{ "ticker": { "uuid": "2a6f65e5-1771-4a10-b90e-9b8e1223008b", "symbol": "RHO", "name": "Roche Holding AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Drug Manufacturers - General", "page_url": "https://sharemaestro.com/factors/ticker/2a6f65e5-1771-4a10-b90e-9b8e1223008b/", "api_url": "https://sharemaestro.com/factors/api/tickers/2a6f65e5-1771-4a10-b90e-9b8e1223008b/" }, "ticker_metadata": { "id": 20249, "uuid": "2a6f65e5-1771-4a10-b90e-9b8e1223008b", "symbol": "RHO", "name": "Roche Holding AG", "asset_type": "equity", "market_cap": 293105532928, "stock_exchange_id": 8, "industry": "Drug Manufacturers - General", "sector": "Healthcare", "description": "Roche Holding AG engages in the pharmaceuticals and diagnostics businesses in Europe, North America, Latin America, Asia, Africa, Australia, and New Zealand. The company offers pharma solutions in the therapeutic areas of anaemia, blood and solid tumors, dermatology, haematology, infectious diseases, inflammatory and autoimmune, neurological disorders, ophthalmology, respiratory disorders, and transplantation. It also provides in vitro tests for the diagnosis of various diseases, such as cancer, diabetes, Covid-19, hepatitis, human papillomavirus, and others; diagnostic instruments; and digital health solutions. The company was founded in 1896 and is based in Basel, Switzerland.", "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": "2a6f65e5-1771-4a10-b90e-9b8e1223008b", "symbol": "RHO", "name": "Roche Holding AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Drug Manufacturers - General", "page_url": "https://sharemaestro.com/factors/ticker/2a6f65e5-1771-4a10-b90e-9b8e1223008b/", "api_url": "https://sharemaestro.com/factors/api/tickers/2a6f65e5-1771-4a10-b90e-9b8e1223008b/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.54, "value": 0.18, "quality": 0.93, "momentum": 0.72, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 362.8, "market_cap": 288650069156.19, "pe_ratio": 22.4107, "earnings_yield": 0.0446, "ebitda_to_ev": 0.0686, "shareholder_yield": 0.0234, "roe": 0.381, "piotroski_f_score": 6, "momentum_12_1": 0.1913, "volatility_252d": 0.2608 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:33.393395+00:00", "batch_id": "" }, "size": { "price_close": 362.8, "market_cap": 288650069156.1884, "market_cap_usd": 288650069156.1884, "enterprise_value": 316259069156.1884, "shares_outstanding": 795617637, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.4107, "pb_ratio": 8.5394, "ptbv_ratio": 8.5394, "ps_ratio": 4.556, "pcf_ratio": 15.3114, "pfcf_ratio": 22.0799, "ev_ebitda": 14.5708, "ev_ebit": 17.1173, "ev_sales": 4.9918, "ev_fcf": 24.1918, "earnings_yield": 0.0446, "fcf_yield": 0.0413, "price_to_sales": 4.556, "price_to_book": 8.5394, "price_to_cashflow": 15.3114, "ebitda_to_ev": 0.0686, "sales_yield": 0.2003 }, "yield": { "dividend_yield": 0.0268, "buyback_yield": -0.0034, "shareholder_yield": 0.0234, "debt_paydown_yield": 0.0028, "total_yield": 0.0262 }, "quality": { "gross_margin": 0.7373, "operating_margin": 0.2916, "net_margin": 0.2033, "ebitda_margin": 0.3426, "fcf_margin": 0.2063, "roe": 0.381, "roa": 0.1279, "roic": 0.2256, "roc_greenblatt": null, "asset_turnover": 0.6291, "cash_conversion": 1.015, "accruals_ratio": -0.0593, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0354, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4638, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.272, "debt_to_assets": 0.3296, "interest_coverage": 13.7266, "current_ratio": 1.4042, "quick_ratio": 1.4042, "net_debt": 27609000000, "local_beta": 0.497, "volatility_252d": 0.2608, "volatility_60d": 0.6115, "max_drawdown_12m": -0.1554, "risk_adjusted_momentum": 0.7334 }, "growth": { "revenue_growth_1y": 0.0154, "revenue_growth_3y_cagr": -0.0126, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.5557, "eps_growth_3y_cagr": 0.0122, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1334, "book_value_growth_1y": 0.0638, "revenue_growth": 0.0154, "earnings_growth": 0.5557 }, "momentum": { "price_return_1m": 0.0249, "price_return_3m": -0.0361, "price_return_6m": 0.0873, "price_return_9m": 0.209, "price_return_12m": 0.2209, "price_return_12m_ex1m": 0.1913, "momentum_6m": 0.0873, "momentum_12m": 0.2209, "momentum_12_1": 0.1913, "distance_from_52w_high": -0.1092, "distance_from_52w_low": 0.3645, "relative_strength": 0.2022 }, "raw_ttm": { "revenue_ttm": 63356000000, "gross_profit_ttm": 