{ "ticker": { "uuid": "24b79ba4-1b39-4cb3-86ad-1b6da4a0453d", "symbol": "F3A", "name": "First Solar, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/24b79ba4-1b39-4cb3-86ad-1b6da4a0453d/", "api_url": "https://sharemaestro.com/factors/api/tickers/24b79ba4-1b39-4cb3-86ad-1b6da4a0453d/" }, "ticker_metadata": { "id": 15347, "uuid": "24b79ba4-1b39-4cb3-86ad-1b6da4a0453d", "symbol": "F3A", "name": "First Solar, Inc.", "asset_type": "equity", "market_cap": 28099053568, "stock_exchange_id": 8, "industry": "Solar", "sector": "Technology", "description": "First Solar, Inc., a solar technology company, provides photovoltaic (PV) solar energy solutions in the United States, France, India, Chile, and internationally. The company manufactures and sells PV solar modules with thin film semiconductor technology that provides conventional crystalline silicon PV solar modules. It also designs, manufactures, and sells cadmium telluride solar modules that convert sunlight into electricity. The company serves system developers, independent power producers, utilities, commercial and industrial companies, large corporate energy buyers, and other system owners and operators. The company was formerly known as First Solar Holdings, Inc. and changed its name to First Solar, Inc. in 2006. First Solar, Inc. was founded in 1999 and is headquartered in Phoenix, Arizona.", "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": "24b79ba4-1b39-4cb3-86ad-1b6da4a0453d", "symbol": "F3A", "name": "First Solar, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Solar", "page_url": "https://sharemaestro.com/factors/ticker/24b79ba4-1b39-4cb3-86ad-1b6da4a0453d/", "api_url": "https://sharemaestro.com/factors/api/tickers/24b79ba4-1b39-4cb3-86ad-1b6da4a0453d/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.8, "value": 0.39, "quality": 0.89, "momentum": 0.85, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 248, "market_cap": 26648344744, "pe_ratio": 16.002, "earnings_yield": 0.0625, "ebitda_to_ev": 0.093, "shareholder_yield": 0, "roe": 0.1686, "piotroski_f_score": 7, "momentum_12_1": 0.2601, "volatility_252d": 0.5108 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:05.504182+00:00", "batch_id": "" }, "size": { "price_close": 248, "market_cap": 26648344744, "market_cap_usd": 26648344744, "enterprise_value": 24872488744, "shares_outstanding": 107453003, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.002, "pb_ratio": 2.6976, "ptbv_ratio": 2.6976, "ps_ratio": 4.9175, "pcf_ratio": 10.8759, "pfcf_ratio": 15.9783, "ev_ebitda": 10.7572, "ev_ebit": 14.453, "ev_sales": 4.5898, "ev_fcf": 14.9135, "earnings_yield": 0.0625, "fcf_yield": 0.0671, "price_to_sales": 4.9175, "price_to_book": 2.6976, "price_to_cashflow": 10.8759, "ebitda_to_ev": 0.093, "sales_yield": 0.2179 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0171, "total_yield": 0.0171 }, "quality": { "gross_margin": 0.4174, "operating_margin": 0.3176, "net_margin": 0.3073, "ebitda_margin": 0.4267, "fcf_margin": 0.3078, "roe": 0.1686, "roa": 0.1247, "roic": 0.1593, "roc_greenblatt": null, "asset_turnover": 0.4059, "cash_conversion": 1.0015, "accruals_ratio": -0.0588, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.3187, "revenue_stability_5y": 0.293, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1694, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.768, "debt_to_assets": 0.044, "interest_coverage": 40.7599, "current_ratio": 2.5566, "quick_ratio": 2.5566, "net_debt": -1775856000, "local_beta": 0.2046, "volatility_252d": 0.5108, "volatility_60d": 1.1326, "max_drawdown_12m": -0.3116, "risk_adjusted_momentum": 0.5093 }, "growth": { "revenue_growth_1y": 0.2409, "revenue_growth_3y_cagr": 0.2584, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.18, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.1928, "revenue_growth": 0.2409, "earnings_growth": 0.18 }, "momentum": { "price_return_1m": 0.3537, "price_return_3m": 0.5137, "price_return_6m": 0.1022, "price_return_9m": 0.4253, "price_return_12m": 0.7059, "price_return_12m_ex1m": 0.2601, "momentum_6m": 0.1022, "momentum_12m": 0.7059, "momentum_12_1": 0.2601, "distance_from_52w_high": -0.0516, "distance_from_52w_low": 0.9491, "relative_strength": 0.6872 }, "raw_ttm": { "revenue_ttm": 5419048000, "gross_profit_ttm": 2262067000, "ebit_ttm": 1720923000, "ebitda_ttm": 2312175000, "net_income_ttm": 1665313000, "eps_diluted_ttm": 15.4981, "operating_cash_flow_ttm": 2450221000, "capital_expenditure_ttm": -782438000, "fcf_ttm": 1667783000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42221000, "cash_and_equivalents": 2362979000, "total_current_assets": 5645737000, "total_current_liabilities": 2208317000, "net_ppe": null, "total_assets": 13351097000, "total_debt": 587123000, "total_equity": 9878568000, "net_working_capital": 1263035000, "book_value_per_share": 91.9338, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 91.9338 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 41, "rank_pb": 61, "rank_ptbv": 61, "rank_ps": 84, "rank_pcf": 52, "rank_ev_ebitda": 53, "rank_ev_ebit": 50, "rank_earnings_yield": 41, "rank_fcf_yield": 27, "rank_dividend_yield": 80, "rank_shareholder_yield": 82, "rank_total_yield": 70, "rank_roe": 31, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 52, "rank_fcf_margin": 8, "rank_piotroski": 20, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 36, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 15 }, "composites": { "value_composite": 61, "quality_composite": 11, "momentum_composite": 15, "growth_composite": 8, "yield_composite": 83, "svqf_composite": 30, "vc1_composite": 69, "vc2_composite": 73, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 20, "quality_value_composite": 0.5892, "os_score": 0.8, "value_percentile": 0.39, "quality_percentile": 0.89, "momentum_percentile": 0.85, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 7814, "ticker_id": 15347, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:05.504182+00:00", "batch_id": "", "os_score_delta": null, "price_close": 248, "market_cap": 26648344744, "market_cap_usd": 26648344744, "enterprise_value": 24872488744, "shares_outstanding": 