{ "ticker": { "uuid": "2846b6f1-4655-4446-ae5c-6a7331005e65", "symbol": "OYC", "name": "Delta Air Lines Inc. R", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/2846b6f1-4655-4446-ae5c-6a7331005e65/", "api_url": "https://sharemaestro.com/factors/api/tickers/2846b6f1-4655-4446-ae5c-6a7331005e65/" }, "ticker_metadata": { "id": 19958, "uuid": "2846b6f1-4655-4446-ae5c-6a7331005e65", "symbol": "OYC", "name": "Delta Air Lines Inc. R", "asset_type": "equity", "market_cap": 46955388928, "stock_exchange_id": 8, "industry": "Airlines", "sector": "Industrials", "description": "Delta Air Lines, Inc. provides scheduled air transportation for passengers and cargo in the United States and internationally. The company operates through two segments, Airline and Refinery. Its domestic network centered on core hubs in Atlanta, Detroit, Minneapolis-St. Paul, and Salt Lake City, as well as coastal hub positions in Boston, Los Angeles, New York-LaGuardia, New York-JFK, and Seattle; and international network centered on hubs and market presence in Amsterdam, Bogota, Lima, Mexico City, London-Heathrow, Paris-Charles de Gaulle, Santiago (Chile), Sao Paulo, Seoul-Incheon, and Tokyo. It also provides aircraft maintenance and engineering support, repair, and overhaul services; and vacation packages. The company operates through a fleet of approximately 1,314 aircraft. Delta Air Lines, Inc. was founded in 1924 and is headquartered in Atlanta, Georgia.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "2846b6f1-4655-4446-ae5c-6a7331005e65", "symbol": "OYC", "name": "Delta Air Lines Inc. R", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/2846b6f1-4655-4446-ae5c-6a7331005e65/", "api_url": "https://sharemaestro.com/factors/api/tickers/2846b6f1-4655-4446-ae5c-6a7331005e65/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.86, "value": 0.78, "quality": 0.63, "momentum": 0.55, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 69.02, "market_cap": 45345731639.26, "pe_ratio": 10.1286, "earnings_yield": 0.0987, "ebitda_to_ev": 0.104, "shareholder_yield": 0, "roe": 0.2197, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 0.4113 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:58.229889+00:00", "batch_id": "" }, "size": { "price_close": 69.02, "market_cap": 45345731639.2577, "market_cap_usd": 45345731639.2577, "enterprise_value": 60591731639.2577, "shares_outstanding": 656994112, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.1286, "pb_ratio": 2.2254, "ptbv_ratio": 2.2254, "ps_ratio": 0.6957, "pcf_ratio": 5.4009, "pfcf_ratio": 11.5648, "ev_ebitda": 9.6147, "ev_ebit": 10.5304, "ev_sales": 0.9296, "ev_fcf": 15.4531, "earnings_yield": 0.0987, "fcf_yield": 0.0647, "price_to_sales": 0.6957, "price_to_book": 2.2254, "price_to_cashflow": 5.4009, "ebitda_to_ev": 0.104, "sales_yield": 1.0757 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.1292, "total_yield": 0.1292 }, "quality": { "gross_margin": 0.2358, "operating_margin": 0.0883, "net_margin": 0.0687, "ebitda_margin": 0.0967, "fcf_margin": 0.0602, "roe": 0.2197, "roa": 0.053, "roic": 0.1211, "roc_greenblatt": null, "asset_turnover": 0.772, "cash_conversion": 0.8758, "accruals_ratio": -0.0464, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.0225, "revenue_stability_5y": 0.0971, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.182, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.4192, "debt_to_assets": 0.2404, "interest_coverage": 8.8252, "current_ratio": 0.4178, "quick_ratio": 0.4178, "net_debt": 15246000000, "local_beta": 1.1461, "volatility_252d": 0.4113, "volatility_60d": 0.9054, "max_drawdown_12m": -0.1953, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0279, "revenue_growth_3y_cagr": 0.078, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.4329, "eps_growth_3y_cagr": 0.5601, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3321, "book_value_growth_1y": 0.3496, "revenue_growth": 0.0279, "earnings_growth": 0.4329 }, "momentum": { "price_return_1m": 0.1165, "price_return_3m": 0.3699, "price_return_6m": 0.2017, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.2017, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.0343, "distance_from_52w_low": 0.4097, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 65178000000, "gross_profit_ttm": 15370000000, "ebit_ttm": 5754000000, "ebitda_ttm": 6302000000, "net_income_ttm": 4477000000, "eps_diluted_ttm": 6.8144, "operating_cash_flow_ttm": 8396000000, "capital_expenditure_ttm": -4475000000, "fcf_ttm": 3921000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 652000000, "cash_and_equivalents": 5053000000, "total_current_assets": 13663000000, "total_current_liabilities": 32699000000, "net_ppe": null, "total_assets": 84431000000, "total_debt": 20299000000, "total_equity": 20376000000, "net_working_capital": -21001000000, "book_value_per_share": 31.014, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 31.014 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 20, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 29, "rank_pcf": 24, "rank_ev_ebitda": 46, "rank_ev_ebit": 36, "rank_earnings_yield": 20, "rank_fcf_yield": 28, "rank_dividend_yield": 78, "rank_shareholder_yield": 80, "rank_total_yield": 11, "rank_roe": 22, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 79, "rank_fcf_margin": 56, "rank_piotroski": 42, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 21, "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": 22, "quality_composite": 37, "momentum_composite": 45, "growth_composite": 24, "yield_composite": 63, "svqf_composite": 15, "vc1_composite": 24, "vc2_composite": 33, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 14, "quality_value_composite": 0.701, "os_score": 0.86, "value_percentile": 0.78, "quality_percentile": 0.63, "momentum_percentile": 0.55, "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": 50, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7741, "ticker_id": 