46711000000, "ebit_ttm": 18476000000, "ebitda_ttm": 21705000000, "net_income_ttm": 12880000000, "eps_diluted_ttm": 16.1887, "operating_cash_flow_ttm": 18852000000, "capital_expenditure_ttm": -5779000000, "fcf_ttm": 13073000000, "dividends_paid_ttm": -7731000000, "share_repurchases_ttm": null, "shares_issued_ttm": -987000000, "interest_expense_ttm": 1346000000, "cash_and_equivalents": 5582000000, "total_current_assets": 38729000000, "total_current_liabilities": 27580000000, "net_ppe": null, "total_assets": 100703000000, "total_debt": 33191000000, "total_equity": 33802000000, "net_working_capital": 9773000000, "book_value_per_share": 42.4852, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 42.4852 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 62, "rank_pb": 88, "rank_ptbv": 88, "rank_ps": 82, "rank_pcf": 68, "rank_ev_ebitda": 69, "rank_ev_ebit": 61, "rank_earnings_yield": 62, "rank_fcf_yield": 49, "rank_dividend_yield": 35, "rank_shareholder_yield": 52, "rank_total_yield": 60, "rank_roe": 10, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 13, "rank_fcf_margin": 19, "rank_piotroski": 54, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 35 }, "composites": { "value_composite": 82, "quality_composite": 7, "momentum_composite": 28, "growth_composite": 27, "yield_composite": 42, "svqf_composite": 73, "vc1_composite": 85, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 46, "quality_value_composite": 0.4091, "os_score": 0.54, "value_percentile": 0.18, "quality_percentile": 0.93, "momentum_percentile": 0.72, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8084, "ticker_id": 20249, "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": "2026-06-07T12:30:33.393395+00:00", "batch_id": "", "os_score_delta": null, "price_close": 362.8, "market_cap": 288650069156.1884, "market_cap_usd": 288650069156.1884, "enterprise_value": 316259069156.1884, "shares_outstanding": 795617637, "fx_rate_to_usd": null, "pe_ratio": 22.41071965, "pb_ratio": 8.53943758, "ptbv_ratio": 8.53943758, "ps_ratio": 4.5560021, "pcf_ratio": 15.31137647, "pfcf_ratio": 22.07986454, "ev_ebitda": 14.57079333, "ev_ebit": 17.11729103, "ev_sales": 4.99177772, "ev_fcf": 24.19177459, "earnings_yield": 0.0446215, "fcf_yield": 0.04133636, "dividend_yield": 0.0267833, "buyback_yield": -0.00341937, "shareholder_yield": 0.02336393, "debt_paydown_yield": 0.00280963, "total_yield": 0.02617356, "gross_margin": 0.73727824, "operating_margin": 0.29162195, "net_margin": 0.20329566, "ebitda_margin": 0.34258792, "fcf_margin": 0.20634194, "roe": 0.38104254, "roa": 0.12790086, "roic": 0.22564361, "roc_greenblatt": null, "asset_turnover": 0.62913717, "cash_conversion": 1.01498447, "accruals_ratio": -0.0593031, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.27201106, "debt_to_assets": 0.32959296, "interest_coverage": 13.72659733, "current_ratio": 1.4042422, "quick_ratio": 1.4042422, "net_debt": 27609000000, "revenue_growth_1y": 0.01540188, "revenue_growth_3y_cagr": -0.01260751, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.55569506, "eps_growth_3y_cagr": 0.01216916, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.13337753, "book_value_growth_1y": 0.06377005, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.035445, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02485872, "price_return_3m": -0.03613781, "price_return_6m": 0.08729041, "price_return_9m": 0.20903886, "price_return_12m": 0.22089218, "price_return_12m_ex1m": 0.19127851, "distance_from_52w_high": -0.1092203, "distance_from_52w_low": 0.36447422, "relative_strength": 0.20218821, "local_beta": 0.497, "volatility_252d": 0.260824, "volatility_60d": 0.61153, "max_drawdown_12m": -0.15537975, "revenue_ttm": 63356000000, "gross_profit_ttm": 46711000000, "ebit_ttm": 18476000000, "ebitda_ttm": 21705000000, "net_income_ttm": 12880000000, "eps_diluted_ttm": 16.18868084, "operating_cash_flow_ttm": 18852000000, "capital_expenditure_ttm": -5779000000, "fcf_ttm": 13073000000, "dividends_paid_ttm": -7731000000, "share_repurchases_ttm": null, "shares_issued_ttm": -987000000, "interest_expense_ttm": 1346000000, "cash_and_equivalents": 5582000000, "total_current_assets": 38729000000, "total_current_liabilities": 27580000000, "net_ppe": null, "total_assets": 100703000000, "total_debt": 33191000000, "total_equity": 33802000000, "net_working_capital": 9773000000, "book_value_per_share": 42.48523214, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 