107453003, "fx_rate_to_usd": null, "pe_ratio": 16.00200367, "pb_ratio": 2.69759187, "ptbv_ratio": 2.69759187, "ps_ratio": 4.91753252, "pcf_ratio": 10.87589436, "pfcf_ratio": 15.97830458, "ev_ebitda": 10.75718263, "ev_ebit": 14.45299339, "ev_sales": 4.58982625, "ev_fcf": 14.91350418, "earnings_yield": 0.06249217, "fcf_yield": 0.06705332, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.01709701, "total_yield": 0.01709701, "gross_margin": 0.41742885, "operating_margin": 0.31756925, "net_margin": 0.3073073, "ebitda_margin": 0.4266755, "fcf_margin": 0.3077631, "roe": 0.16857838, "roa": 0.1247323, "roic": 0.15929139, "roc_greenblatt": null, "asset_turnover": 0.40588785, "cash_conversion": 1.0014832, "accruals_ratio": -0.05878978, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.76804567, "debt_to_assets": 0.04397564, "interest_coverage": 40.75988252, "current_ratio": 2.55657906, "quick_ratio": 2.55657906, "net_debt": -1775856000, "revenue_growth_1y": 0.24085055, "revenue_growth_3y_cagr": 0.25837495, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1800493, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.19282027, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.318677, "revenue_stability_5y": 0.292973, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.35371181, "price_return_3m": 0.51367191, "price_return_6m": 0.10222222, "price_return_9m": 0.42528736, "price_return_12m": 0.7058742, "price_return_12m_ex1m": 0.26014576, "distance_from_52w_high": -0.05162524, "distance_from_52w_low": 0.94907265, "relative_strength": 0.68717023, "local_beta": 0.2046, "volatility_252d": 0.510769, "volatility_60d": 1.132601, "max_drawdown_12m": -0.31156524, "revenue_ttm": 5419048000, "gross_profit_ttm": 2262067000, "ebit_ttm": 1720923000, "ebitda_ttm": 2312175000, "net_income_ttm": 1665313000, "eps_diluted_ttm": 15.49805918, "operating_cash_flow_ttm": 2450221000, "capital_expenditure_ttm": -782438000, "fcf_ttm": 1667783000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42221000, "cash_and_equivalents": 2362979000, "total_current_assets": 5645737000, "total_current_liabilities": 2208317000, "net_ppe": null, "total_assets": 13351097000, "total_debt": 587123000, "total_equity": 9878568000, "net_working_capital": 1263035000, "book_value_per_share": 91.93384758, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 91.93384758, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 41, "rank_pb": 61, "rank_ptbv": 61, "rank_ps": 84, "rank_pcf": 52, "rank_ev_ebitda": 53, "rank_ev_ebit": 50, "rank_earnings_yield": 41, "rank_fcf_yield": 27, "rank_dividend_yield": 80, "rank_shareholder_yield": 82, "rank_total_yield": 70, "rank_roe": 31, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 52, "rank_fcf_margin": 8, "rank_piotroski": 20, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 36, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 15, "value_composite": 61, "quality_composite": 11, "momentum_composite": 15, "growth_composite": 8, "yield_composite": 83, "svqf_composite": 30, "vc1_composite": 69, "vc2_composite": 73, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 75, "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": 248, "os": 0.8, "value": 0.39, "quality": 0.89, "momentum": 0.85, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 16.002, "earnings_yield": 0.0625, "shareholder_yield": 0, "roe": 0.1686, "momentum_12_1": 0.2601, "complete_fields": { "id": 7814, "ticker_id": 15347, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:05.504182+00:00", "batch_id": "", "os_score_delta": null, "price_close": 248, "market_cap": 26648344744, "market_cap_usd": 26648344744, "enterprise_value": 24872488744, "shares_outstanding": 107453003, "fx_rate_to_usd": null, "pe_ratio": 16.00200367, "pb_ratio": 2.69759187, "ptbv_ratio": 2.69759187, "ps_ratio": 4.91753252, "pcf_ratio": 10.87589436, "pfcf_ratio": 15.97830458, "ev_ebitda": 10.75718263, "ev_ebit": 14.45299339, "ev_sales": 4.58982625, "ev_fcf": 14.91350418, "earnings_yield": 0.06249217, "fcf_yield": 0.06705332, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.01709701, "total_yield": 0.01709701, "gross_margin": 0.41742885, "operating_margin": 0.31756925, "net_margin": 0.3073073, "ebitda_margin": 0.4266755, "fcf_margin": 0.3077631, "roe": 0.16857838, "roa": 0.1247323, "roic": 0.15929139, "roc_greenblatt": null, "asset_turnover": 0.40588785, "cash_conversion": 1.0014832, "accruals_ratio": -0.05878978, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.76804567, "debt_to_assets": 0.04397564, "interest_coverage": 40.75988252, "current_ratio": 2.55657906, "quick_ratio": 2.55657906, "net_debt": -1775856000, "revenue_growth_1y": 0.24085055, "revenue_growth_3y_cagr": 0.25837495, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1800493, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.19282027, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.318677, "revenue_stability_5y": 0.292973, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.35371181, "price_return_3m": 0.51367191, "price_return_6m": 0.10222222, "price_return_9m": 0.42528736, "price_return_12m": 0.7058742, "price_return_12m_ex1m": 0.26014576, "distance_from_52w_high": -0.05162524, "distance_from_52w_low": 0.94907265, "relative_strength": 0.68717023, "local_beta": 0.2046, "volatility_252d": 0.510769, "volatility_60d": 1.132601, "max_drawdown_12m": -0.31156524, "revenue_ttm": 5419048000, "gross_profit_ttm": 2262067000, "ebit_ttm": 1720923000, "ebitda_ttm": 2312175000, "net_income_ttm": 1665313000, "eps_diluted_ttm": 15.49805918, "operating_cash_flow_ttm": 2450221000, "capital_expenditure_ttm": -782438000, "fcf_ttm": 1667783000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 42221000, "cash_and_equivalents": 2362979000, "total_current_assets": 5645737000, "total_current_liabilities": 2208317000, "net_ppe": null, "total_assets": 13351097000, "total_debt": 587123000, "total_equity": 9878568000, "net_working_capital": 1263035000, "book_value_per_share": 91.93384758, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 91.93384758, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 41, "rank_pb": 61, "rank_ptbv": 61, "rank_ps": 84, "rank_pcf": 