2417000000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "745000000" }, "balance": { "totalDebt": "8824000000", "totalAssets": "42242000000", "longTermDebt": "7818000000", "shortTermDebt": "1006000000", "fiscalDateEnding": "2023-09-30", "totalLiabilities": null, "sharesOutstanding": "680372072", "totalCurrentAssets": "10737000000", "totalShareholderEquity": "16545000000", "totalCurrentLiabilities": "11084000000", "cashAndShortTermInvestments": "828000000" }, "cashflow": { "freeCashFlow": "1775000000", "dividendsPaid": "-980000000", "issuanceOfDebt": "1173000000", "issuanceOfStock": "42000000", "repaymentOfDebt": "-1555000000", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "2221000000", "repurchaseOfStock": "-625000000", "capitalExpenditures": "-446000000" } }, "revenue": 22331000000, "cost_of_revenue": 14527000000, "gross_profit": 7804000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2417000000, "depreciation_amortisation": 745000000, "ebitda": 2116000000, "interest_expense": 258000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1849000000, "net_income_continuing_ops": null, "net_income_to_common": 1849000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 828000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10737000000, "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": 42242000000, "short_term_debt": 1006000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11084000000, "long_term_debt": 7818000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8824000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16545000000, "shares_outstanding": 680372072, "operating_cash_flow": 2221000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -446000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -980000000, "share_repurchases": -625000000, "shares_issued": 42000000, "net_debt_issued": -382000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1775000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2116000000", "netIncome": "1849000000", "grossProfit": "7804000000", "totalRevenue": "22331000000", "costOfRevenue": "14527000000", "interestExpense": "258000000", "operatingIncome": "2417000000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "745000000" }, "balance": { "totalDebt": "8824000000", "totalAssets": "42242000000", "longTermDebt": "7818000000", "shortTermDebt": "1006000000", "fiscalDateEnding": "2023-09-30", "totalLiabilities": null, "sharesOutstanding": "680372072", "totalCurrentAssets": "10737000000", "totalShareholderEquity": "16545000000", "totalCurrentLiabilities": "11084000000", "cashAndShortTermInvestments": "828000000" }, "cashflow": { "freeCashFlow": "1775000000", "dividendsPaid": "-980000000", "issuanceOfDebt": "1173000000", "issuanceOfStock": "42000000", "repaymentOfDebt": "-1555000000", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "2221000000", "repurchaseOfStock": "-625000000", "capitalExpenditures": "-446000000" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "income_statement": { "revenue": 20637000000, "cost_of_revenue": 13547000000, "gross_profit": 7090000000, "ebit": 2012000000, "ebitda": 2050000000, "pretax_income": null, "tax_provision": null, "net_income": 1532000000, "net_income_to_common": 1532000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2031000000, "total_current_assets": 11685000000, "total_assets": 42158000000, "short_term_debt": 1534000000, "long_term_debt": 7426000000, "total_debt": 8960000000, "total_liabilities": null, "total_equity": 16268000000, "shares_outstanding": 688696768, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1990000000, "capital_expenditure": -487000000, "free_cash_flow": 1503000000, "dividends_paid": -916000000, "share_repurchases": -1441000000, "shares_issued": 17000000, "net_debt_issued": 1587000000 }, "complete_fields": { "id": 390107, "ticker_id": 20779, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2050000000", "netIncome": "1532000000", "grossProfit": "7090000000", "totalRevenue": "20637000000", "costOfRevenue": "13547000000", "interestExpense": "221000000", "operatingIncome": "2012000000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "717000000" }, "balance": { "totalDebt": "8960000000", "totalAssets": "42158000000", "longTermDebt": "7426000000", "shortTermDebt": "1534000000", "fiscalDateEnding": "2022-09-30", "totalLiabilities": null, "sharesOutstanding": "688696768", "totalCurrentAssets": "11685000000", "totalShareholderEquity": "16268000000", "totalCurrentLiabilities": "11239000000", "cashAndShortTermInvestments": "2031000000" }, "cashflow": { "freeCashFlow": "1503000000", "dividendsPaid": "-916000000", "issuanceOfDebt": "1771000000", "issuanceOfStock": "17000000", "repaymentOfDebt": "-184000000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "1990000000", "repurchaseOfStock": "-1441000000", "capitalExpenditures": "-487000000" } }, "revenue": 20637000000, "cost_of_revenue": 13547000000, "gross_profit": 7090000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2012000000, "depreciation_amortisation": 717000000, "ebitda": 2050000000, "interest_expense": 221000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1532000000, "net_income_continuing_ops": null, "net_income_to_common": 1532000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2031000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11685000000, "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": 42158000000, "short_term_debt": 1534000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11239000000, "long_term_debt": 7426000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8960000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16268000000, "shares_outstanding": 