19958, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:58.229889+00:00", "batch_id": "", "os_score_delta": null, "price_close": 69.02, "market_cap": 45345731639.2577, "market_cap_usd": 45345731639.2577, "enterprise_value": 60591731639.2577, "shares_outstanding": 656994112, "fx_rate_to_usd": null, "pe_ratio": 10.12859764, "pb_ratio": 2.22544816, "ptbv_ratio": 2.22544816, "ps_ratio": 0.69572143, "pcf_ratio": 5.40087323, "pfcf_ratio": 11.56483847, "ev_ebitda": 9.6146829, "ev_ebit": 10.53036699, "ev_sales": 0.92963472, "ev_fcf": 15.45313227, "earnings_yield": 0.09873035, "fcf_yield": 0.0647118, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.12922936, "total_yield": 0.12922936, "gross_margin": 0.23581577, "operating_margin": 0.08828132, "net_margin": 0.06868882, "ebitda_margin": 0.09668907, "fcf_margin": 0.06015834, "roe": 0.21971928, "roa": 0.05302555, "roic": 0.12114704, "roc_greenblatt": null, "asset_turnover": 0.77196764, "cash_conversion": 0.87580969, "accruals_ratio": -0.0464166, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.41923199, "debt_to_assets": 0.24042117, "interest_coverage": 8.82515337, "current_ratio": 0.41784152, "quick_ratio": 0.41784152, "net_debt": 15246000000, "revenue_growth_1y": 0.02791882, "revenue_growth_3y_cagr": 0.07799198, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.43293931, "eps_growth_3y_cagr": 0.56013755, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.33206239, "book_value_growth_1y": 0.34958098, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.022477, "revenue_stability_5y": 0.097052, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1165157, "price_return_3m": 0.36990771, "price_return_6m": 0.20167164, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.03428017, "distance_from_52w_low": 0.40971416, "relative_strength": null, "local_beta": 1.1461, "volatility_252d": 0.411287, "volatility_60d": 0.905406, "max_drawdown_12m": -0.19533914, "revenue_ttm": 65178000000, "gross_profit_ttm": 15370000000, "ebit_ttm": 5754000000, "ebitda_ttm": 6302000000, "net_income_ttm": 4477000000, "eps_diluted_ttm": 6.81436853, "operating_cash_flow_ttm": 8396000000, "capital_expenditure_ttm": -4475000000, "fcf_ttm": 3921000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 652000000, "cash_and_equivalents": 5053000000, "total_current_assets": 13663000000, "total_current_liabilities": 32699000000, "net_ppe": null, "total_assets": 84431000000, "total_debt": 20299000000, "total_equity": 20376000000, "net_working_capital": -21001000000, "book_value_per_share": 31.01397658, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 31.01397658, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 20, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 29, "rank_pcf": 24, "rank_ev_ebitda": 46, "rank_ev_ebit": 36, "rank_earnings_yield": 20, "rank_fcf_yield": 28, "rank_dividend_yield": 78, "rank_shareholder_yield": 80, "rank_total_yield": 11, "rank_roe": 22, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 79, "rank_fcf_margin": 56, "rank_piotroski": 42, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 21, "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": 22, "quality_composite": 37, "momentum_composite": 45, "growth_composite": 24, "yield_composite": 63, "svqf_composite": 15, "vc1_composite": 24, "vc2_composite": 33, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 39, "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": 69.02, "os": 0.86, "value": 0.78, "quality": 0.63, "momentum": 0.55, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 10.1286, "earnings_yield": 0.0987, "shareholder_yield": 0, "roe": 0.2197, "momentum_12_1": null, "complete_fields": { "id": 7741, "ticker_id": 19958, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:58.229889+00:00", "batch_id": "", "os_score_delta": null, "price_close": 69.02, "market_cap": 45345731639.2577, "market_cap_usd": 45345731639.2577, "enterprise_value": 60591731639.2577, "shares_outstanding": 656994112, "fx_rate_to_usd": null, "pe_ratio": 10.12859764, "pb_ratio": 2.22544816, "ptbv_ratio": 2.22544816, "ps_ratio": 0.69572143, "pcf_ratio": 5.40087323, "pfcf_ratio": 11.56483847, "ev_ebitda": 9.6146829, "ev_ebit": 10.53036699, "ev_sales": 0.92963472, "ev_fcf": 15.45313227, "earnings_yield": 0.09873035, "fcf_yield": 0.0647118, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.12922936, "total_yield": 0.12922936, "gross_margin": 0.23581577, "operating_margin": 0.08828132, "net_margin": 0.06868882, "ebitda_margin": 0.09668907, "fcf_margin": 0.06015834, "roe": 0.21971928, "roa": 0.05302555, "roic": 0.12114704, "roc_greenblatt": null, "asset_turnover": 0.77196764, "cash_conversion": 0.87580969, "accruals_ratio": -0.0464166, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.41923199, "debt_to_assets": 0.24042117, "interest_coverage": 8.82515337, "current_ratio": 0.41784152, "quick_ratio": 0.41784152, "net_debt": 15246000000, "revenue_growth_1y": 0.02791882, "revenue_growth_3y_cagr": 0.07799198, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.43293931, "eps_growth_3y_cagr": 0.56013755, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.33206239, "book_value_growth_1y": 0.34958098, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.022477, "revenue_stability_5y": 0.097052, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1165157, "price_return_3m": 0.36990771, "price_return_6m": 0.20167164, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.03428017, "distance_from_52w_low": 0.40971416, "relative_strength": null, "local_beta": 1.1461, "volatility_252d": 0.411287, "volatility_60d": 0.905406, "max_drawdown_12m": -0.19533914, "revenue_ttm": 65178000000, "gross_profit_ttm": 15370000000, "ebit_ttm": 5754000000, "ebitda_ttm": 6302000000, "net_income_ttm": 4477000000, "eps_diluted_ttm": 6.81436853, "operating_cash_flow_ttm": 8396000000, "capital_expenditure_ttm": -4475000000, "fcf_ttm": 