52, "rank_ev_ebitda": 53, "rank_ev_ebit": 50, "rank_earnings_yield": 41, "rank_fcf_yield": 27, "rank_dividend_yield": 80, "rank_shareholder_yield": 82, "rank_total_yield": 70, "rank_roe": 31, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 52, "rank_fcf_margin": 8, "rank_piotroski": 20, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 36, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 15, "value_composite": 61, "quality_composite": 11, "momentum_composite": 15, "growth_composite": 8, "yield_composite": 83, "svqf_composite": 30, "vc1_composite": 69, "vc2_composite": 73, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 75, "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": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "income_statement": { "revenue": 5219376000, "cost_of_revenue": 3099037000, "gross_profit": 2120339000, "ebit": 1596864000, "ebitda": 2154260000, "pretax_income": null, "tax_provision": null, "net_income": 1528229000, "net_income_to_common": 1528229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2803514000, "total_current_assets": 6028832000, "total_assets": 13321310000, "short_term_debt": 215979000, "long_term_debt": 282593000, "total_debt": 655335000, "total_liabilities": null, "total_equity": 9537993000, "shares_outstanding": 107309794, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2057105000, "capital_expenditure": -869875000, "free_cash_flow": 1187230000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -102893000 }, "complete_fields": { "id": 386103, "ticker_id": 15347, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2154260000", "netIncome": "1528229000", "grossProfit": "2120339000", "totalRevenue": "5219376000", "costOfRevenue": "3099037000", "interestExpense": "44131000", "operatingIncome": "1596864000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "233421000", "depreciationAndAmortization": "529216000" }, "balance": { "totalDebt": "655335000", "totalAssets": "13321310000", "longTermDebt": "282593000", "shortTermDebt": "215979000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "107309794", "totalCurrentAssets": "6028832000", "totalShareholderEquity": "9537993000", "totalCurrentLiabilities": "2254102000", "cashAndShortTermInvestments": "2803514000" }, "cashflow": { "freeCashFlow": "1187230000", "dividendsPaid": null, "issuanceOfDebt": "370470000", "issuanceOfStock": null, "repaymentOfDebt": "-473363000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2057105000", "repurchaseOfStock": null, "capitalExpenditures": "-869875000" } }, "revenue": 5219376000, "cost_of_revenue": 3099037000, "gross_profit": 2120339000, "research_and_development": 233421000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1596864000, "depreciation_amortisation": 529216000, "ebitda": 2154260000, "interest_expense": 44131000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1528229000, "net_income_continuing_ops": null, "net_income_to_common": 1528229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2803514000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6028832000, "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": 13321310000, "short_term_debt": 215979000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2254102000, "long_term_debt": 282593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 655335000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9537993000, "shares_outstanding": 107309794, "operating_cash_flow": 2057105000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -869875000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -102893000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1187230000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2154260000", "netIncome": "1528229000", "grossProfit": "2120339000", "totalRevenue": "5219376000", "costOfRevenue": "3099037000", "interestExpense": "44131000", "operatingIncome": "1596864000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "233421000", "depreciationAndAmortization": "529216000" }, "balance": { "totalDebt": "655335000", "totalAssets": "13321310000", "longTermDebt": "282593000", "shortTermDebt": "215979000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "107309794", "totalCurrentAssets": "6028832000", "totalShareholderEquity": "9537993000", "totalCurrentLiabilities": "2254102000", "cashAndShortTermInvestments": "2803514000" }, "cashflow": { "freeCashFlow": "1187230000", "dividendsPaid": null, "issuanceOfDebt": "370470000", "issuanceOfStock": null, "repaymentOfDebt": "-473363000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2057105000", "repurchaseOfStock": null, "capitalExpenditures": "-869875000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "income_statement": { "revenue": 4206289000, "cost_of_revenue": 2348425000, "gross_profit": 1857864000, "ebit": 1393735000, "ebitda": 1868706000, "pretax_income": null, "tax_provision": null, "net_income": 1292044000, "net_income_to_common": 1292044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1621376000, "total_current_assets": 5089033000, "total_assets": 12124361000, "short_term_debt": 236424000, "long_term_debt": 373354000, "total_debt": 718802000, "total_liabilities": null, "total_equity": 7977577000, "shares_outstanding": 107060281, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1217999000, "capital_expenditure": -1526076000, "free_cash_flow": -308077000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 52640000 }, "complete_fields": { "id": 386108, "ticker_id": 15347, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1868706000", "netIncome": "1292044000", "grossProfit": "1857864000", "totalRevenue": "4206289000", "costOfRevenue": "2348425000", "interestExpense": "38870000", "operatingIncome": "1393735000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "191375000", "depreciationAndAmortization": "423498000" }, "balance": { "totalDebt": "718802000", "totalAssets": "12124361000", "longTermDebt": "373354000", "shortTermDebt": "236424000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "107060281", "totalCurrentAssets": "5089033000", "totalShareholderEquity": "7977577000", "totalCurrentLiabilities": "2077442000", "cashAndShortTermInvestments": "1621376000" }, "cashflow": { "freeCashFlow": "-308077000", "dividendsPaid": null, "issuanceOfDebt": "258461000", "issuanceOfStock": null, "repaymentOfDebt": "-205821000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1217999000", "repurchaseOfStock": null, "capitalExpenditures": "-1526076000" } }, "revenue": 