688696768, "operating_cash_flow": 1990000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -487000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -916000000, "share_repurchases": -1441000000, "shares_issued": 17000000, "net_debt_issued": 1587000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1503000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2050000000", "netIncome": "1532000000", "grossProfit": "7090000000", "totalRevenue": "20637000000", "costOfRevenue": "13547000000", "interestExpense": "221000000", "operatingIncome": "2012000000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "717000000" }, "balance": { "totalDebt": "8960000000", "totalAssets": "42158000000", "longTermDebt": "7426000000", "shortTermDebt": "1534000000", "fiscalDateEnding": "2022-09-30", "totalLiabilities": null, "sharesOutstanding": "688696768", "totalCurrentAssets": "11685000000", "totalShareholderEquity": "16268000000", "totalCurrentLiabilities": "11239000000", "cashAndShortTermInvestments": "2031000000" }, "cashflow": { "freeCashFlow": "1503000000", "dividendsPaid": "-916000000", "issuanceOfDebt": "1771000000", "issuanceOfStock": "17000000", "repaymentOfDebt": "-184000000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "1990000000", "repurchaseOfStock": "-1441000000", "capitalExpenditures": "-487000000" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+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": 178000000, "net_debt_issued": null }, "complete_fields": { "id": 390108, "ticker_id": 20779, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "178000000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "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": 178000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "178000000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "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": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "income_statement": { "revenue": 6142000000, "cost_of_revenue": 3880000000, "gross_profit": 2262000000, "ebit": 861000000, "ebitda": 967000000, "pretax_income": null, "tax_provision": null, "net_income": 613000000, "net_income_to_common": 613000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 698000000, "total_current_assets": 10991000000, "total_assets": 38354000000, "short_term_debt": 910000000, "long_term_debt": 8613000000, "total_debt": 9523000000, "total_liabilities": null, "total_equity": 13518000000, "shares_outstanding": 610115603, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 641000000, "capital_expenditure": -68000000, "free_cash_flow": 573000000, "dividends_paid": null, "share_repurchases": -215000000, "shares_issued": null, "net_debt_issued": -87000000 }, "complete_fields": { "id": 390097, "ticker_id": 20779, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "967000000", "netIncome": "613000000", "grossProfit": "2262000000", "totalRevenue": "6142000000", "costOfRevenue": "3880000000", "interestExpense": "60000000", "operatingIncome": "861000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "169000000" }, "balance": { "totalDebt": "9523000000", "totalAssets": "38354000000", "longTermDebt": "8613000000", "shortTermDebt": "910000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "610115603", "totalCurrentAssets": "10991000000", "totalShareholderEquity": "13518000000", "totalCurrentLiabilities": "10605000000", "cashAndShortTermInvestments": "698000000" }, "cashflow": { "freeCashFlow": "573000000", "dividendsPaid": null, "issuanceOfDebt": "265000000", "issuanceOfStock": null, "repaymentOfDebt": "-352000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "641000000", "repurchaseOfStock": "-215000000", "capitalExpenditures": "-68000000" } }, "revenue": 6142000000, "cost_of_revenue": 3880000000, "gross_profit": 2262000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 861000000, "depreciation_amortisation": 169000000, "ebitda": 967000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 613000000, "net_income_continuing_ops": null, "net_income_to_common": 613000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 698000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10991000000, "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": 38354000000, "short_term_debt": 910000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10605000000, "long_term_debt": 8613000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9523000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 13518000000, "shares_outstanding": 610115603, "operating_cash_flow": 641000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -68000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -215000000, "shares_issued": null, "net_debt_issued": -87000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 573000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "967000000", "netIncome": "613000000", "grossProfit": "2262000000", "totalRevenue": "6142000000", "costOfRevenue": "3880000000", "interestExpense": "60000000", "operatingIncome": "861000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "169000000" }, "balance": { "totalDebt": "9523000000", "totalAssets": "38354000000", "longTermDebt": "8613000000", "shortTermDebt": "910000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "610115603", "totalCurrentAssets": "10991000000", "totalShareholderEquity": "13518000000", "totalCurrentLiabilities": "10605000000", "cashAndShortTermInvestments": "698000000" }, "cashflow": { "freeCashFlow": "573000000", "dividendsPaid": null, "issuanceOfDebt": "265000000", "issuanceOfStock": null, "repaymentOfDebt": "-352000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "641000000", "repurchaseOfStock": "-215000000", "capitalExpenditures": "-68000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "income_statement": { "revenue": 