3921000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 652000000, "cash_and_equivalents": 5053000000, "total_current_assets": 13663000000, "total_current_liabilities": 32699000000, "net_ppe": null, "total_assets": 84431000000, "total_debt": 20299000000, "total_equity": 20376000000, "net_working_capital": -21001000000, "book_value_per_share": 31.01397658, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 31.01397658, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 20, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 29, "rank_pcf": 24, "rank_ev_ebitda": 46, "rank_ev_ebit": 36, "rank_earnings_yield": 20, "rank_fcf_yield": 28, "rank_dividend_yield": 78, "rank_shareholder_yield": 80, "rank_total_yield": 11, "rank_roe": 22, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 79, "rank_fcf_margin": 56, "rank_piotroski": 42, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 21, "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": 22, "quality_composite": 37, "momentum_composite": 45, "growth_composite": 24, "yield_composite": 63, "svqf_composite": 15, "vc1_composite": 24, "vc2_composite": 33, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 14, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "income_statement": { "revenue": 63364000000, "cost_of_revenue": 48052000000, "gross_profit": 15312000000, "ebit": 5822000000, "ebitda": 9307000000, "pretax_income": null, "tax_provision": null, "net_income": 5005000000, "net_income_to_common": 5005000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4310000000, "total_current_assets": 10968000000, "total_assets": 81317000000, "short_term_debt": 1605000000, "long_term_debt": 12507000000, "total_debt": 20274000000, "total_liabilities": null, "total_equity": 20853000000, "shares_outstanding": 653171237, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8342000000, "capital_expenditure": -4499000000, "free_cash_flow": 3843000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4827000000 }, "complete_fields": { "id": 388519, "ticker_id": 19958, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9307000000", "netIncome": "5005000000", "grossProfit": "15312000000", "totalRevenue": "63364000000", "costOfRevenue": "48052000000", "interestExpense": "679000000", "operatingIncome": "5822000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2443000000" }, "balance": { "totalDebt": "20274000000", "totalAssets": "81317000000", "longTermDebt": "12507000000", "shortTermDebt": "1605000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "653171237", "totalCurrentAssets": "10968000000", "totalShareholderEquity": "20853000000", "totalCurrentLiabilities": "27624000000", "cashAndShortTermInvestments": "4310000000" }, "cashflow": { "freeCashFlow": "3843000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4827000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "8342000000", "repurchaseOfStock": null, "capitalExpenditures": "-4499000000" } }, "revenue": 63364000000, "cost_of_revenue": 48052000000, "gross_profit": 15312000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5822000000, "depreciation_amortisation": 2443000000, "ebitda": 9307000000, "interest_expense": 679000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5005000000, "net_income_continuing_ops": null, "net_income_to_common": 5005000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4310000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10968000000, "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": 81317000000, "short_term_debt": 1605000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27624000000, "long_term_debt": 12507000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20274000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 20853000000, "shares_outstanding": 653171237, "operating_cash_flow": 8342000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4499000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4827000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3843000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9307000000", "netIncome": "5005000000", "grossProfit": "15312000000", "totalRevenue": "63364000000", "costOfRevenue": "48052000000", "interestExpense": "679000000", "operatingIncome": "5822000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2443000000" }, "balance": { "totalDebt": "20274000000", "totalAssets": "81317000000", "longTermDebt": "12507000000", "shortTermDebt": "1605000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "653171237", "totalCurrentAssets": "10968000000", "totalShareholderEquity": "20853000000", "totalCurrentLiabilities": "27624000000", "cashAndShortTermInvestments": "4310000000" }, "cashflow": { "freeCashFlow": "3843000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4827000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "8342000000", "repurchaseOfStock": null, "capitalExpenditures": "-4499000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "income_statement": { "revenue": 61643000000, "cost_of_revenue": 46475000000, "gross_profit": 15168000000, "ebit": 5995000000, "ebitda": 7918000000, "pretax_income": null, "tax_provision": null, "net_income": 3457000000, "net_income_to_common": 3457000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3069000000, "total_current_assets": 9844000000, "total_assets": 75372000000, "short_term_debt": 2175000000, "long_term_debt": 14019000000, "total_debt": 22771000000, "total_liabilities": null, "total_equity": 15293000000, "shares_outstanding": 646472635, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8025000000, "capital_expenditure": -5140000000, "free_cash_flow": 2885000000, "dividends_paid": -321000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3953000000 }, "complete_fields": { "id": 388524, "ticker_id": 