4206289000, "cost_of_revenue": 2348425000, "gross_profit": 1857864000, "research_and_development": 191375000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1393735000, "depreciation_amortisation": 423498000, "ebitda": 1868706000, "interest_expense": 38870000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1292044000, "net_income_continuing_ops": null, "net_income_to_common": 1292044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1621376000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5089033000, "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": 12124361000, "short_term_debt": 236424000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2077442000, "long_term_debt": 373354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 718802000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7977577000, "shares_outstanding": 107060281, "operating_cash_flow": 1217999000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1526076000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 52640000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -308077000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1868706000", "netIncome": "1292044000", "grossProfit": "1857864000", "totalRevenue": "4206289000", "costOfRevenue": "2348425000", "interestExpense": "38870000", "operatingIncome": "1393735000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "191375000", "depreciationAndAmortization": "423498000" }, "balance": { "totalDebt": "718802000", "totalAssets": "12124361000", "longTermDebt": "373354000", "shortTermDebt": "236424000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "107060281", "totalCurrentAssets": "5089033000", "totalShareholderEquity": "7977577000", "totalCurrentLiabilities": "2077442000", "cashAndShortTermInvestments": "1621376000" }, "cashflow": { "freeCashFlow": "-308077000", "dividendsPaid": null, "issuanceOfDebt": "258461000", "issuanceOfStock": null, "repaymentOfDebt": "-205821000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1217999000", "repurchaseOfStock": null, "capitalExpenditures": "-1526076000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "income_statement": { "revenue": 3318602000, "cost_of_revenue": 2017923000, "gross_profit": 1300679000, "ebit": 885973000, "ebitda": 1212249000, "pretax_income": null, "tax_provision": null, "net_income": 830777000, "net_income_to_common": 830777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1946994000, "total_current_assets": 4634809000, "total_assets": 10365132000, "short_term_debt": 96238000, "long_term_debt": 464068000, "total_debt": 624389000, "total_liabilities": null, "total_equity": 6687469000, "shares_outstanding": 106847475, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 602260000, "capital_expenditure": -1386775000, "free_cash_flow": -784515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 367983000 }, "complete_fields": { "id": 386110, "ticker_id": 15347, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1212249000", "netIncome": "830777000", "grossProfit": "1300679000", "totalRevenue": "3318602000", "costOfRevenue": "2017923000", "interestExpense": "12965000", "operatingIncome": "885973000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "152307000", "depreciationAndAmortization": "307994000" }, "balance": { "totalDebt": "624389000", "totalAssets": "10365132000", "longTermDebt": "464068000", "shortTermDebt": "96238000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "106847475", "totalCurrentAssets": "4634809000", "totalShareholderEquity": "6687469000", "totalCurrentLiabilities": "1306158000", "cashAndShortTermInvestments": "1946994000" }, "cashflow": { "freeCashFlow": "-784515000", "dividendsPaid": null, "issuanceOfDebt": "367983000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "602260000", "repurchaseOfStock": null, "capitalExpenditures": "-1386775000" } }, "revenue": 3318602000, "cost_of_revenue": 2017923000, "gross_profit": 1300679000, "research_and_development": 152307000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 885973000, "depreciation_amortisation": 307994000, "ebitda": 1212249000, "interest_expense": 12965000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 830777000, "net_income_continuing_ops": null, "net_income_to_common": 830777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1946994000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4634809000, "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": 10365132000, "short_term_debt": 96238000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1306158000, "long_term_debt": 464068000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 624389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6687469000, "shares_outstanding": 106847475, "operating_cash_flow": 602260000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1386775000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 367983000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -784515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1212249000", "netIncome": "830777000", "grossProfit": "1300679000", "totalRevenue": "3318602000", "costOfRevenue": "2017923000", "interestExpense": "12965000", "operatingIncome": "885973000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "152307000", "depreciationAndAmortization": "307994000" }, "balance": { "totalDebt": "624389000", "totalAssets": "10365132000", "longTermDebt": "464068000", "shortTermDebt": "96238000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "106847475", "totalCurrentAssets": "4634809000", "totalShareholderEquity": "6687469000", "totalCurrentLiabilities": "1306158000", "cashAndShortTermInvestments": "1946994000" }, "cashflow": { "freeCashFlow": "-784515000", "dividendsPaid": null, "issuanceOfDebt": "367983000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "602260000", "repurchaseOfStock": null, "capitalExpenditures": "-1386775000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "income_statement": { "revenue": 