{ "ticker": { "uuid": "2ef2b93d-d287-4f69-87a3-b23b80397784", "symbol": "UWS", "name": "Waste Management, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/2ef2b93d-d287-4f69-87a3-b23b80397784/", "api_url": "https://sharemaestro.com/factors/api/tickers/2ef2b93d-d287-4f69-87a3-b23b80397784/" }, "ticker_metadata": { "id": 20994, "uuid": "2ef2b93d-d287-4f69-87a3-b23b80397784", "symbol": "UWS", "name": "Waste Management, Inc.", "asset_type": "equity", "market_cap": 73367887872, "stock_exchange_id": 8, "industry": "Waste Management", "sector": "Industrials", "description": "Waste Management, Inc., through its subsidiaries, provides environmental solutions to residential, commercial, industrial, and municipal customers in the United States, Canada, Western Europe, and internationally. It offers collection services, including picking up and transporting waste and recyclable materials from where it was generated to a transfer station, recovery facility, or disposal site; owns and operates transfer stations; and owns, develops, and operates landfill gas-to-energy facilities that produce renewable electricity and renewable natural gas. It also operates materials processing and commodities recycling services, including cardboard, paper, glass, metals, plastics, construction and demolition materials, and other recycling commodities are recovered for resale or redirected for other purposes; markets and resells recycling commodities; recycling brokerage services, such as managing the marketing of recyclable materials for third parties; and other strategic business solutions. In addition, the company collects recyclable food and yard waste, as well as markets and sells mulch, compost, soil amendments, and renewable energy; offers remediation and construction, and industrial waste services; and manages and markets fly ash. Further, it provides Regulated Waste and Compliance Services (RWCS), which offers compliance programs, as well as collection, processing, and disposal of regulated and specialized waste, including medical, pharmaceutical, and hazardous waste; and Secure Information Destruction (SID) services that include the collection of personal and confidential information for secure destruction and recycling of sorted office paper. The company was formerly known as USA Waste Services, Inc. and changed its name to Waste Management, Inc. in 1998. Waste Management, Inc. was founded in 1968 and is based in Houston, Texas.", "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": "2ef2b93d-d287-4f69-87a3-b23b80397784", "symbol": "UWS", "name": "Waste Management, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/2ef2b93d-d287-4f69-87a3-b23b80397784/", "api_url": "https://sharemaestro.com/factors/api/tickers/2ef2b93d-d287-4f69-87a3-b23b80397784/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.19, "value": 0.17, "quality": 0.84, "momentum": 0.27, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 190.9, "market_cap": 76794014654.26, "pe_ratio": 27.4853, "earnings_yield": 0.0364, "ebitda_to_ev": 0.0737, "shareholder_yield": 0.0217, "roe": 0.2788, "piotroski_f_score": 7, "momentum_12_1": -0.1037, "volatility_252d": 0.1998 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:50.523823+00:00", "batch_id": "" }, "size": { "price_close": 190.9, "market_cap": 76794014654.2588, "market_cap_usd": 76794014654.2588, "enterprise_value": 99527014654.2588, "shares_outstanding": 402273531, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 27.4853, "pb_ratio": 7.6633, "ptbv_ratio": 7.6633, "ps_ratio": 3.0218, "pcf_ratio": 12.1203, "pfcf_ratio": 23.3416, "ev_ebitda": 13.5651, "ev_ebit": 21.312, "ev_sales": 3.9164, "ev_fcf": 30.2514, "earnings_yield": 0.0364, "fcf_yield": 0.0331, "price_to_sales": 3.0218, "price_to_book": 7.6633, "price_to_cashflow": 12.1203, "ebitda_to_ev": 0.0737, "sales_yield": 0.2553 }, "yield": { "dividend_yield": 0.018, "buyback_yield": 0.0037, "shareholder_yield": 0.0217, "debt_paydown_yield": 0.0161, "total_yield": 0.0378 }, "quality": { "gross_margin": 0.4074, "operating_margin": 0.1838, "net_margin": 0.1099, "ebitda_margin": 0.2887, "fcf_margin": 0.1295, "roe": 0.2788, "roa": 0.0611, "roic": 0.1069, "roc_greenblatt": null, "asset_turnover": 0.5561, "cash_conversion": 1.1775, "accruals_ratio": -0.0775, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.0904, "revenue_stability_5y": 0.112, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2266, "external_financing": 0.0089 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.0984, "debt_to_assets": 0.5009, "interest_coverage": 5.1602, "current_ratio": 0.9343, "quick_ratio": 0.9343, "net_debt": 22733000000, "local_beta": -0.2337, "volatility_252d": 0.1998, "volatility_60d": 0.4773, "max_drawdown_12m": -0.1565, "risk_adjusted_momentum": -0.5189 }, "growth": { "revenue_growth_1y": 0.1424, "revenue_growth_3y_cagr": 0.0856, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0174, "eps_growth_3y_cagr": 0.0656, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3043, "book_value_growth_1y": 0.2063, "revenue_growth": 0.1424, "earnings_growth": -0.0174 }, "momentum": { "price_return_1m": 0.0377, "price_return_3m": -0.0952, "price_return_6m": 0.0374, "price_return_9m": 0.0307, "price_return_12m": -0.0699, "price_return_12m_ex1m": -0.1037, "momentum_6m": 0.0374, "momentum_12m": -0.0699, "momentum_12_1": -0.1037, "distance_from_52w_high": -0.0952, "distance_from_52w_low": 0.1123, "relative_strength": -0.0886 }, "raw_ttm": { "revenue_ttm": 25413000000, "gross_profit_ttm": 10354000000, "ebit_ttm": 4670000000, "ebitda_ttm": 7337000000, "net_income_ttm": 2794000000, "eps_diluted_ttm": 6.9455, "operating_cash_flow_ttm": 6336000000, "capital_expenditure_ttm": -3046000000, "fcf_ttm": 3290000000, "dividends_paid_ttm": -1383000000, "share_repurchases_ttm": -344000000, "shares_issued_ttm": 62000000, "interest_expense_ttm": 905000000, "cash_and_equivalents": 158000000, "total_current_assets": 4808000000, "total_current_liabilities": 5146000000, "net_ppe": null, "total_assets": 45700000000, "total_debt": 22891000000, "total_equity": 10021000000, "net_working_capital": 145000000, "book_value_per_share": 24.9109, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 24.9109 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 72, "rank_pb": 86, "rank_ptbv": 86, "rank_ps": 69, "rank_pcf": 