42.48523214, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 62, "rank_pb": 88, "rank_ptbv": 88, "rank_ps": 82, "rank_pcf": 68, "rank_ev_ebitda": 69, "rank_ev_ebit": 61, "rank_earnings_yield": 62, "rank_fcf_yield": 49, "rank_dividend_yield": 35, "rank_shareholder_yield": 52, "rank_total_yield": 60, "rank_roe": 10, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 13, "rank_fcf_margin": 19, "rank_piotroski": 54, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 35, "value_composite": 82, "quality_composite": 7, "momentum_composite": 28, "growth_composite": 27, "yield_composite": 42, "svqf_composite": 73, "vc1_composite": 85, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 362.8, "os": 0.54, "value": 0.18, "quality": 0.93, "momentum": 0.72, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 22.4107, "earnings_yield": 0.0446, "shareholder_yield": 0.0234, "roe": 0.381, "momentum_12_1": 0.1913, "complete_fields": { "id": 8084, "ticker_id": 20249, "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": "2026-06-07T12:30:33.393395+00:00", "batch_id": "", "os_score_delta": null, "price_close": 362.8, "market_cap": 288650069156.1884, "market_cap_usd": 288650069156.1884, "enterprise_value": 316259069156.1884, "shares_outstanding": 795617637, "fx_rate_to_usd": null, "pe_ratio": 22.41071965, "pb_ratio": 8.53943758, "ptbv_ratio": 8.53943758, "ps_ratio": 4.5560021, "pcf_ratio": 15.31137647, "pfcf_ratio": 22.07986454, "ev_ebitda": 14.57079333, "ev_ebit": 17.11729103, "ev_sales": 4.99177772, "ev_fcf": 24.19177459, "earnings_yield": 0.0446215, "fcf_yield": 0.04133636, "dividend_yield": 0.0267833, "buyback_yield": -0.00341937, "shareholder_yield": 0.02336393, "debt_paydown_yield": 0.00280963, "total_yield": 0.02617356, "gross_margin": 0.73727824, "operating_margin": 0.29162195, "net_margin": 0.20329566, "ebitda_margin": 0.34258792, "fcf_margin": 0.20634194, "roe": 0.38104254, "roa": 0.12790086, "roic": 0.22564361, "roc_greenblatt": null, "asset_turnover": 0.62913717, "cash_conversion": 1.01498447, "accruals_ratio": -0.0593031, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.27201106, "debt_to_assets": 0.32959296, "interest_coverage": 13.72659733, "current_ratio": 1.4042422, "quick_ratio": 1.4042422, "net_debt": 27609000000, "revenue_growth_1y": 0.01540188, "revenue_growth_3y_cagr": -0.01260751, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.55569506, "eps_growth_3y_cagr": 0.01216916, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.13337753, "book_value_growth_1y": 0.06377005, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.035445, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02485872, "price_return_3m": -0.03613781, "price_return_6m": 0.08729041, "price_return_9m": 0.20903886, "price_return_12m": 0.22089218, "price_return_12m_ex1m": 0.19127851, "distance_from_52w_high": -0.1092203, "distance_from_52w_low": 0.36447422, "relative_strength": 0.20218821, "local_beta": 0.497, "volatility_252d": 0.260824, "volatility_60d": 0.61153, "max_drawdown_12m": -0.15537975, "revenue_ttm": 63356000000, "gross_profit_ttm": 46711000000, "ebit_ttm": 18476000000, "ebitda_ttm": 21705000000, "net_income_ttm": 12880000000, "eps_diluted_ttm": 16.18868084, "operating_cash_flow_ttm": 18852000000, "capital_expenditure_ttm": -5779000000, "fcf_ttm": 13073000000, "dividends_paid_ttm": -7731000000, "share_repurchases_ttm": null, "shares_issued_ttm": -987000000, "interest_expense_ttm": 1346000000, "cash_and_equivalents": 5582000000, "total_current_assets": 38729000000, "total_current_liabilities": 27580000000, "net_ppe": null, "total_assets": 100703000000, "total_debt": 33191000000, "total_equity": 33802000000, "net_working_capital": 9773000000, "book_value_per_share": 42.48523214, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 42.48523214, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 62, "rank_pb": 88, "rank_ptbv": 88, "rank_ps": 82, "rank_pcf": 68, "rank_ev_ebitda": 69, "rank_ev_ebit": 61, "rank_earnings_yield": 62, "rank_fcf_yield": 49, "rank_dividend_yield": 35, "rank_shareholder_yield": 52, "rank_total_yield": 60, "rank_roe": 10, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 13, "rank_fcf_margin": 19, "rank_piotroski": 54, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 35, "value_composite": 82, "quality_composite": 7, "momentum_composite": 28, "growth_composite": 27, "yield_composite": 