2619319000, "cost_of_revenue": 2549461000, "gross_profit": 69858000, "ebit": -280747000, "ebitda": 290547000, "pretax_income": null, "tax_provision": null, "net_income": -44166000, "net_income_to_common": -44166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1481269000, "total_current_assets": 3791421000, "total_assets": 8251228000, "short_term_debt": null, "long_term_debt": 184349000, "total_debt": 234131000, "total_liabilities": null, "total_equity": 5836055000, "shares_outstanding": 106609094, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 873369000, "capital_expenditure": -903605000, "free_cash_flow": -30236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 321484000 }, "complete_fields": { "id": 386111, "ticker_id": 15347, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "290547000", "netIncome": "-44166000", "grossProfit": "69858000", "totalRevenue": "2619319000", "costOfRevenue": "2549461000", "interestExpense": "12225000", "operatingIncome": "-280747000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "112804000", "depreciationAndAmortization": "269724000" }, "balance": { "totalDebt": "234131000", "totalAssets": "8251228000", "longTermDebt": "184349000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "106609094", "totalCurrentAssets": "3791421000", "totalShareholderEquity": "5836055000", "totalCurrentLiabilities": "1038048000", "cashAndShortTermInvestments": "1481269000" }, "cashflow": { "freeCashFlow": "-30236000", "dividendsPaid": null, "issuanceOfDebt": "397380000", "issuanceOfStock": null, "repaymentOfDebt": "-75896000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "873369000", "repurchaseOfStock": null, "capitalExpenditures": "-903605000" } }, "revenue": 2619319000, "cost_of_revenue": 2549461000, "gross_profit": 69858000, "research_and_development": 112804000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -280747000, "depreciation_amortisation": 269724000, "ebitda": 290547000, "interest_expense": 12225000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -44166000, "net_income_continuing_ops": null, "net_income_to_common": -44166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1481269000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3791421000, "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": 8251228000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1038048000, "long_term_debt": 184349000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 234131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5836055000, "shares_outstanding": 106609094, "operating_cash_flow": 873369000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -903605000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 321484000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -30236000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "290547000", "netIncome": "-44166000", "grossProfit": "69858000", "totalRevenue": "2619319000", "costOfRevenue": "2549461000", "interestExpense": "12225000", "operatingIncome": "-280747000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "112804000", "depreciationAndAmortization": "269724000" }, "balance": { "totalDebt": "234131000", "totalAssets": "8251228000", "longTermDebt": "184349000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "106609094", "totalCurrentAssets": "3791421000", "totalShareholderEquity": "5836055000", "totalCurrentLiabilities": "1038048000", "cashAndShortTermInvestments": "1481269000" }, "cashflow": { "freeCashFlow": "-30236000", "dividendsPaid": null, "issuanceOfDebt": "397380000", "issuanceOfStock": null, "repaymentOfDebt": "-75896000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "873369000", "repurchaseOfStock": null, "capitalExpenditures": "-903605000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+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": 3896000, "long_term_debt": null, "total_debt": 3896000, "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": 386112, "ticker_id": 15347, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+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": "3896000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 3896000, "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": 3896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "3896000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "income_statement": { "revenue": 1044240000, "cost_of_revenue": 558109000, "gross_profit": 486131000, "ebit": 345303000, "ebitda": 509342000, "pretax_income": null, "tax_provision": null, "net_income": 346619000, "net_income_to_common": 346619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2362979000, "total_current_assets": 5645737000, "total_assets": 13351097000, "short_term_debt": 188594000, "long_term_debt": 237182000, "total_debt": 587123000, "total_liabilities": null, "total_equity": 9878568000, "shares_outstanding": 107453003, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -214866000, "capital_expenditure": -118529000, "free_cash_flow": -333395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -71665000 }, "complete_fields": { "id": 386101, "ticker_id": 15347, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "509342000", "netIncome": "346619000", "grossProfit": "486131000", "totalRevenue": "1044240000", "costOfRevenue": "558109000", "interestExpense": "7615000", "operatingIncome": "345303000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "66944000", "depreciationAndAmortization": "147393000" }, "balance": { "totalDebt": "587123000", "totalAssets": "13351097000", "longTermDebt": "237182000", "shortTermDebt": "188594000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "107453003", "totalCurrentAssets": "5645737000", "totalShareholderEquity": "9878568000", "totalCurrentLiabilities": "2208317000", "cashAndShortTermInvestments": "2362979000" }, "cashflow": { "freeCashFlow": "-333395000", "dividendsPaid": null, "issuanceOfDebt": "60832000", "issuanceOfStock": null, "repaymentOfDebt": "-132497000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-214866000", "repurchaseOfStock": null, "capitalExpenditures": "-118529000" } }, "revenue": 