57, "rank_ev_ebitda": 65, "rank_ev_ebit": 72, "rank_earnings_yield": 72, "rank_fcf_yield": 57, "rank_dividend_yield": 48, "rank_shareholder_yield": 54, "rank_total_yield": 49, "rank_roe": 16, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 54, "rank_fcf_margin": 34, "rank_piotroski": 34, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 65 }, "composites": { "value_composite": 83, "quality_composite": 16, "momentum_composite": 73, "growth_composite": 32, "yield_composite": 57, "svqf_composite": 80, "vc1_composite": 81, "vc2_composite": 80, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 81, "quality_value_composite": 0.3779, "os_score": 0.19, "value_percentile": 0.17, "quality_percentile": 0.84, "momentum_percentile": 0.27, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 83, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 8248, "ticker_id": 20994, "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": "2026-06-07T12:30:50.523823+00:00", "batch_id": "", "os_score_delta": null, "price_close": 190.9, "market_cap": 76794014654.2588, "market_cap_usd": 76794014654.2588, "enterprise_value": 99527014654.2588, "shares_outstanding": 402273531, "fx_rate_to_usd": null, "pe_ratio": 27.48533094, "pb_ratio": 7.66330852, "ptbv_ratio": 7.66330852, "ps_ratio": 3.02183979, "pcf_ratio": 12.12026746, "pfcf_ratio": 23.34164579, "ev_ebitda": 13.56508309, "ev_ebit": 21.31199457, "ev_sales": 3.91638196, "ev_fcf": 30.25137224, "earnings_yield": 0.03638304, "fcf_yield": 0.03305635, "dividend_yield": 0.01800922, "buyback_yield": 0.00367216, "shareholder_yield": 0.02168138, "debt_paydown_yield": 0.01614709, "total_yield": 0.03782847, "gross_margin": 0.40742927, "operating_margin": 0.18376422, "net_margin": 0.10994373, "ebitda_margin": 0.2887105, "fcf_margin": 0.1294613, "roe": 0.27881449, "roa": 0.06113786, "roic": 0.1069335, "roc_greenblatt": null, "asset_turnover": 0.55608315, "cash_conversion": 1.17752326, "accruals_ratio": -0.07750547, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.09840534, "debt_to_assets": 0.50089716, "interest_coverage": 5.16022099, "current_ratio": 0.93431792, "quick_ratio": 0.93431792, "net_debt": 22733000000, "revenue_growth_1y": 0.14236505, "revenue_growth_3y_cagr": 0.08563152, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.017381, "eps_growth_3y_cagr": 0.06560486, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.30430755, "book_value_growth_1y": 0.2062666, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.090408, "revenue_stability_5y": 0.111972, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03767147, "price_return_3m": -0.09515894, "price_return_6m": 0.0374394, "price_return_9m": 0.03069838, "price_return_12m": -0.06991912, "price_return_12m_ex1m": -0.10368464, "distance_from_52w_high": -0.09515894, "distance_from_52w_low": 0.11228168, "relative_strength": -0.08862309, "local_beta": -0.2337, "volatility_252d": 0.199819, "volatility_60d": 0.477328, "max_drawdown_12m": -0.15651046, "revenue_ttm": 25413000000, "gross_profit_ttm": 10354000000, "ebit_ttm": 4670000000, "ebitda_ttm": 7337000000, "net_income_ttm": 2794000000, "eps_diluted_ttm": 6.94552285, "operating_cash_flow_ttm": 6336000000, "capital_expenditure_ttm": -3046000000, "fcf_ttm": 3290000000, "dividends_paid_ttm": -1383000000, "share_repurchases_ttm": -344000000, "shares_issued_ttm": 62000000, "interest_expense_ttm": 905000000, "cash_and_equivalents": 158000000, "total_current_assets": 4808000000, "total_current_liabilities": 5146000000, "net_ppe": null, "total_assets": 45700000000, "total_debt": 22891000000, "total_equity": 10021000000, "net_working_capital": 145000000, "book_value_per_share": 24.91091068, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 24.91091068, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 72, "rank_pb": 86, "rank_ptbv": 86, "rank_ps": 69, "rank_pcf": 57, "rank_ev_ebitda": 65, "rank_ev_ebit": 72, "rank_earnings_yield": 72, "rank_fcf_yield": 57, "rank_dividend_yield": 48, "rank_shareholder_yield": 54, "rank_total_yield": 49, "rank_roe": 16, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 54, "rank_fcf_margin": 34, "rank_piotroski": 34, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 65, "value_composite": 83, "quality_composite": 16, "momentum_composite": 73, "growth_composite": 32, "yield_composite": 57, "svqf_composite": 80, "vc1_composite": 81, "vc2_composite": 80, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 83, "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": 190.9, "os": 0.19, "value": 0.17, "quality": 0.84, "momentum": 0.27, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 27.4853, "earnings_yield": 0.0364, "shareholder_yield": 0.0217, "roe": 0.2788, "momentum_12_1": -0.1037, "complete_fields": { "id": 8248, "ticker_id": 20994, "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": "2026-06-07T12:30:50.523823+00:00", "batch_id": "", "os_score_delta": null, "price_close": 190.9, "market_cap": 76794014654.2588, "market_cap_usd": 76794014654.2588, "enterprise_value": 99527014654.2588, "shares_outstanding": 402273531, "fx_rate_to_usd": null, "pe_ratio": 27.48533094, "pb_ratio": 7.66330852, "ptbv_ratio": 7.66330852, "ps_ratio": 3.02183979, "pcf_ratio": 12.12026746, "pfcf_ratio": 23.34164579, "ev_ebitda": 13.56508309, "ev_ebit": 21.31199457, "ev_sales": 3.91638196, "ev_fcf": 30.25137224, "earnings_yield": 0.03638304, "fcf_yield": 0.03305635, "dividend_yield": 0.01800922, "buyback_yield": 0.00367216, "shareholder_yield": 0.02168138, "debt_paydown_yield": 0.01614709, "total_yield": 0.03782847, "gross_margin": 0.40742927, "operating_margin": 0.18376422, "net_margin": 0.10994373, "ebitda_margin": 0.2887105, "fcf_margin": 0.1294613, "roe": 0.27881449, "roa": 0.06113786, "roic": 0.1069335, "roc_greenblatt": null, "asset_turnover": 0.55608315, "cash_conversion": 1.17752326, "accruals_ratio": -0.07750547, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.09840534, "debt_to_assets": 0.50089716, "interest_coverage": 5.16022099, "current_ratio": 0.93431792, "quick_ratio": 0.93431792, "net_debt": 22733000000, "revenue_growth_1y": 0.14236505, "revenue_growth_3y_cagr": 0.08563152, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.017381, "eps_growth_3y_cagr": 0.06560486, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.30430755, "book_value_growth_1y": 