42, "svqf_composite": 73, "vc1_composite": 85, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+00:00", "is_restated": false, "income_statement": { "revenue": 63356000000, "cost_of_revenue": 16645000000, "gross_profit": 46711000000, "ebit": 18476000000, "ebitda": 21705000000, "pretax_income": null, "tax_provision": null, "net_income": 12880000000, "net_income_to_common": 12880000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5582000000, "total_current_assets": 38729000000, "total_assets": 100703000000, "short_term_debt": 4206000000, "long_term_debt": 27430000000, "total_debt": 33191000000, "total_liabilities": null, "total_equity": 33802000000, "shares_outstanding": 795617637, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18852000000, "capital_expenditure": -5779000000, "free_cash_flow": 13073000000, "dividends_paid": -7731000000, "share_repurchases": null, "shares_issued": -987000000, "net_debt_issued": -811000000 }, "complete_fields": { "id": 389114, "ticker_id": 20249, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21705000000", "netIncome": "12880000000", "grossProfit": "46711000000", "totalRevenue": "63356000000", "costOfRevenue": "16645000000", "interestExpense": "1346000000", "operatingIncome": "18476000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "13352000000", "depreciationAndAmortization": "3386000000" }, "balance": { "totalDebt": "33191000000", "totalAssets": "100703000000", "longTermDebt": "27430000000", "shortTermDebt": "4206000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "795617637", "totalCurrentAssets": "38729000000", "totalShareholderEquity": "33802000000", "totalCurrentLiabilities": "28001000000", "cashAndShortTermInvestments": "5582000000" }, "cashflow": { "freeCashFlow": "13073000000", "dividendsPaid": "-7731000000", "issuanceOfDebt": "2575000000", "issuanceOfStock": "-987000000", "repaymentOfDebt": "-3386000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "18852000000", "repurchaseOfStock": null, "capitalExpenditures": "-5779000000" } }, "revenue": 63356000000, "cost_of_revenue": 16645000000, "gross_profit": 46711000000, "research_and_development": 13352000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18476000000, "depreciation_amortisation": 3386000000, "ebitda": 21705000000, "interest_expense": 1346000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12880000000, "net_income_continuing_ops": null, "net_income_to_common": 12880000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5582000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 38729000000, "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": 100703000000, "short_term_debt": 4206000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28001000000, "long_term_debt": 27430000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33191000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33802000000, "shares_outstanding": 795617637, "operating_cash_flow": 18852000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5779000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7731000000, "share_repurchases": null, "shares_issued": -987000000, "net_debt_issued": -811000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13073000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21705000000", "netIncome": "12880000000", "grossProfit": "46711000000", "totalRevenue": "63356000000", "costOfRevenue": "16645000000", "interestExpense": "1346000000", "operatingIncome": "18476000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "13352000000", "depreciationAndAmortization": "3386000000" }, "balance": { "totalDebt": "33191000000", "totalAssets": "100703000000", "longTermDebt": "27430000000", "shortTermDebt": "4206000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "795617637", "totalCurrentAssets": "38729000000", "totalShareholderEquity": "33802000000", "totalCurrentLiabilities": "28001000000", "cashAndShortTermInvestments": "5582000000" }, "cashflow": { "freeCashFlow": "13073000000", "dividendsPaid": "-7731000000", "issuanceOfDebt": "2575000000", "issuanceOfStock": "-987000000", "repaymentOfDebt": "-3386000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "18852000000", "repurchaseOfStock": null, "capitalExpenditures": "-5779000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+00:00", "is_restated": false, "income_statement": { "revenue": 62395000000, "cost_of_revenue": 16283000000, "gross_profit": 46112000000, "ebit": 