5797000000, "cost_of_revenue": 3723000000, "gross_profit": 2074000000, "ebit": 853000000, "ebitda": 914000000, "pretax_income": null, "tax_provision": null, "net_income": 524000000, "net_income_to_common": 524000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 552000000, "total_current_assets": 10441000000, "total_assets": 37983000000, "short_term_debt": 1004000000, "long_term_debt": 8701000000, "total_debt": 9705000000, "total_liabilities": null, "total_equity": 13204000000, "shares_outstanding": 612004462, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 544000000, "capital_expenditure": -80000000, "free_cash_flow": 464000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -171000000 }, "complete_fields": { "id": 390098, "ticker_id": 20779, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "914000000", "netIncome": "524000000", "grossProfit": "2074000000", "totalRevenue": "5797000000", "costOfRevenue": "3723000000", "interestExpense": "42000000", "operatingIncome": "853000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "164000000" }, "balance": { "totalDebt": "9705000000", "totalAssets": "37983000000", "longTermDebt": "8701000000", "shortTermDebt": "1004000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "612004462", "totalCurrentAssets": "10441000000", "totalShareholderEquity": "13204000000", "totalCurrentLiabilities": "10501000000", "cashAndShortTermInvestments": "552000000" }, "cashflow": { "freeCashFlow": "464000000", "dividendsPaid": null, "issuanceOfDebt": "116000000", "issuanceOfStock": null, "repaymentOfDebt": "-287000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "544000000", "repurchaseOfStock": "0", "capitalExpenditures": "-80000000" } }, "revenue": 5797000000, "cost_of_revenue": 3723000000, "gross_profit": 2074000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 853000000, "depreciation_amortisation": 164000000, "ebitda": 914000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 524000000, "net_income_continuing_ops": null, "net_income_to_common": 524000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 552000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10441000000, "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": 37983000000, "short_term_debt": 1004000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10501000000, "long_term_debt": 8701000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9705000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 13204000000, "shares_outstanding": 612004462, "operating_cash_flow": 544000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -80000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -171000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 464000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "914000000", "netIncome": "524000000", "grossProfit": "2074000000", "totalRevenue": "5797000000", "costOfRevenue": "3723000000", "interestExpense": "42000000", "operatingIncome": "853000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "164000000" }, "balance": { "totalDebt": "9705000000", "totalAssets": "37983000000", "longTermDebt": "8701000000", "shortTermDebt": "1004000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "612004462", "totalCurrentAssets": "10441000000", "totalShareholderEquity": "13204000000", "totalCurrentLiabilities": "10501000000", "cashAndShortTermInvestments": "552000000" }, "cashflow": { "freeCashFlow": "464000000", "dividendsPaid": null, "issuanceOfDebt": "116000000", "issuanceOfStock": null, "repaymentOfDebt": "-287000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "544000000", "repurchaseOfStock": "0", "capitalExpenditures": "-80000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "income_statement": { "revenue": 6442000000, "cost_of_revenue": 4091000000, "gross_profit": 2351000000, "ebit": 830000000, "ebitda": 684000000, "pretax_income": null, "tax_provision": null, "net_income": 1693000000, "net_income_to_common": 1693000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379000000, "total_current_assets": 10162000000, "total_assets": 37939000000, "short_term_debt": 1289000000, "long_term_debt": 8591000000, "total_debt": 9880000000, "total_liabilities": null, "total_equity": 12927000000, "shares_outstanding": 611130391, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -442000000, "capital_expenditure": -130000000, "free_cash_flow": -572000000, "dividends_paid": -243000000, "share_repurchases": -5021000000, "shares_issued": null, "net_debt_issued": -439000000 }, "complete_fields": { "id": 390099, "ticker_id": 20779, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "684000000", "netIncome": "1693000000", "grossProfit": "2351000000", "totalRevenue": "6442000000", "costOfRevenue": "4091000000", "interestExpense": "49000000", "operatingIncome": "830000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "280000000" }, "balance": { "totalDebt": "9880000000", "totalAssets": "37939000000", "longTermDebt": "8591000000", "shortTermDebt": "1289000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "611130391", "totalCurrentAssets": "10162000000", "totalShareholderEquity": "12927000000", "totalCurrentLiabilities": "10941000000", "cashAndShortTermInvestments": "379000000" }, "cashflow": { "freeCashFlow": "-572000000", "dividendsPaid": "-243000000", "issuanceOfDebt": "707000000", "issuanceOfStock": null, "repaymentOfDebt": "-1146000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-442000000", "repurchaseOfStock": "-5021000000", "capitalExpenditures": "-130000000" } }, "revenue": 