0.2062666, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.090408, "revenue_stability_5y": 0.111972, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03767147, "price_return_3m": -0.09515894, "price_return_6m": 0.0374394, "price_return_9m": 0.03069838, "price_return_12m": -0.06991912, "price_return_12m_ex1m": -0.10368464, "distance_from_52w_high": -0.09515894, "distance_from_52w_low": 0.11228168, "relative_strength": -0.08862309, "local_beta": -0.2337, "volatility_252d": 0.199819, "volatility_60d": 0.477328, "max_drawdown_12m": -0.15651046, "revenue_ttm": 25413000000, "gross_profit_ttm": 10354000000, "ebit_ttm": 4670000000, "ebitda_ttm": 7337000000, "net_income_ttm": 2794000000, "eps_diluted_ttm": 6.94552285, "operating_cash_flow_ttm": 6336000000, "capital_expenditure_ttm": -3046000000, "fcf_ttm": 3290000000, "dividends_paid_ttm": -1383000000, "share_repurchases_ttm": -344000000, "shares_issued_ttm": 62000000, "interest_expense_ttm": 905000000, "cash_and_equivalents": 158000000, "total_current_assets": 4808000000, "total_current_liabilities": 5146000000, "net_ppe": null, "total_assets": 45700000000, "total_debt": 22891000000, "total_equity": 10021000000, "net_working_capital": 145000000, "book_value_per_share": 24.91091068, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 24.91091068, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 72, "rank_pb": 86, "rank_ptbv": 86, "rank_ps": 69, "rank_pcf": 57, "rank_ev_ebitda": 65, "rank_ev_ebit": 72, "rank_earnings_yield": 72, "rank_fcf_yield": 57, "rank_dividend_yield": 48, "rank_shareholder_yield": 54, "rank_total_yield": 49, "rank_roe": 16, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 54, "rank_fcf_margin": 34, "rank_piotroski": 34, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 65, "value_composite": 83, "quality_composite": 16, "momentum_composite": 73, "growth_composite": 32, "yield_composite": 57, "svqf_composite": 80, "vc1_composite": 81, "vc2_composite": 80, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 81, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 83, "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": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "income_statement": { "revenue": 25204000000, "cost_of_revenue": 15012000000, "gross_profit": 10192000000, "ebit": 4607000000, "ebitda": 7201000000, "pretax_income": null, "tax_provision": null, "net_income": 2708000000, "net_income_to_common": 2708000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201000000, "total_current_assets": 4910000000, "total_assets": 45835000000, "short_term_debt": 711000000, "long_term_debt": 22196000000, "total_debt": 22907000000, "total_liabilities": null, "total_equity": 9990000000, "shares_outstanding": 402941704, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6043000000, "capital_expenditure": -3227000000, "free_cash_flow": 2816000000, "dividends_paid": -1334000000, "share_repurchases": 0, "shares_issued": 61000000, "net_debt_issued": -1333000000 }, "complete_fields": { "id": 390281, "ticker_id": 20994, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7201000000", "netIncome": "2708000000", "grossProfit": "10192000000", "totalRevenue": "25204000000", "costOfRevenue": "15012000000", "interestExpense": "912000000", "operatingIncome": "4607000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2863000000" }, "balance": { "totalDebt": "22907000000", "totalAssets": "45835000000", "longTermDebt": "22196000000", "shortTermDebt": "711000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "402941704", "totalCurrentAssets": "4910000000", "totalShareholderEquity": "9990000000", "totalCurrentLiabilities": "5524000000", "cashAndShortTermInvestments": "201000000" }, "cashflow": { "freeCashFlow": "2816000000", "dividendsPaid": "-1334000000", "issuanceOfDebt": "20414000000", "issuanceOfStock": "61000000", "repaymentOfDebt": "-21747000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "6043000000", "repurchaseOfStock": "0", "capitalExpenditures": "-3227000000" } }, "revenue": 25204000000, "cost_of_revenue": 15012000000, "gross_profit": 10192000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4607000000, "depreciation_amortisation": 2863000000, "ebitda": 7201000000, "interest_expense": 912000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2708000000, "net_income_continuing_ops": null, "net_income_to_common": 2708000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4910000000, "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": 45835000000, "short_term_debt": 711000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5524000000, "long_term_debt": 22196000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22907000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9990000000, "shares_outstanding": 402941704, "operating_cash_flow": 6043000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3227000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1334000000, "share_repurchases": 0, "shares_issued": 61000000, "net_debt_issued": -1333000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2816000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7201000000", "netIncome": "2708000000", "grossProfit": "10192000000", "totalRevenue": "25204000000", "costOfRevenue": "15012000000", "interestExpense": "912000000", "operatingIncome": "4607000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2863000000" }, "balance": { "totalDebt": "22907000000", "totalAssets": "45835000000", "longTermDebt": "22196000000", "shortTermDebt": "711000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "402941704", "totalCurrentAssets": "4910000000", "totalShareholderEquity": "9990000000", "totalCurrentLiabilities": "5524000000", "cashAndShortTermInvestments": "201000000" }, "cashflow": { "freeCashFlow": "2816000000", "dividendsPaid": "-1334000000", "issuanceOfDebt": "20414000000", "issuanceOfStock": "61000000", "repaymentOfDebt": "-21747000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "6043000000", "repurchaseOfStock": "0", "capitalExpenditures": "-3227000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "income_statement": { "revenue": 22063000000, "cost_of_revenue": 13383000000, "gross_profit": 8680000000, "ebit": 4149000000, "ebitda": 6323000000, "pretax_income": null, "tax_provision": null, "net_income": 2746000000, "net_income_to_common": 