19958, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7918000000", "netIncome": "3457000000", "grossProfit": "15168000000", "totalRevenue": "61643000000", "costOfRevenue": "46475000000", "interestExpense": "747000000", "operatingIncome": "5995000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2513000000" }, "balance": { "totalDebt": "22771000000", "totalAssets": "75372000000", "longTermDebt": "14019000000", "shortTermDebt": "2175000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "646472635", "totalCurrentAssets": "9844000000", "totalShareholderEquity": "15293000000", "totalCurrentLiabilities": "26670000000", "cashAndShortTermInvestments": "3069000000" }, "cashflow": { "freeCashFlow": "2885000000", "dividendsPaid": "-321000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-3953000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "8025000000", "repurchaseOfStock": null, "capitalExpenditures": "-5140000000" } }, "revenue": 61643000000, "cost_of_revenue": 46475000000, "gross_profit": 15168000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5995000000, "depreciation_amortisation": 2513000000, "ebitda": 7918000000, "interest_expense": 747000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3457000000, "net_income_continuing_ops": null, "net_income_to_common": 3457000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3069000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9844000000, "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": 75372000000, "short_term_debt": 2175000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26670000000, "long_term_debt": 14019000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22771000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15293000000, "shares_outstanding": 646472635, "operating_cash_flow": 8025000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5140000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -321000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -3953000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2885000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7918000000", "netIncome": "3457000000", "grossProfit": "15168000000", "totalRevenue": "61643000000", "costOfRevenue": "46475000000", "interestExpense": "747000000", "operatingIncome": "5995000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2513000000" }, "balance": { "totalDebt": "22771000000", "totalAssets": "75372000000", "longTermDebt": "14019000000", "shortTermDebt": "2175000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "646472635", "totalCurrentAssets": "9844000000", "totalShareholderEquity": "15293000000", "totalCurrentLiabilities": "26670000000", "cashAndShortTermInvestments": "3069000000" }, "cashflow": { "freeCashFlow": "2885000000", "dividendsPaid": "-321000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-3953000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "8025000000", "repurchaseOfStock": null, "capitalExpenditures": "-5140000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "income_statement": { "revenue": 58048000000, "cost_of_revenue": 43913000000, "gross_profit": 14135000000, "ebit": 5521000000, "ebitda": 8783000000, "pretax_income": null, "tax_provision": null, "net_income": 4609000000, "net_income_to_common": 4609000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2741000000, "total_current_assets": 10269000000, "total_assets": 73644000000, "short_term_debt": 2983000000, "long_term_debt": 17071000000, "total_debt": 27281000000, "total_liabilities": null, "total_equity": 11105000000, "shares_outstanding": 643446948, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6464000000, "capital_expenditure": -5323000000, "free_cash_flow": 1141000000, "dividends_paid": -128000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4071000000 }, "complete_fields": { "id": 388526, "ticker_id": 19958, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8783000000", "netIncome": "4609000000", "grossProfit": "14135000000", "totalRevenue": "58048000000", "costOfRevenue": "43913000000", "interestExpense": "834000000", "operatingIncome": "5521000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2341000000" }, "balance": { "totalDebt": "27281000000", "totalAssets": "73644000000", "longTermDebt": "17071000000", "shortTermDebt": "2983000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "643446948", "totalCurrentAssets": "10269000000", "totalShareholderEquity": "11105000000", "totalCurrentLiabilities": "26418000000", "cashAndShortTermInvestments": "2741000000" }, "cashflow": { "freeCashFlow": "1141000000", "dividendsPaid": "-128000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4071000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "6464000000", "repurchaseOfStock": null, "capitalExpenditures": "-5323000000" } }, "revenue": 58048000000, "cost_of_revenue": 43913000000, "gross_profit": 14135000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5521000000, "depreciation_amortisation": 2341000000, "ebitda": 8783000000, "interest_expense": 834000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4609000000, "net_income_continuing_ops": null, "net_income_to_common": 4609000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2741000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10269000000, "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": 73644000000, "short_term_debt": 2983000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26418000000, "long_term_debt": 17071000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 27281000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11105000000, "shares_outstanding": 643446948, "operating_cash_flow": 