6442000000, "cost_of_revenue": 4091000000, "gross_profit": 2351000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 830000000, "depreciation_amortisation": 280000000, "ebitda": 684000000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1693000000, "net_income_continuing_ops": null, "net_income_to_common": 1693000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 379000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10162000000, "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": 37939000000, "short_term_debt": 1289000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10941000000, "long_term_debt": 8591000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9880000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12927000000, "shares_outstanding": 611130391, "operating_cash_flow": -442000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -130000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -243000000, "share_repurchases": -5021000000, "shares_issued": null, "net_debt_issued": -439000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -572000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "684000000", "netIncome": "1693000000", "grossProfit": "2351000000", "totalRevenue": "6442000000", "costOfRevenue": "4091000000", "interestExpense": "49000000", "operatingIncome": "830000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "280000000" }, "balance": { "totalDebt": "9880000000", "totalAssets": "37939000000", "longTermDebt": "8591000000", "shortTermDebt": "1289000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "611130391", "totalCurrentAssets": "10162000000", "totalShareholderEquity": "12927000000", "totalCurrentLiabilities": "10941000000", "cashAndShortTermInvestments": "379000000" }, "cashflow": { "freeCashFlow": "-572000000", "dividendsPaid": "-243000000", "issuanceOfDebt": "707000000", "issuanceOfStock": null, "repaymentOfDebt": "-1146000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-442000000", "repurchaseOfStock": "-5021000000", "capitalExpenditures": "-130000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "income_statement": { "revenue": 6052000000, "cost_of_revenue": 3806000000, "gross_profit": 2246000000, "ebit": 829000000, "ebitda": 950000000, "pretax_income": null, "tax_provision": null, "net_income": 701000000, "net_income_to_common": 701000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 731000000, "total_current_assets": 11849000000, "total_assets": 43393000000, "short_term_debt": 1847000000, "long_term_debt": 8446000000, "total_debt": 10293000000, "total_liabilities": null, "total_equity": 15830000000, "shares_outstanding": 654385440, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 995000000, "capital_expenditure": -94000000, "free_cash_flow": 901000000, "dividends_paid": -243000000, "share_repurchases": -310000000, "shares_issued": 4000000, "net_debt_issued": -1263000000 }, "complete_fields": { "id": 390101, "ticker_id": 20779, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "950000000", "netIncome": "701000000", "grossProfit": "2246000000", "totalRevenue": "6052000000", "costOfRevenue": "3806000000", "interestExpense": "55000000", "operatingIncome": "829000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "190000000" }, "balance": { "totalDebt": "10293000000", "totalAssets": "43393000000", "longTermDebt": "8446000000", "shortTermDebt": "1847000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "654385440", "totalCurrentAssets": "11849000000", "totalShareholderEquity": "15830000000", "totalCurrentLiabilities": "12350000000", "cashAndShortTermInvestments": "731000000" }, "cashflow": { "freeCashFlow": "901000000", "dividendsPaid": "-243000000", "issuanceOfDebt": "-669000000", "issuanceOfStock": "4000000", "repaymentOfDebt": "594000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "995000000", "repurchaseOfStock": "-310000000", "capitalExpenditures": "-94000000" } }, "revenue": 6052000000, "cost_of_revenue": 3806000000, "gross_profit": 2246000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 829000000, "depreciation_amortisation": 190000000, "ebitda": 950000000, "interest_expense": 55000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 701000000, "net_income_continuing_ops": null, "net_income_to_common": 701000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 731000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11849000000, "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": 43393000000, "short_term_debt": 1847000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12350000000, "long_term_debt": 8446000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10293000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15830000000, "shares_outstanding": 654385440, "operating_cash_flow": 995000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -94000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -243000000, "share_repurchases": -310000000, "shares_issued": 4000000, "net_debt_issued": -1263000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 