2746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 414000000, "total_current_assets": 4774000000, "total_assets": 44567000000, "short_term_debt": 1359000000, "long_term_debt": 22541000000, "total_debt": 23900000000, "total_liabilities": null, "total_equity": 8252000000, "shares_outstanding": 401494177, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5390000000, "capital_expenditure": -3231000000, "free_cash_flow": 2159000000, "dividends_paid": -1210000000, "share_repurchases": -262000000, "shares_issued": 53000000, "net_debt_issued": 6708000000 }, "complete_fields": { "id": 390286, "ticker_id": 20994, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6323000000", "netIncome": "2746000000", "grossProfit": "8680000000", "totalRevenue": "22063000000", "costOfRevenue": "13383000000", "interestExpense": "598000000", "operatingIncome": "4149000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2267000000" }, "balance": { "totalDebt": "23900000000", "totalAssets": "44567000000", "longTermDebt": "22541000000", "shortTermDebt": "1359000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "401494177", "totalCurrentAssets": "4774000000", "totalShareholderEquity": "8252000000", "totalCurrentLiabilities": "6258000000", "cashAndShortTermInvestments": "414000000" }, "cashflow": { "freeCashFlow": "2159000000", "dividendsPaid": "-1210000000", "issuanceOfDebt": "24578000000", "issuanceOfStock": "53000000", "repaymentOfDebt": "-17870000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "5390000000", "repurchaseOfStock": "-262000000", "capitalExpenditures": "-3231000000" } }, "revenue": 22063000000, "cost_of_revenue": 13383000000, "gross_profit": 8680000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4149000000, "depreciation_amortisation": 2267000000, "ebitda": 6323000000, "interest_expense": 598000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2746000000, "net_income_continuing_ops": null, "net_income_to_common": 2746000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 414000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4774000000, "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": 44567000000, "short_term_debt": 1359000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6258000000, "long_term_debt": 22541000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 23900000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8252000000, "shares_outstanding": 401494177, "operating_cash_flow": 5390000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3231000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1210000000, "share_repurchases": -262000000, "shares_issued": 53000000, "net_debt_issued": 6708000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2159000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6323000000", "netIncome": "2746000000", "grossProfit": "8680000000", "totalRevenue": "22063000000", "costOfRevenue": "13383000000", "interestExpense": "598000000", "operatingIncome": "4149000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2267000000" }, "balance": { "totalDebt": "23900000000", "totalAssets": "44567000000", "longTermDebt": "22541000000", "shortTermDebt": "1359000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "401494177", "totalCurrentAssets": "4774000000", "totalShareholderEquity": "8252000000", "totalCurrentLiabilities": "6258000000", "cashAndShortTermInvestments": "414000000" }, "cashflow": { "freeCashFlow": "2159000000", "dividendsPaid": "-1210000000", "issuanceOfDebt": "24578000000", "issuanceOfStock": "53000000", "repaymentOfDebt": "-17870000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "5390000000", "repurchaseOfStock": "-262000000", "capitalExpenditures": "-3231000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "income_statement": { "revenue": 20426000000, "cost_of_revenue": 12606000000, "gross_profit": 7820000000, "ebit": 3823000000, "ebitda": 5592000000, "pretax_income": null, "tax_provision": null, "net_income": 2304000000, "net_income_to_common": 2304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458000000, "total_current_assets": 3804000000, "total_assets": 32823000000, "short_term_debt": 334000000, "long_term_debt": 15895000000, "total_debt": 16229000000, "total_liabilities": null, "total_equity": 6903000000, "shares_outstanding": 401455243, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4719000000, "capital_expenditure": -2895000000, "free_cash_flow": 1824000000, "dividends_paid": -1136000000, "share_repurchases": -1302000000, "shares_issued": 44000000, "net_debt_issued": 912000000 }, "complete_fields": { "id": 390288, "ticker_id": 20994, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5592000000", "netIncome": "2304000000", "grossProfit": "7820000000", "totalRevenue": "20426000000", "costOfRevenue": "12606000000", "interestExpense": "500000000", "operatingIncome": "3823000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2071000000" }, "balance": { "totalDebt": "16229000000", "totalAssets": "32823000000", "longTermDebt": "15895000000", "shortTermDebt": "334000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "401455243", "totalCurrentAssets": "3804000000", "totalShareholderEquity": "6903000000", "totalCurrentLiabilities": "4226000000", "cashAndShortTermInvestments": "458000000" }, "cashflow": { "freeCashFlow": "1824000000", "dividendsPaid": "-1136000000", "issuanceOfDebt": "21306000000", "issuanceOfStock": "44000000", "repaymentOfDebt": "-20394000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "4719000000", "repurchaseOfStock": "-1302000000", "capitalExpenditures": "-2895000000" } }, "revenue": 20426000000, "cost_of_revenue": 12606000000, "gross_profit": 7820000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3823000000, "depreciation_amortisation": 2071000000, "ebitda": 5592000000, "interest_expense": 500000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2304000000, "net_income_continuing_ops": null, "net_income_to_common": 2304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 458000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3804000000, "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": 32823000000, "short_term_debt": 334000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4226000000, "long_term_debt": 15895000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 