13417000000, "ebitda": 16619000000, "pretax_income": null, "tax_provision": null, "net_income": 8277000000, "net_income_to_common": 8277000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6975000000, "total_current_assets": 40036000000, "total_assets": 101801000000, "short_term_debt": 3932000000, "long_term_debt": 30722000000, "total_debt": 36354000000, "total_liabilities": null, "total_equity": 31767000000, "shares_outstanding": 795400695, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20094000000, "capital_expenditure": -5009000000, "free_cash_flow": 15085000000, "dividends_paid": -7650000000, "share_repurchases": null, "shares_issued": -1130000000, "net_debt_issued": 4528000000 }, "complete_fields": { "id": 389117, "ticker_id": 20249, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "16619000000", "netIncome": "8277000000", "grossProfit": "46112000000", "totalRevenue": "62395000000", "costOfRevenue": "16283000000", "interestExpense": "1403000000", "operatingIncome": "13417000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "15304000000", "depreciationAndAmortization": "3423000000" }, "balance": { "totalDebt": "36354000000", "totalAssets": "101801000000", "longTermDebt": "30722000000", "shortTermDebt": "3932000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "795400695", "totalCurrentAssets": "40036000000", "totalShareholderEquity": "31767000000", "totalCurrentLiabilities": "27023000000", "cashAndShortTermInvestments": "6975000000" }, "cashflow": { "freeCashFlow": "15085000000", "dividendsPaid": "-7650000000", "issuanceOfDebt": "7915000000", "issuanceOfStock": "-1130000000", "repaymentOfDebt": "-3387000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "20094000000", "repurchaseOfStock": null, "capitalExpenditures": "-5009000000" } }, "revenue": 62395000000, "cost_of_revenue": 16283000000, "gross_profit": 46112000000, "research_and_development": 15304000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13417000000, "depreciation_amortisation": 3423000000, "ebitda": 16619000000, "interest_expense": 1403000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8277000000, "net_income_continuing_ops": null, "net_income_to_common": 8277000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6975000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 40036000000, "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": 101801000000, "short_term_debt": 3932000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27023000000, "long_term_debt": 30722000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36354000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 31767000000, "shares_outstanding": 795400695, "operating_cash_flow": 20094000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -5009000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7650000000, "share_repurchases": null, "shares_issued": -1130000000, "net_debt_issued": 4528000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 15085000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "16619000000", "netIncome": "8277000000", "grossProfit": "46112000000", "totalRevenue": "62395000000", "costOfRevenue": "16283000000", "interestExpense": "1403000000", "operatingIncome": "13417000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "15304000000", "depreciationAndAmortization": "3423000000" }, "balance": { "totalDebt": "36354000000", "totalAssets": "101801000000", "longTermDebt": "30722000000", "shortTermDebt": "3932000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "795400695", "totalCurrentAssets": "40036000000", "totalShareholderEquity": "31767000000", "totalCurrentLiabilities": "27023000000", "cashAndShortTermInvestments": "6975000000" }, "cashflow": { "freeCashFlow": "15085000000", "dividendsPaid": "-7650000000", "issuanceOfDebt": "7915000000", "issuanceOfStock": "-1130000000", "repaymentOfDebt": "-3387000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "20094000000", "repurchaseOfStock": null, "capitalExpenditures": "-5009000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+00:00", "is_restated": false, "income_statement": { "revenue": 60441000000, "cost_of_revenue": 16357000000, "gross_profit": 44084000000, "ebit": 15395000000, "ebitda": 18540000000, "pretax_income": null, "tax_provision": null, "net_income": 11498000000, "net_income_to_common": 11498000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5376000000, "total_current_assets": 