1044240000, "cost_of_revenue": 558109000, "gross_profit": 486131000, "research_and_development": 66944000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 345303000, "depreciation_amortisation": 147393000, "ebitda": 509342000, "interest_expense": 7615000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 346619000, "net_income_continuing_ops": null, "net_income_to_common": 346619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2362979000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5645737000, "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": 13351097000, "short_term_debt": 188594000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2208317000, "long_term_debt": 237182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 587123000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9878568000, "shares_outstanding": 107453003, "operating_cash_flow": -214866000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -118529000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -71665000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -333395000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "509342000", "netIncome": "346619000", "grossProfit": "486131000", "totalRevenue": "1044240000", "costOfRevenue": "558109000", "interestExpense": "7615000", "operatingIncome": "345303000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "66944000", "depreciationAndAmortization": "147393000" }, "balance": { "totalDebt": "587123000", "totalAssets": "13351097000", "longTermDebt": "237182000", "shortTermDebt": "188594000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "107453003", "totalCurrentAssets": "5645737000", "totalShareholderEquity": "9878568000", "totalCurrentLiabilities": "2208317000", "cashAndShortTermInvestments": "2362979000" }, "cashflow": { "freeCashFlow": "-333395000", "dividendsPaid": null, "issuanceOfDebt": "60832000", "issuanceOfStock": null, "repaymentOfDebt": "-132497000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-214866000", "repurchaseOfStock": null, "capitalExpenditures": "-118529000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "income_statement": { "revenue": 1682782000, "cost_of_revenue": 1017441000, "gross_profit": 665341000, "ebit": 547918000, "ebitda": 703274000, "pretax_income": null, "tax_provision": null, "net_income": 520883000, "net_income_to_common": 520883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2803514000, "total_current_assets": 6028832000, "total_assets": 13321310000, "short_term_debt": 215979000, "long_term_debt": 282593000, "total_debt": 655335000, "total_liabilities": null, "total_equity": 9537993000, "shares_outstanding": 107309794, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1241893000, "capital_expenditure": -171727000, "free_cash_flow": 1070166000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -608459000 }, "complete_fields": { "id": 386102, "ticker_id": 15347, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "703274000", "netIncome": "520883000", "grossProfit": "665341000", "totalRevenue": "1682782000", "costOfRevenue": "1017441000", "interestExpense": "11301000", "operatingIncome": "547918000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "65953000", "depreciationAndAmortization": "140631000" }, "balance": { "totalDebt": "655335000", "totalAssets": "13321310000", "longTermDebt": "282593000", "shortTermDebt": "215979000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "107309794", "totalCurrentAssets": "6028832000", "totalShareholderEquity": "9537993000", "totalCurrentLiabilities": "2254102000", "cashAndShortTermInvestments": "2803514000" }, "cashflow": { "freeCashFlow": "1070166000", "dividendsPaid": null, "issuanceOfDebt": "-425900000", "issuanceOfStock": null, "repaymentOfDebt": "182559000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1241893000", "repurchaseOfStock": null, "capitalExpenditures": "-171727000" } }, "revenue": 1682782000, "cost_of_revenue": 1017441000, "gross_profit": 665341000, "research_and_development": 65953000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 547918000, "depreciation_amortisation": 140631000, "ebitda": 703274000, "interest_expense": 11301000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 520883000, "net_income_continuing_ops": null, "net_income_to_common": 520883000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2803514000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6028832000, "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": 13321310000, "short_term_debt": 215979000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2254102000, "long_term_debt": 282593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 655335000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9537993000, "shares_outstanding": 107309794, "operating_cash_flow": 1241893000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -171727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -608459000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1070166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "703274000", "netIncome": "520883000", "grossProfit": "665341000", "totalRevenue": "1682782000", "costOfRevenue": "1017441000", "interestExpense": "11301000", "operatingIncome": "547918000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "65953000", "depreciationAndAmortization": "140631000" }, "balance": { "totalDebt": "655335000", "totalAssets": "13321310000", "longTermDebt": "282593000", "shortTermDebt": "215979000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "107309794", "totalCurrentAssets": "6028832000", "totalShareholderEquity": "9537993000", "totalCurrentLiabilities": "2254102000", "cashAndShortTermInvestments": "2803514000" }, "cashflow": { "freeCashFlow": "1070166000", "dividendsPaid": null, "issuanceOfDebt": "-425900000", "issuanceOfStock": null, "repaymentOfDebt": "182559000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1241893000", "repurchaseOfStock": null, "capitalExpenditures": "-171727000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "income_statement": { "revenue": 