16229000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6903000000, "shares_outstanding": 401455243, "operating_cash_flow": 4719000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2895000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1136000000, "share_repurchases": -1302000000, "shares_issued": 44000000, "net_debt_issued": 912000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1824000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5592000000", "netIncome": "2304000000", "grossProfit": "7820000000", "totalRevenue": "20426000000", "costOfRevenue": "12606000000", "interestExpense": "500000000", "operatingIncome": "3823000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2071000000" }, "balance": { "totalDebt": "16229000000", "totalAssets": "32823000000", "longTermDebt": "15895000000", "shortTermDebt": "334000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "401455243", "totalCurrentAssets": "3804000000", "totalShareholderEquity": "6903000000", "totalCurrentLiabilities": "4226000000", "cashAndShortTermInvestments": "458000000" }, "cashflow": { "freeCashFlow": "1824000000", "dividendsPaid": "-1136000000", "issuanceOfDebt": "21306000000", "issuanceOfStock": "44000000", "repaymentOfDebt": "-20394000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "4719000000", "repurchaseOfStock": "-1302000000", "capitalExpenditures": "-2895000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "income_statement": { "revenue": 19698000000, "cost_of_revenue": 12294000000, "gross_profit": 7404000000, "ebit": 3428000000, "ebitda": 5334000000, "pretax_income": null, "tax_provision": null, "net_income": 2238000000, "net_income_to_common": 2238000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 351000000, "total_current_assets": 3551000000, "total_assets": 31367000000, "short_term_debt": 414000000, "long_term_debt": 14570000000, "total_debt": 14984000000, "total_liabilities": null, "total_equity": 6849000000, "shares_outstanding": 407886295, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4536000000, "capital_expenditure": -2587000000, "free_cash_flow": 1949000000, "dividends_paid": -1077000000, "share_repurchases": -1500000000, "shares_issued": 44000000, "net_debt_issued": 1360000000 }, "complete_fields": { "id": 390289, "ticker_id": 20994, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5334000000", "netIncome": "2238000000", "grossProfit": "7404000000", "totalRevenue": "19698000000", "costOfRevenue": "12294000000", "interestExpense": "378000000", "operatingIncome": "3428000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2038000000" }, "balance": { "totalDebt": "14984000000", "totalAssets": "31367000000", "longTermDebt": "14570000000", "shortTermDebt": "414000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "407886295", "totalCurrentAssets": "3551000000", "totalShareholderEquity": "6849000000", "totalCurrentLiabilities": "4394000000", "cashAndShortTermInvestments": "351000000" }, "cashflow": { "freeCashFlow": "1949000000", "dividendsPaid": "-1077000000", "issuanceOfDebt": "8688000000", "issuanceOfStock": "44000000", "repaymentOfDebt": "-7328000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4536000000", "repurchaseOfStock": "-1500000000", "capitalExpenditures": "-2587000000" } }, "revenue": 19698000000, "cost_of_revenue": 12294000000, "gross_profit": 7404000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3428000000, "depreciation_amortisation": 2038000000, "ebitda": 5334000000, "interest_expense": 378000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2238000000, "net_income_continuing_ops": null, "net_income_to_common": 2238000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 351000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3551000000, "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": 31367000000, "short_term_debt": 414000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4394000000, "long_term_debt": 14570000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14984000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6849000000, "shares_outstanding": 407886295, "operating_cash_flow": 4536000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2587000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1077000000, "share_repurchases": -1500000000, "shares_issued": 44000000, "net_debt_issued": 1360000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1949000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5334000000", "netIncome": "2238000000", "grossProfit": "7404000000", "totalRevenue": "19698000000", "costOfRevenue": "12294000000", "interestExpense": "378000000", "operatingIncome": "3428000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2038000000" }, "balance": { "totalDebt": "14984000000", "totalAssets": "31367000000", "longTermDebt": "14570000000", "shortTermDebt": "414000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "407886295", "totalCurrentAssets": "3551000000", "totalShareholderEquity": "6849000000", "totalCurrentLiabilities": "4394000000", "cashAndShortTermInvestments": "351000000" }, "cashflow": { "freeCashFlow": "1949000000", "dividendsPaid": "-1077000000", "issuanceOfDebt": "8688000000", "issuanceOfStock": "44000000", "repaymentOfDebt": "-7328000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4536000000", "repurchaseOfStock": "-1500000000", "capitalExpenditures": "-2587000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390290, "ticker_id": 20994, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "income_statement": { "revenue": 6227000000, "cost_of_revenue": 3694000000, "gross_profit": 2533000000, "ebit": 1091000000, "ebitda": 1812000000, "pretax_income": null, "tax_provision": null, "net_income": 723000000, "net_income_to_common": 723000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158000000, "total_current_assets": 4808000000, "total_assets": 45700000000, "short_term_debt": 641000000, "long_term_debt": 22250000000, "total_debt": 22891000000, "total_liabilities": null, "total_equity": 10021000000, "shares_outstanding": 402273531, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1501000000, "capital_expenditure": -650000000, "free_cash_flow": 851000000, "dividends_paid": -385000000, "share_repurchases": -344000000, "shares_issued": 26000000, "net_debt_issued": -77000000 }, "complete_fields": { "id": 390279, "ticker_id": 