33446000000, "total_assets": 90468000000, "short_term_debt": 4399000000, "long_term_debt": 24810000000, "total_debt": 30782000000, "total_liabilities": null, "total_equity": 29315000000, "shares_outstanding": 797241945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16095000000, "capital_expenditure": -4649000000, "free_cash_flow": 11446000000, "dividends_paid": -7590000000, "share_repurchases": null, "shares_issued": -1144000000, "net_debt_issued": 6591000000 }, "complete_fields": { "id": 389118, "ticker_id": 20249, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18540000000", "netIncome": "11498000000", "grossProfit": "44084000000", "totalRevenue": "60441000000", "costOfRevenue": "16357000000", "interestExpense": "997000000", "operatingIncome": "15395000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "14200000000", "depreciationAndAmortization": "3464000000" }, "balance": { "totalDebt": "30782000000", "totalAssets": "90468000000", "longTermDebt": "24810000000", "shortTermDebt": "4399000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "797241945", "totalCurrentAssets": "33446000000", "totalShareholderEquity": "29315000000", "totalCurrentLiabilities": "24824000000", "cashAndShortTermInvestments": "5376000000" }, "cashflow": { "freeCashFlow": "11446000000", "dividendsPaid": "-7590000000", "issuanceOfDebt": "8342000000", "issuanceOfStock": "-1144000000", "repaymentOfDebt": "-1751000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "16095000000", "repurchaseOfStock": null, "capitalExpenditures": "-4649000000" } }, "revenue": 60441000000, "cost_of_revenue": 16357000000, "gross_profit": 44084000000, "research_and_development": 14200000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15395000000, "depreciation_amortisation": 3464000000, "ebitda": 18540000000, "interest_expense": 997000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11498000000, "net_income_continuing_ops": null, "net_income_to_common": 11498000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5376000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 33446000000, "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": 90468000000, "short_term_debt": 4399000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24824000000, "long_term_debt": 24810000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 30782000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 29315000000, "shares_outstanding": 797241945, "operating_cash_flow": 16095000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4649000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7590000000, "share_repurchases": null, "shares_issued": -1144000000, "net_debt_issued": 6591000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11446000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18540000000", "netIncome": "11498000000", "grossProfit": "44084000000", "totalRevenue": "60441000000", "costOfRevenue": "16357000000", "interestExpense": "997000000", "operatingIncome": "15395000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "14200000000", "depreciationAndAmortization": "3464000000" }, "balance": { "totalDebt": "30782000000", "totalAssets": "90468000000", "longTermDebt": "24810000000", "shortTermDebt": "4399000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "797241945", "totalCurrentAssets": "33446000000", "totalShareholderEquity": "29315000000", "totalCurrentLiabilities": "24824000000", "cashAndShortTermInvestments": "5376000000" }, "cashflow": { "freeCashFlow": "11446000000", "dividendsPaid": "-7590000000", "issuanceOfDebt": "8342000000", "issuanceOfStock": "-1144000000", "repaymentOfDebt": "-1751000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "16095000000", "repurchaseOfStock": null, "capitalExpenditures": "-4649000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+00:00", "is_restated": false, "income_statement": { "revenue": 65814000000, "cost_of_revenue": 19737000000, "gross_profit": 46077000000, "ebit": 17476000000, "ebitda": 20861000000, "pretax_income": null, "tax_provision": null, "net_income": 12421000000, "net_income_to_common": 12421000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4991000000, "total_current_assets": 33816000000, "total_assets": 88151000000, "short_term_debt": 3960000000, "long_term_debt": 21391000000, "total_debt": 26544000000, "total_liabilities": null, "total_equity": 27992000000, "shares_outstanding": 