1594856000, "cost_of_revenue": 984111000, "gross_profit": 610745000, "ebit": 466095000, "ebitda": 612528000, "pretax_income": null, "tax_provision": null, "net_income": 455943000, "net_income_to_common": 455943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1992173000, "total_current_assets": 5901768000, "total_assets": 13459309000, "short_term_debt": 466232000, "long_term_debt": 282565000, "total_debt": 891915000, "total_liabilities": null, "total_equity": 9015312000, "shares_outstanding": 107307994, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1273617000, "capital_expenditure": -204048000, "free_cash_flow": 1069569000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -222253000 }, "complete_fields": { "id": 386104, "ticker_id": 15347, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "612528000", "netIncome": "455943000", "grossProfit": "610745000", "totalRevenue": "1594856000", "costOfRevenue": "984111000", "interestExpense": "14121000", "operatingIncome": "466095000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "60592000", "depreciationAndAmortization": "138062000" }, "balance": { "totalDebt": "891915000", "totalAssets": "13459309000", "longTermDebt": "282565000", "shortTermDebt": "466232000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "107307994", "totalCurrentAssets": "5901768000", "totalShareholderEquity": "9015312000", "totalCurrentLiabilities": "3089854000", "cashAndShortTermInvestments": "1992173000" }, "cashflow": { "freeCashFlow": "1069569000", "dividendsPaid": null, "issuanceOfDebt": "189647000", "issuanceOfStock": null, "repaymentOfDebt": "-411900000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1273617000", "repurchaseOfStock": null, "capitalExpenditures": "-204048000" } }, "revenue": 1594856000, "cost_of_revenue": 984111000, "gross_profit": 610745000, "research_and_development": 60592000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 466095000, "depreciation_amortisation": 138062000, "ebitda": 612528000, "interest_expense": 14121000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 455943000, "net_income_continuing_ops": null, "net_income_to_common": 455943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1992173000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5901768000, "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": 13459309000, "short_term_debt": 466232000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3089854000, "long_term_debt": 282565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 891915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9015312000, "shares_outstanding": 107307994, "operating_cash_flow": 1273617000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -204048000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -222253000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1069569000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "612528000", "netIncome": "455943000", "grossProfit": "610745000", "totalRevenue": "1594856000", "costOfRevenue": "984111000", "interestExpense": "14121000", "operatingIncome": "466095000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "60592000", "depreciationAndAmortization": "138062000" }, "balance": { "totalDebt": "891915000", "totalAssets": "13459309000", "longTermDebt": "282565000", "shortTermDebt": "466232000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "107307994", "totalCurrentAssets": "5901768000", "totalShareholderEquity": "9015312000", "totalCurrentLiabilities": "3089854000", "cashAndShortTermInvestments": "1992173000" }, "cashflow": { "freeCashFlow": "1069569000", "dividendsPaid": null, "issuanceOfDebt": "189647000", "issuanceOfStock": null, "repaymentOfDebt": "-411900000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1273617000", "repurchaseOfStock": null, "capitalExpenditures": "-204048000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "income_statement": { "revenue": 1097170000, "cost_of_revenue": 597320000, "gross_profit": 499850000, "ebit": 361607000, "ebitda": 487031000, "pretax_income": null, "tax_provision": null, "net_income": 341868000, "net_income_to_common": 341868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1124740000, "total_current_assets": 5423591000, "total_assets": 12858044000, "short_term_debt": 644528000, "long_term_debt": 327972000, "total_debt": 1067070000, "total_liabilities": null, "total_equity": 8546130000, "shares_outstanding": 107247360, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 149577000, "capital_expenditure": -288134000, "free_cash_flow": -138557000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 446770000 }, "complete_fields": { "id": 386105, "ticker_id": 15347, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "487031000", "netIncome": "341868000", "grossProfit": "499850000", "totalRevenue": "1097170000", "costOfRevenue": "597320000", "interestExpense": "9184000", "operatingIncome": "361607000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "54487000", "depreciationAndAmortization": "125680000" }, "balance": { "totalDebt": "1067070000", "totalAssets": "12858044000", "longTermDebt": "327972000", "shortTermDebt": "644528000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "107247360", "totalCurrentAssets": "5423591000", "totalShareholderEquity": "8546130000", "totalCurrentLiabilities": "2852617000", "cashAndShortTermInvestments": "1124740000" }, "cashflow": { "freeCashFlow": "-138557000", "dividendsPaid": null, "issuanceOfDebt": "514383000", "issuanceOfStock": null, "repaymentOfDebt": "-67613000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "149577000", "repurchaseOfStock": null, "capitalExpenditures": "-288134000" } }, "revenue": 1097170000, "cost_of_revenue": 597320000, "gross_profit": 499850000, "research_and_development": 54487000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361607000, "depreciation_amortisation": 125680000, "ebitda": 487031000, "interest_expense": 9184000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 341868000, "net_income_continuing_ops": null, "net_income_to_common": 341868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1124740000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5423591000, "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": 