6464000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5323000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -128000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4071000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1141000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8783000000", "netIncome": "4609000000", "grossProfit": "14135000000", "totalRevenue": "58048000000", "costOfRevenue": "43913000000", "interestExpense": "834000000", "operatingIncome": "5521000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2341000000" }, "balance": { "totalDebt": "27281000000", "totalAssets": "73644000000", "longTermDebt": "17071000000", "shortTermDebt": "2983000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "643446948", "totalCurrentAssets": "10269000000", "totalShareholderEquity": "11105000000", "totalCurrentLiabilities": "26418000000", "cashAndShortTermInvestments": "2741000000" }, "cashflow": { "freeCashFlow": "1141000000", "dividendsPaid": "-128000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-4071000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "6464000000", "repurchaseOfStock": null, "capitalExpenditures": "-5323000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "income_statement": { "revenue": 50582000000, "cost_of_revenue": 39985000000, "gross_profit": 10597000000, "ebit": 3661000000, "ebitda": 5050000000, "pretax_income": null, "tax_provision": null, "net_income": 1318000000, "net_income_to_common": 1318000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3266000000, "total_current_assets": 13011000000, "total_assets": 72288000000, "short_term_debt": 2359000000, "long_term_debt": 20671000000, "total_debt": 30610000000, "total_liabilities": null, "total_equity": 6582000000, "shares_outstanding": 641265753, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6363000000, "capital_expenditure": -6366000000, "free_cash_flow": -3000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -4475000000 }, "complete_fields": { "id": 388527, "ticker_id": 19958, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5050000000", "netIncome": "1318000000", "grossProfit": "10597000000", "totalRevenue": "50582000000", "costOfRevenue": "39985000000", "interestExpense": "1029000000", "operatingIncome": "3661000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2107000000" }, "balance": { "totalDebt": "30610000000", "totalAssets": "72288000000", "longTermDebt": "20671000000", "shortTermDebt": "2359000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "641265753", "totalCurrentAssets": "13011000000", "totalShareholderEquity": "6582000000", "totalCurrentLiabilities": "25940000000", "cashAndShortTermInvestments": "3266000000" }, "cashflow": { "freeCashFlow": "-3000000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-4475000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6363000000", "repurchaseOfStock": "0", "capitalExpenditures": "-6366000000" } }, "revenue": 50582000000, "cost_of_revenue": 39985000000, "gross_profit": 10597000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3661000000, "depreciation_amortisation": 2107000000, "ebitda": 5050000000, "interest_expense": 1029000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1318000000, "net_income_continuing_ops": null, "net_income_to_common": 1318000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3266000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13011000000, "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": 72288000000, "short_term_debt": 2359000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25940000000, "long_term_debt": 20671000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30610000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6582000000, "shares_outstanding": 641265753, "operating_cash_flow": 6363000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6366000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -4475000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5050000000", "netIncome": "1318000000", "grossProfit": "10597000000", "totalRevenue": "50582000000", "costOfRevenue": "39985000000", "interestExpense": "1029000000", "operatingIncome": "3661000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2107000000" }, "balance": { "totalDebt": "30610000000", "totalAssets": "72288000000", "longTermDebt": "20671000000", "shortTermDebt": "2359000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "641265753", "totalCurrentAssets": "13011000000", "totalShareholderEquity": "6582000000", "totalCurrentLiabilities": "25940000000", "cashAndShortTermInvestments": "3266000000" }, "cashflow": { "freeCashFlow": "-3000000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-4475000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6363000000", "repurchaseOfStock": "0", "capitalExpenditures": "-6366000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388528, "ticker_id": 19958, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "income_statement": { "revenue": 15854000000, "cost_of_revenue": 12907000000, "gross_profit": 2947000000, "ebit": 501000000, "ebitda": -63000000, "pretax_income": null, "tax_provision": null, "net_income": -289000000, "net_income_to_common": -289000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5053000000, "total_current_assets": 13663000000, "total_assets": 84431000000, "short_term_debt": 3088000000, "long_term_debt": 11076000000, "total_debt": 20299000000, "total_liabilities": null, "total_equity": 20376000000, "shares_outstanding": 656994112, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2432000000, "capital_expenditure": -1200000000, "free_cash_flow": 1232000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1564000000 }, "complete_fields": { "id": 388517, "ticker_id": 19958, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-63000000", "netIncome": "-289000000", "grossProfit": "2947000000", "totalRevenue": "15854000000", "costOfRevenue": "12907000000", "interestExpense": "151000000", "operatingIncome": "501000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "20299000000", "totalAssets": "84431000000", "longTermDebt": "11076000000", "shortTermDebt": "3088000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "656994112", "totalCurrentAssets": "13663000000", "totalShareholderEquity": "20376000000", "totalCurrentLiabilities": "32699000000", "cashAndShortTermInvestments": "5053000000" }, "cashflow": { "freeCashFlow": "1232000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1564000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "2432000000", "repurchaseOfStock": null, "capitalExpenditures": "-1200000000" } }, "revenue": 