799180671, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17803000000, "capital_expenditure": -4552000000, "free_cash_flow": 13251000000, "dividends_paid": -7446000000, "share_repurchases": 0, "shares_issued": -1257000000, "net_debt_issued": -6991000000 }, "complete_fields": { "id": 389119, "ticker_id": 20249, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20861000000", "netIncome": "12421000000", "grossProfit": "46077000000", "totalRevenue": "65814000000", "costOfRevenue": "19737000000", "interestExpense": "690000000", "operatingIncome": "17476000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "15225000000", "depreciationAndAmortization": "3844000000" }, "balance": { "totalDebt": "26544000000", "totalAssets": "88151000000", "longTermDebt": "21391000000", "shortTermDebt": "3960000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "799180671", "totalCurrentAssets": "33816000000", "totalShareholderEquity": "27992000000", "totalCurrentLiabilities": "27239000000", "cashAndShortTermInvestments": "4991000000" }, "cashflow": { "freeCashFlow": "13251000000", "dividendsPaid": "-7446000000", "issuanceOfDebt": "8442000000", "issuanceOfStock": "-1257000000", "repaymentOfDebt": "-15433000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "17803000000", "repurchaseOfStock": "0", "capitalExpenditures": "-4552000000" } }, "revenue": 65814000000, "cost_of_revenue": 19737000000, "gross_profit": 46077000000, "research_and_development": 15225000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17476000000, "depreciation_amortisation": 3844000000, "ebitda": 20861000000, "interest_expense": 690000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12421000000, "net_income_continuing_ops": null, "net_income_to_common": 12421000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4991000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 33816000000, "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": 88151000000, "short_term_debt": 3960000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27239000000, "long_term_debt": 21391000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26544000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27992000000, "shares_outstanding": 799180671, "operating_cash_flow": 17803000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4552000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -7446000000, "share_repurchases": 0, "shares_issued": -1257000000, "net_debt_issued": -6991000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 13251000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20861000000", "netIncome": "12421000000", "grossProfit": "46077000000", "totalRevenue": "65814000000", "costOfRevenue": "19737000000", "interestExpense": "690000000", "operatingIncome": "17476000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "15225000000", "depreciationAndAmortization": "3844000000" }, "balance": { "totalDebt": "26544000000", "totalAssets": "88151000000", "longTermDebt": "21391000000", "shortTermDebt": "3960000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "799180671", "totalCurrentAssets": "33816000000", "totalShareholderEquity": "27992000000", "totalCurrentLiabilities": "27239000000", "cashAndShortTermInvestments": "4991000000" }, "cashflow": { "freeCashFlow": "13251000000", "dividendsPaid": "-7446000000", "issuanceOfDebt": "8442000000", "issuanceOfStock": "-1257000000", "repaymentOfDebt": "-15433000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "17803000000", "repurchaseOfStock": "0", "capitalExpenditures": "-4552000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+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": -18991000000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389120, "ticker_id": 20249, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-18991000000", "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": -18991000000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-18991000000", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+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": 5582000000, "total_current_assets": 38729000000, "total_assets": 100703000000, "short_term_debt": 4206000000, "long_term_debt": 27430000000, "total_debt": 33191000000, "total_liabilities": null, "total_equity": 33802000000, "shares_outstanding": 795617637, "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": 389113, "ticker_id": 