12858044000, "short_term_debt": 644528000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2852617000, "long_term_debt": 327972000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1067070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8546130000, "shares_outstanding": 107247360, "operating_cash_flow": 149577000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -288134000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 446770000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -138557000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "487031000", "netIncome": "341868000", "grossProfit": "499850000", "totalRevenue": "1097170000", "costOfRevenue": "597320000", "interestExpense": "9184000", "operatingIncome": "361607000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "54487000", "depreciationAndAmortization": "125680000" }, "balance": { "totalDebt": "1067070000", "totalAssets": "12858044000", "longTermDebt": "327972000", "shortTermDebt": "644528000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "107247360", "totalCurrentAssets": "5423591000", "totalShareholderEquity": "8546130000", "totalCurrentLiabilities": "2852617000", "cashAndShortTermInvestments": "1124740000" }, "cashflow": { "freeCashFlow": "-138557000", "dividendsPaid": null, "issuanceOfDebt": "514383000", "issuanceOfStock": null, "repaymentOfDebt": "-67613000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "149577000", "repurchaseOfStock": null, "capitalExpenditures": "-288134000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "income_statement": { "revenue": 844568000, "cost_of_revenue": 500165000, "gross_profit": 344403000, "ebit": 221244000, "ebitda": 351427000, "pretax_income": null, "tax_provision": null, "net_income": 209535000, "net_income_to_common": 209535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 837641000, "total_current_assets": 4574103000, "total_assets": 12116665000, "short_term_debt": 197201000, "long_term_debt": 327942000, "total_debt": 630392000, "total_liabilities": null, "total_equity": 8187334000, "shares_outstanding": 107244215, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -607982000, "capital_expenditure": -205966000, "free_cash_flow": -813948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -84069000 }, "complete_fields": { "id": 386106, "ticker_id": 15347, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "351427000", "netIncome": "209535000", "grossProfit": "344403000", "totalRevenue": "844568000", "costOfRevenue": "500165000", "interestExpense": "9525000", "operatingIncome": "221244000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "52389000", "depreciationAndAmortization": "124843000" }, "balance": { "totalDebt": "630392000", "totalAssets": "12116665000", "longTermDebt": "327942000", "shortTermDebt": "197201000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "107244215", "totalCurrentAssets": "4574103000", "totalShareholderEquity": "8187334000", "totalCurrentLiabilities": "2371712000", "cashAndShortTermInvestments": "837641000" }, "cashflow": { "freeCashFlow": "-813948000", "dividendsPaid": null, "issuanceOfDebt": "92340000", "issuanceOfStock": null, "repaymentOfDebt": "-176409000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-607982000", "repurchaseOfStock": null, "capitalExpenditures": "-205966000" } }, "revenue": 844568000, "cost_of_revenue": 500165000, "gross_profit": 344403000, "research_and_development": 52389000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221244000, "depreciation_amortisation": 124843000, "ebitda": 351427000, "interest_expense": 9525000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 209535000, "net_income_continuing_ops": null, "net_income_to_common": 209535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 837641000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4574103000, "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": 12116665000, "short_term_debt": 197201000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2371712000, "long_term_debt": 327942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 630392000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8187334000, "shares_outstanding": 107244215, "operating_cash_flow": -607982000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -205966000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -84069000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -813948000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "351427000", "netIncome": "209535000", "grossProfit": "344403000", "totalRevenue": "844568000", "costOfRevenue": "500165000", "interestExpense": "9525000", "operatingIncome": "221244000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "52389000", "depreciationAndAmortization": "124843000" }, "balance": { "totalDebt": "630392000", "totalAssets": "12116665000", "longTermDebt": "327942000", "shortTermDebt": "197201000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "107244215", "totalCurrentAssets": "4574103000", "totalShareholderEquity": "8187334000", "totalCurrentLiabilities": "2371712000", "cashAndShortTermInvestments": "837641000" }, "cashflow": { "freeCashFlow": "-813948000", "dividendsPaid": null, "issuanceOfDebt": "92340000", "issuanceOfStock": null, "repaymentOfDebt": "-176409000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-607982000", "repurchaseOfStock": null, "capitalExpenditures": "-205966000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+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": 386107, "ticker_id": 15347, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+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": 386109, "ticker_id": 15347, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:16.135411+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": 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 }, "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": 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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "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" ] } } }