15854000000, "cost_of_revenue": 12907000000, "gross_profit": 2947000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 501000000, "depreciation_amortisation": null, "ebitda": -63000000, "interest_expense": 151000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -289000000, "net_income_continuing_ops": null, "net_income_to_common": -289000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5053000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13663000000, "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": 84431000000, "short_term_debt": 3088000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32699000000, "long_term_debt": 11076000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20299000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 20376000000, "shares_outstanding": 656994112, "operating_cash_flow": 2432000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1200000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1564000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1232000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-63000000", "netIncome": "-289000000", "grossProfit": "2947000000", "totalRevenue": "15854000000", "costOfRevenue": "12907000000", "interestExpense": "151000000", "operatingIncome": "501000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "20299000000", "totalAssets": "84431000000", "longTermDebt": "11076000000", "shortTermDebt": "3088000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "656994112", "totalCurrentAssets": "13663000000", "totalShareholderEquity": "20376000000", "totalCurrentLiabilities": "32699000000", "cashAndShortTermInvestments": "5053000000" }, "cashflow": { "freeCashFlow": "1232000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1564000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "2432000000", "repurchaseOfStock": null, "capitalExpenditures": "-1200000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "income_statement": { "revenue": 16003000000, "cost_of_revenue": 12221000000, "gross_profit": 3782000000, "ebit": 1467000000, "ebitda": 1671000000, "pretax_income": null, "tax_provision": null, "net_income": 1219000000, "net_income_to_common": 1219000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4310000000, "total_current_assets": 10968000000, "total_assets": 81317000000, "short_term_debt": 1605000000, "long_term_debt": 12507000000, "total_debt": 20274000000, "total_liabilities": null, "total_equity": 20853000000, "shares_outstanding": 653171237, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2260000000, "capital_expenditure": -907000000, "free_cash_flow": 1353000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -896000000 }, "complete_fields": { "id": 388518, "ticker_id": 19958, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1671000000", "netIncome": "1219000000", "grossProfit": "3782000000", "totalRevenue": "16003000000", "costOfRevenue": "12221000000", "interestExpense": "158000000", "operatingIncome": "1467000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "20274000000", "totalAssets": "81317000000", "longTermDebt": "12507000000", "shortTermDebt": "1605000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "653171237", "totalCurrentAssets": "10968000000", "totalShareholderEquity": "20853000000", "totalCurrentLiabilities": "27624000000", "cashAndShortTermInvestments": "4310000000" }, "cashflow": { "freeCashFlow": "1353000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-896000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2260000000", "repurchaseOfStock": null, "capitalExpenditures": "-907000000" } }, "revenue": 16003000000, "cost_of_revenue": 12221000000, "gross_profit": 3782000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1467000000, "depreciation_amortisation": null, "ebitda": 1671000000, "interest_expense": 158000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1219000000, "net_income_continuing_ops": null, "net_income_to_common": 1219000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4310000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10968000000, "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": 81317000000, "short_term_debt": 1605000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27624000000, "long_term_debt": 12507000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20274000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 20853000000, "shares_outstanding": 653171237, "operating_cash_flow": 2260000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -907000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -896000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1353000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1671000000", "netIncome": "1219000000", "grossProfit": "3782000000", "totalRevenue": "16003000000", "costOfRevenue": "12221000000", "interestExpense": "158000000", "operatingIncome": "1467000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "20274000000", "totalAssets": "81317000000", "longTermDebt": "12507000000", "shortTermDebt": "1605000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "653171237", "totalCurrentAssets": "10968000000", "totalShareholderEquity": "20853000000", "totalCurrentLiabilities": "27624000000", "cashAndShortTermInvestments": "4310000000" }, "cashflow": { "freeCashFlow": "1353000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-896000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2260000000", "repurchaseOfStock": null, "capitalExpenditures": "-907000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "income_statement": { "revenue": 16673000000, "cost_of_revenue": 12600000000, "gross_profit": 4073000000, "ebit": 1684000000, "ebitda": 