20249, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "33191000000", "totalAssets": "100703000000", "longTermDebt": "27430000000", "shortTermDebt": "4206000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "795617637", "totalCurrentAssets": "38729000000", "totalShareholderEquity": "33802000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "5582000000" } }, "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": 5582000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 38729000000, "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": 100703000000, "short_term_debt": 4206000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 27430000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 33191000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33802000000, "shares_outstanding": 795617637, "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": { "balance": { "totalDebt": "33191000000", "totalAssets": "100703000000", "longTermDebt": "27430000000", "shortTermDebt": "4206000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "795617637", "totalCurrentAssets": "38729000000", "totalShareholderEquity": "33802000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "5582000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+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": 35702000000, "total_assets": 94765000000, "short_term_debt": null, "long_term_debt": 26464000000, "total_debt": 26464000000, "total_liabilities": null, "total_equity": 28678000000, "shares_outstanding": 796317172, "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": 389115, "ticker_id": 20249, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "94765000000", "longTermDebt": "26464000000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "796317172", "totalCurrentAssets": "35702000000", "totalShareholderEquity": "28678000000", "totalCurrentLiabilities": "27580000000", "cashAndShortTermInvestments": 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": 35702000000, "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": 94765000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27580000000, "long_term_debt": 26464000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 26464000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 28678000000, "shares_outstanding": 796317172, "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": { "balance": { "totalDebt": null, "totalAssets": "94765000000", "longTermDebt": "26464000000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "796317172", "totalCurrentAssets": "35702000000", "totalShareholderEquity": "28678000000", "totalCurrentLiabilities": "27580000000", "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+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": 6975000000, "total_current_assets": 40036000000, "total_assets": 101801000000, "short_term_debt": 3932000000, "long_term_debt": 30722000000, "total_debt": 36354000000, "total_liabilities": null, "total_equity": 31767000000, "shares_outstanding": 795400695, "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": 389116, "ticker_id": 20249, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:46.125718+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "36354000000", "totalAssets": "101801000000", "longTermDebt": "30722000000", "shortTermDebt": "3932000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "795400695", "totalCurrentAssets": "40036000000", "totalShareholderEquity": "31767000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "6975000000" } }, "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": 6975000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 40036000000, "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": 101801000000, "short_term_debt": 3932000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 30722000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36354000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 31767000000, "shares_outstanding": 795400695, "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": { "balance": { "totalDebt": "36354000000", "totalAssets": "101801000000", "longTermDebt": "30722000000", "shortTermDebt": "3932000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "795400695", "totalCurrentAssets": "40036000000", "totalShareholderEquity": "31767000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "6975000000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": 3, "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" ] } } }