20994, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1812000000", "netIncome": "723000000", "grossProfit": "2533000000", "totalRevenue": "6227000000", "costOfRevenue": "3694000000", "interestExpense": "225000000", "operatingIncome": "1091000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "696000000" }, "balance": { "totalDebt": "22891000000", "totalAssets": "45700000000", "longTermDebt": "22250000000", "shortTermDebt": "641000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "402273531", "totalCurrentAssets": "4808000000", "totalShareholderEquity": "10021000000", "totalCurrentLiabilities": "5146000000", "cashAndShortTermInvestments": "158000000" }, "cashflow": { "freeCashFlow": "851000000", "dividendsPaid": "-385000000", "issuanceOfDebt": "6048000000", "issuanceOfStock": "26000000", "repaymentOfDebt": "-6125000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1501000000", "repurchaseOfStock": "-344000000", "capitalExpenditures": "-650000000" } }, "revenue": 6227000000, "cost_of_revenue": 3694000000, "gross_profit": 2533000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1091000000, "depreciation_amortisation": 696000000, "ebitda": 1812000000, "interest_expense": 225000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 723000000, "net_income_continuing_ops": null, "net_income_to_common": 723000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4808000000, "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": 45700000000, "short_term_debt": 641000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5146000000, "long_term_debt": 22250000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22891000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10021000000, "shares_outstanding": 402273531, "operating_cash_flow": 1501000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -650000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -385000000, "share_repurchases": -344000000, "shares_issued": 26000000, "net_debt_issued": -77000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 851000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1812000000", "netIncome": "723000000", "grossProfit": "2533000000", "totalRevenue": "6227000000", "costOfRevenue": "3694000000", "interestExpense": "225000000", "operatingIncome": "1091000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "696000000" }, "balance": { "totalDebt": "22891000000", "totalAssets": "45700000000", "longTermDebt": "22250000000", "shortTermDebt": "641000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "402273531", "totalCurrentAssets": "4808000000", "totalShareholderEquity": "10021000000", "totalCurrentLiabilities": "5146000000", "cashAndShortTermInvestments": "158000000" }, "cashflow": { "freeCashFlow": "851000000", "dividendsPaid": "-385000000", "issuanceOfDebt": "6048000000", "issuanceOfStock": "26000000", "repaymentOfDebt": "-6125000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1501000000", "repurchaseOfStock": "-344000000", "capitalExpenditures": "-650000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "income_statement": { "revenue": 6313000000, "cost_of_revenue": 3693000000, "gross_profit": 2620000000, "ebit": 1176000000, "ebitda": 1928000000, "pretax_income": null, "tax_provision": null, "net_income": 742000000, "net_income_to_common": 742000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201000000, "total_current_assets": 4910000000, "total_assets": 45835000000, "short_term_debt": 711000000, "long_term_debt": 22196000000, "total_debt": 22907000000, "total_liabilities": null, "total_equity": 9990000000, "shares_outstanding": 402941704, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1698000000, "capital_expenditure": -888000000, "free_cash_flow": 810000000, "dividends_paid": -333000000, "share_repurchases": 0, "shares_issued": 7000000, "net_debt_issued": -517000000 }, "complete_fields": { "id": 390280, "ticker_id": 20994, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1928000000", "netIncome": "742000000", "grossProfit": "2620000000", "totalRevenue": "6313000000", "costOfRevenue": "3693000000", "interestExpense": "223000000", "operatingIncome": "1176000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "770000000" }, "balance": { "totalDebt": "22907000000", "totalAssets": "45835000000", "longTermDebt": "22196000000", "shortTermDebt": "711000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "402941704", "totalCurrentAssets": "4910000000", "totalShareholderEquity": "9990000000", "totalCurrentLiabilities": "5524000000", "cashAndShortTermInvestments": "201000000" }, "cashflow": { "freeCashFlow": "810000000", "dividendsPaid": "-333000000", "issuanceOfDebt": "5458000000", "issuanceOfStock": "7000000", "repaymentOfDebt": "-5975000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1698000000", "repurchaseOfStock": "0", "capitalExpenditures": "-888000000" } }, "revenue": 6313000000, "cost_of_revenue": 3693000000, "gross_profit": 2620000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1176000000, "depreciation_amortisation": 770000000, "ebitda": 1928000000, "interest_expense": 223000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 742000000, "net_income_continuing_ops": null, "net_income_to_common": 742000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4910000000, "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": 45835000000, "short_term_debt": 711000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5524000000, "long_term_debt": 22196000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 22907000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9990000000, "shares_outstanding": 402941704, "operating_cash_flow": 1698000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -888000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -333000000, "share_repurchases": 0, "shares_issued": 7000000, "net_debt_issued": -517000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 