1948000000, "pretax_income": null, "tax_provision": null, "net_income": 1417000000, "net_income_to_common": 1417000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3791000000, "total_current_assets": 11230000000, "total_assets": 79623000000, "short_term_debt": 1875000000, "long_term_debt": 12299000000, "total_debt": 20978000000, "total_liabilities": null, "total_equity": 18822000000, "shares_outstanding": 652962768, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1847000000, "capital_expenditure": -1159000000, "free_cash_flow": 688000000, "dividends_paid": -122000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -459000000 }, "complete_fields": { "id": 388520, "ticker_id": 19958, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1948000000", "netIncome": "1417000000", "grossProfit": "4073000000", "totalRevenue": "16673000000", "costOfRevenue": "12600000000", "interestExpense": "171000000", "operatingIncome": "1684000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "20978000000", "totalAssets": "79623000000", "longTermDebt": "12299000000", "shortTermDebt": "1875000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "652962768", "totalCurrentAssets": "11230000000", "totalShareholderEquity": "18822000000", "totalCurrentLiabilities": "28249000000", "cashAndShortTermInvestments": "3791000000" }, "cashflow": { "freeCashFlow": "688000000", "dividendsPaid": "-122000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-459000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1847000000", "repurchaseOfStock": null, "capitalExpenditures": "-1159000000" } }, "revenue": 16673000000, "cost_of_revenue": 12600000000, "gross_profit": 4073000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1684000000, "depreciation_amortisation": null, "ebitda": 1948000000, "interest_expense": 171000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1417000000, "net_income_continuing_ops": null, "net_income_to_common": 1417000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3791000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11230000000, "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": 79623000000, "short_term_debt": 1875000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28249000000, "long_term_debt": 12299000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20978000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18822000000, "shares_outstanding": 652962768, "operating_cash_flow": 1847000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1159000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -122000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -459000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 688000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1948000000", "netIncome": "1417000000", "grossProfit": "4073000000", "totalRevenue": "16673000000", "costOfRevenue": "12600000000", "interestExpense": "171000000", "operatingIncome": "1684000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "20978000000", "totalAssets": "79623000000", "longTermDebt": "12299000000", "shortTermDebt": "1875000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "652962768", "totalCurrentAssets": "11230000000", "totalShareholderEquity": "18822000000", "totalCurrentLiabilities": "28249000000", "cashAndShortTermInvestments": "3791000000" }, "cashflow": { "freeCashFlow": "688000000", "dividendsPaid": "-122000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-459000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1847000000", "repurchaseOfStock": null, "capitalExpenditures": "-1159000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "income_statement": { "revenue": 16648000000, "cost_of_revenue": 12080000000, "gross_profit": 4568000000, "ebit": 2102000000, "ebitda": 2746000000, "pretax_income": null, "tax_provision": null, "net_income": 2130000000, "net_income_to_common": 2130000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3331000000, "total_current_assets": 10982000000, "total_assets": 78395000000, "short_term_debt": 2220000000, "long_term_debt": 12836000000, "total_debt": 21280000000, "total_liabilities": null, "total_equity": 17440000000, "shares_outstanding": 652948402, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1857000000, "capital_expenditure": -1209000000, "free_cash_flow": 648000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2941000000 }, "complete_fields": { "id": 388521, "ticker_id": 19958, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2746000000", "netIncome": "2130000000", "grossProfit": "4568000000", "totalRevenue": "16648000000", "costOfRevenue": "12080000000", "interestExpense": "172000000", "operatingIncome": "2102000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "21280000000", "totalAssets": "78395000000", "longTermDebt": "12836000000", "shortTermDebt": "2220000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "652948402", "totalCurrentAssets": "10982000000", "totalShareholderEquity": "17440000000", "totalCurrentLiabilities": "28554000000", "cashAndShortTermInvestments": "3331000000" }, "cashflow": { "freeCashFlow": "648000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2941000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1857000000", "repurchaseOfStock": null, "capitalExpenditures": "-1209000000" } }, "revenue": 16648000000, "cost_of_revenue": 12080000000, "gross_profit": 4568000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2102000000, "depreciation_amortisation": null, "ebitda": 2746000000, "interest_expense": 172000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2130000000, "net_income_continuing_ops": null, "net_income_to_common": 2130000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3331000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10982000000, "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": 78395000000, "short_term_debt": 2220000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28554000000, "long_term_debt": 