901000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "950000000", "netIncome": "701000000", "grossProfit": "2246000000", "totalRevenue": "6052000000", "costOfRevenue": "3806000000", "interestExpense": "55000000", "operatingIncome": "829000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "190000000" }, "balance": { "totalDebt": "10293000000", "totalAssets": "43393000000", "longTermDebt": "8446000000", "shortTermDebt": "1847000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "654385440", "totalCurrentAssets": "11849000000", "totalShareholderEquity": "15830000000", "totalCurrentLiabilities": "12350000000", "cashAndShortTermInvestments": "731000000" }, "cashflow": { "freeCashFlow": "901000000", "dividendsPaid": "-243000000", "issuanceOfDebt": "-669000000", "issuanceOfStock": "4000000", "repaymentOfDebt": "594000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "995000000", "repurchaseOfStock": "-310000000", "capitalExpenditures": "-94000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "income_statement": { "revenue": 5676000000, "cost_of_revenue": 3607000000, "gross_profit": 2069000000, "ebit": 642000000, "ebitda": 759000000, "pretax_income": null, "tax_provision": null, "net_income": 478000000, "net_income_to_common": 478000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 795000000, "total_current_assets": 11350000000, "total_assets": 42367000000, "short_term_debt": 1819000000, "long_term_debt": 8167000000, "total_debt": 9986000000, "total_liabilities": null, "total_equity": 15805000000, "shares_outstanding": 658047305, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 599000000, "capital_expenditure": -94000000, "free_cash_flow": 505000000, "dividends_paid": -245000000, "share_repurchases": -330000000, "shares_issued": null, "net_debt_issued": -156000000 }, "complete_fields": { "id": 390102, "ticker_id": 20779, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "759000000", "netIncome": "478000000", "grossProfit": "2069000000", "totalRevenue": "5676000000", "costOfRevenue": "3607000000", "interestExpense": "56000000", "operatingIncome": "642000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "202000000" }, "balance": { "totalDebt": "9986000000", "totalAssets": "42367000000", "longTermDebt": "8167000000", "shortTermDebt": "1819000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "658047305", "totalCurrentAssets": "11350000000", "totalShareholderEquity": "15805000000", "totalCurrentLiabilities": "11817000000", "cashAndShortTermInvestments": "795000000" }, "cashflow": { "freeCashFlow": "505000000", "dividendsPaid": "-245000000", "issuanceOfDebt": "346000000", "issuanceOfStock": null, "repaymentOfDebt": "-502000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "599000000", "repurchaseOfStock": "-330000000", "capitalExpenditures": "-94000000" } }, "revenue": 5676000000, "cost_of_revenue": 3607000000, "gross_profit": 2069000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 642000000, "depreciation_amortisation": 202000000, "ebitda": 759000000, "interest_expense": 56000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 478000000, "net_income_continuing_ops": null, "net_income_to_common": 478000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 795000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11350000000, "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": 42367000000, "short_term_debt": 1819000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11817000000, "long_term_debt": 8167000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9986000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15805000000, "shares_outstanding": 658047305, "operating_cash_flow": 599000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -94000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -245000000, "share_repurchases": -330000000, "shares_issued": null, "net_debt_issued": -156000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 505000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "759000000", "netIncome": "478000000", "grossProfit": "2069000000", "totalRevenue": "5676000000", "costOfRevenue": "3607000000", "interestExpense": "56000000", "operatingIncome": "642000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "202000000" }, "balance": { "totalDebt": "9986000000", "totalAssets": "42367000000", "longTermDebt": "8167000000", "shortTermDebt": "1819000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "658047305", "totalCurrentAssets": "11350000000", "totalShareholderEquity": "15805000000", "totalCurrentLiabilities": "11817000000", "cashAndShortTermInvestments": "795000000" }, "cashflow": { "freeCashFlow": "505000000", "dividendsPaid": "-245000000", "issuanceOfDebt": "346000000", "issuanceOfStock": null, "repaymentOfDebt": "-502000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "599000000", "repurchaseOfStock": "-330000000", "capitalExpenditures": "-94000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+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": -245000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390103, "ticker_id": 20779, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+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": "-245000000", "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": -245000000, "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": "-245000000", "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": "2026-06-07T12:21:44.209805+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": -247000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390104, "ticker_id": 20779, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:21:44.209805+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-247000000", "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": -247000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-247000000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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": "2025-09-30" }, "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" ] } } }