810000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1928000000", "netIncome": "742000000", "grossProfit": "2620000000", "totalRevenue": "6313000000", "costOfRevenue": "3693000000", "interestExpense": "223000000", "operatingIncome": "1176000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "770000000" }, "balance": { "totalDebt": "22907000000", "totalAssets": "45835000000", "longTermDebt": "22196000000", "shortTermDebt": "711000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "402941704", "totalCurrentAssets": "4910000000", "totalShareholderEquity": "9990000000", "totalCurrentLiabilities": "5524000000", "cashAndShortTermInvestments": "201000000" }, "cashflow": { "freeCashFlow": "810000000", "dividendsPaid": "-333000000", "issuanceOfDebt": "5458000000", "issuanceOfStock": "7000000", "repaymentOfDebt": "-5975000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1698000000", "repurchaseOfStock": "0", "capitalExpenditures": "-888000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "income_statement": { "revenue": 6443000000, "cost_of_revenue": 3833000000, "gross_profit": 2610000000, "ebit": 1216000000, "ebitda": 1729000000, "pretax_income": null, "tax_provision": null, "net_income": 603000000, "net_income_to_common": 603000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175000000, "total_current_assets": 4839000000, "total_assets": 45608000000, "short_term_debt": 880000000, "long_term_debt": 22482000000, "total_debt": 23362000000, "total_liabilities": null, "total_equity": 9519000000, "shares_outstanding": 402861531, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1592000000, "capital_expenditure": -776000000, "free_cash_flow": 816000000, "dividends_paid": -332000000, "share_repurchases": 0, "shares_issued": 4000000, "net_debt_issued": -717000000 }, "complete_fields": { "id": 390282, "ticker_id": 20994, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1729000000", "netIncome": "603000000", "grossProfit": "2610000000", "totalRevenue": "6443000000", "costOfRevenue": "3833000000", "interestExpense": "225000000", "operatingIncome": "1216000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "729000000" }, "balance": { "totalDebt": "23362000000", "totalAssets": "45608000000", "longTermDebt": "22482000000", "shortTermDebt": "880000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "402861531", "totalCurrentAssets": "4839000000", "totalShareholderEquity": "9519000000", "totalCurrentLiabilities": "5737000000", "cashAndShortTermInvestments": "175000000" }, "cashflow": { "freeCashFlow": "816000000", "dividendsPaid": "-332000000", "issuanceOfDebt": "5821000000", "issuanceOfStock": "4000000", "repaymentOfDebt": "-6538000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1592000000", "repurchaseOfStock": "0", "capitalExpenditures": "-776000000" } }, "revenue": 6443000000, "cost_of_revenue": 3833000000, "gross_profit": 2610000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1216000000, "depreciation_amortisation": 729000000, "ebitda": 1729000000, "interest_expense": 225000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 603000000, "net_income_continuing_ops": null, "net_income_to_common": 603000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4839000000, "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": 45608000000, "short_term_debt": 880000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5737000000, "long_term_debt": 22482000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 23362000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9519000000, "shares_outstanding": 402861531, "operating_cash_flow": 1592000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -776000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -332000000, "share_repurchases": 0, "shares_issued": 4000000, "net_debt_issued": -717000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 816000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1729000000", "netIncome": "603000000", "grossProfit": "2610000000", "totalRevenue": "6443000000", "costOfRevenue": "3833000000", "interestExpense": "225000000", "operatingIncome": "1216000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "729000000" }, "balance": { "totalDebt": "23362000000", "totalAssets": "45608000000", "longTermDebt": "22482000000", "shortTermDebt": "880000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "402861531", "totalCurrentAssets": "4839000000", "totalShareholderEquity": "9519000000", "totalCurrentLiabilities": "5737000000", "cashAndShortTermInvestments": "175000000" }, "cashflow": { "freeCashFlow": "816000000", "dividendsPaid": "-332000000", "issuanceOfDebt": "5821000000", "issuanceOfStock": "4000000", "repaymentOfDebt": "-6538000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1592000000", "repurchaseOfStock": "0", "capitalExpenditures": "-776000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "income_statement": { "revenue": 6430000000, "cost_of_revenue": 3839000000, "gross_profit": 2591000000, "ebit": 1187000000, "ebitda": 1868000000, "pretax_income": null, "tax_provision": null, "net_income": 726000000, "net_income_to_common": 726000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440000000, "total_current_assets": 4984000000, "total_assets": 45722000000, "short_term_debt": 964000000, "long_term_debt": 23056000000, "total_debt": 24020000000, "total_liabilities": null, "total_equity": 9201000000, "shares_outstanding": 402602386, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1545000000, "capital_expenditure": -732000000, "free_cash_flow": 813000000, "dividends_paid": -333000000, "share_repurchases": 0, "shares_issued": 25000000, "net_debt_issued": 71000000 }, "complete_fields": { "id": 390283, "ticker_id": 20994, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1868000000", "netIncome": "726000000", "grossProfit": "2591000000", "totalRevenue": "6430000000", "costOfRevenue": "3839000000", "interestExpense": "232000000", "operatingIncome": "1187000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "708000000" }, "balance": { "totalDebt": "24020000000", "totalAssets": "45722000000", "longTermDebt": "23056000000", "shortTermDebt": "964000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "402602386", "totalCurrentAssets": "4984000000", "totalShareholderEquity": "9201000000", "totalCurrentLiabilities": "5816000000", "cashAndShortTermInvestments": "440000000" }, "cashflow": { "freeCashFlow": "813000000", "dividendsPaid": "-333000000", "issuanceOfDebt": "4142000000", "issuanceOfStock": "25000000", "repaymentOfDebt": "-4071000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1545000000", "repurchaseOfStock": "0", "capitalExpenditures": "-732000000" } }, "revenue": 6430000000, "cost_of_revenue": 3839000000, "gross_profit": 