12836000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21280000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17440000000, "shares_outstanding": 652948402, "operating_cash_flow": 1857000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1209000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -2941000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 648000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2746000000", "netIncome": "2130000000", "grossProfit": "4568000000", "totalRevenue": "16648000000", "costOfRevenue": "12080000000", "interestExpense": "172000000", "operatingIncome": "2102000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "21280000000", "totalAssets": "78395000000", "longTermDebt": "12836000000", "shortTermDebt": "2220000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "652948402", "totalCurrentAssets": "10982000000", "totalShareholderEquity": "17440000000", "totalCurrentLiabilities": "28554000000", "cashAndShortTermInvestments": "3331000000" }, "cashflow": { "freeCashFlow": "648000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-2941000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1857000000", "repurchaseOfStock": null, "capitalExpenditures": "-1209000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "income_statement": { "revenue": 14040000000, "cost_of_revenue": 11103000000, "gross_profit": 2937000000, "ebit": 569000000, "ebitda": 499000000, "pretax_income": null, "tax_provision": null, "net_income": 240000000, "net_income_to_common": 240000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3711000000, "total_current_assets": 11236000000, "total_assets": 77342000000, "short_term_debt": 2938000000, "long_term_debt": 12886000000, "total_debt": 22280000000, "total_liabilities": null, "total_equity": 15447000000, "shares_outstanding": 652955169, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2378000000, "capital_expenditure": -1224000000, "free_cash_flow": 1154000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -531000000 }, "complete_fields": { "id": 388522, "ticker_id": 19958, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "499000000", "netIncome": "240000000", "grossProfit": "2937000000", "totalRevenue": "14040000000", "costOfRevenue": "11103000000", "interestExpense": "179000000", "operatingIncome": "569000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "22280000000", "totalAssets": "77342000000", "longTermDebt": "12886000000", "shortTermDebt": "2938000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "652955169", "totalCurrentAssets": "11236000000", "totalShareholderEquity": "15447000000", "totalCurrentLiabilities": "29699000000", "cashAndShortTermInvestments": "3711000000" }, "cashflow": { "freeCashFlow": "1154000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-531000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2378000000", "repurchaseOfStock": null, "capitalExpenditures": "-1224000000" } }, "revenue": 14040000000, "cost_of_revenue": 11103000000, "gross_profit": 2937000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 569000000, "depreciation_amortisation": null, "ebitda": 499000000, "interest_expense": 179000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 240000000, "net_income_continuing_ops": null, "net_income_to_common": 240000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3711000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11236000000, "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": 77342000000, "short_term_debt": 2938000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29699000000, "long_term_debt": 12886000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22280000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15447000000, "shares_outstanding": 652955169, "operating_cash_flow": 2378000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1224000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -531000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1154000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "499000000", "netIncome": "240000000", "grossProfit": "2937000000", "totalRevenue": "14040000000", "costOfRevenue": "11103000000", "interestExpense": "179000000", "operatingIncome": "569000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "22280000000", "totalAssets": "77342000000", "longTermDebt": "12886000000", "shortTermDebt": "2938000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "652955169", "totalCurrentAssets": "11236000000", "totalShareholderEquity": "15447000000", "totalCurrentLiabilities": "29699000000", "cashAndShortTermInvestments": "3711000000" }, "cashflow": { "freeCashFlow": "1154000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-531000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2378000000", "repurchaseOfStock": null, "capitalExpenditures": "-1224000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+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": -96000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388523, "ticker_id": 19958, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+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": "-96000000", "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": -96000000, "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": "-96000000", "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": "2026-06-07T12:12:16.012419+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": -97000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388525, "ticker_id": 19958, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:12:16.012419+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": "-97000000", "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": -97000000, "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": "-97000000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "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" ] } } }