2591000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1187000000, "depreciation_amortisation": 708000000, "ebitda": 1868000000, "interest_expense": 232000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 726000000, "net_income_continuing_ops": null, "net_income_to_common": 726000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 440000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4984000000, "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": 45722000000, "short_term_debt": 964000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5816000000, "long_term_debt": 23056000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 24020000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9201000000, "shares_outstanding": 402602386, "operating_cash_flow": 1545000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -732000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -333000000, "share_repurchases": 0, "shares_issued": 25000000, "net_debt_issued": 71000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 813000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1868000000", "netIncome": "726000000", "grossProfit": "2591000000", "totalRevenue": "6430000000", "costOfRevenue": "3839000000", "interestExpense": "232000000", "operatingIncome": "1187000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "708000000" }, "balance": { "totalDebt": "24020000000", "totalAssets": "45722000000", "longTermDebt": "23056000000", "shortTermDebt": "964000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "402602386", "totalCurrentAssets": "4984000000", "totalShareholderEquity": "9201000000", "totalCurrentLiabilities": "5816000000", "cashAndShortTermInvestments": "440000000" }, "cashflow": { "freeCashFlow": "813000000", "dividendsPaid": "-333000000", "issuanceOfDebt": "4142000000", "issuanceOfStock": "25000000", "repaymentOfDebt": "-4071000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1545000000", "repurchaseOfStock": "0", "capitalExpenditures": "-732000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "income_statement": { "revenue": 6018000000, "cost_of_revenue": 3612000000, "gross_profit": 2406000000, "ebit": 1028000000, "ebitda": 1676000000, "pretax_income": null, "tax_provision": null, "net_income": 637000000, "net_income_to_common": 637000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216000000, "total_current_assets": 4455000000, "total_assets": 44486000000, "short_term_debt": 954000000, "long_term_debt": 22883000000, "total_debt": 23837000000, "total_liabilities": null, "total_equity": 8650000000, "shares_outstanding": 402371029, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1208000000, "capital_expenditure": -831000000, "free_cash_flow": 377000000, "dividends_paid": -336000000, "share_repurchases": 0, "shares_issued": 25000000, "net_debt_issued": -170000000 }, "complete_fields": { "id": 390284, "ticker_id": 20994, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1676000000", "netIncome": "637000000", "grossProfit": "2406000000", "totalRevenue": "6018000000", "costOfRevenue": "3612000000", "interestExpense": "232000000", "operatingIncome": "1028000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "656000000" }, "balance": { "totalDebt": "23837000000", "totalAssets": "44486000000", "longTermDebt": "22883000000", "shortTermDebt": "954000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "402371029", "totalCurrentAssets": "4455000000", "totalShareholderEquity": "8650000000", "totalCurrentLiabilities": "5347000000", "cashAndShortTermInvestments": "216000000" }, "cashflow": { "freeCashFlow": "377000000", "dividendsPaid": "-336000000", "issuanceOfDebt": "4993000000", "issuanceOfStock": "25000000", "repaymentOfDebt": "-5163000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1208000000", "repurchaseOfStock": "0", "capitalExpenditures": "-831000000" } }, "revenue": 6018000000, "cost_of_revenue": 3612000000, "gross_profit": 2406000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1028000000, "depreciation_amortisation": 656000000, "ebitda": 1676000000, "interest_expense": 232000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 637000000, "net_income_continuing_ops": null, "net_income_to_common": 637000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4455000000, "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": 44486000000, "short_term_debt": 954000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5347000000, "long_term_debt": 22883000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 23837000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8650000000, "shares_outstanding": 402371029, "operating_cash_flow": 1208000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -831000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -336000000, "share_repurchases": 0, "shares_issued": 25000000, "net_debt_issued": -170000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 377000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1676000000", "netIncome": "637000000", "grossProfit": "2406000000", "totalRevenue": "6018000000", "costOfRevenue": "3612000000", "interestExpense": "232000000", "operatingIncome": "1028000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "656000000" }, "balance": { "totalDebt": "23837000000", "totalAssets": "44486000000", "longTermDebt": "22883000000", "shortTermDebt": "954000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "402371029", "totalCurrentAssets": "4455000000", "totalShareholderEquity": "8650000000", "totalCurrentLiabilities": "5347000000", "cashAndShortTermInvestments": "216000000" }, "cashflow": { "freeCashFlow": "377000000", "dividendsPaid": "-336000000", "issuanceOfDebt": "4993000000", "issuanceOfStock": "25000000", "repaymentOfDebt": "-5163000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1208000000", "repurchaseOfStock": "0", "capitalExpenditures": "-831000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390285, "ticker_id": 20994, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390287, "ticker_id": 20994, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:46.637463+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 } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } } } ] }, "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": "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" ] } } }