{ "ticker": { "uuid": "328fc686-0b4e-4f24-af32-7c9e6d40772e", "symbol": "WDP", "name": "The Walt Disney Company", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/328fc686-0b4e-4f24-af32-7c9e6d40772e/", "api_url": "https://sharemaestro.com/factors/api/tickers/328fc686-0b4e-4f24-af32-7c9e6d40772e/" }, "latest_snapshot": { "ticker": { "uuid": "328fc686-0b4e-4f24-af32-7c9e6d40772e", "symbol": "WDP", "name": "The Walt Disney Company", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/328fc686-0b4e-4f24-af32-7c9e6d40772e/", "api_url": "https://sharemaestro.com/factors/api/tickers/328fc686-0b4e-4f24-af32-7c9e6d40772e/" }, "week_end_date": "2026-08-09", "universe": "EUR_DE", "score": { "os": 0.67, "value": 0.67, "quality": 0.6, "momentum": 0.27, "coverage": 0.909, "confidence": 0.851, "delta": 0.02 }, "headline_factors": { "price": 90.54, "market_cap": 156334233833.77, "pe_ratio": 13.9286, "earnings_yield": 0.068, "ebitda_to_ev": 0.0955, "shareholder_yield": 0.0605, "roe": 0.1032, "piotroski_f_score": 8, "momentum_12_1": -0.123, "volatility_252d": 0.2003 }, "strategy_flags": { "market_leader": true, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 13.9286, "ev_ebitda": 10.4753, "earnings_yield": 0.068, "fcf_yield": 0.0347, "shareholder_yield": 0.0605 }, "quality": { "roe": 0.1032, "roic": 0.0694, "gross_margin": 0.3716, "fcf_margin": 0.0731, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0335, "eps_growth_1y": 1.5193, "fcf_growth_1y": 0.1774 }, "momentum": { "price_return_12m": -0.0556, "momentum_12_1": -0.123, "relative_strength": -0.1448 }, "scores": { "value_percentile": 0.67, "quality_percentile": 0.6, "momentum_percentile": 0.27, "growth_composite": 15, "yield_composite": 30, "overall_composite": 33, "os_score": 0.67, "factor_coverage": 0.909, "signal_confidence": 0.851 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 85.49, "os": 0.68, "value": 0.67, "quality": 0.64, "momentum": 0.26, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.227, "earnings_yield": 0.0707, "shareholder_yield": 0.0614, "roe": 0.1032, "momentum_12_1": -0.0726 }, { "week_end_date": "2026-06-14", "price": 85.64, "os": 0.66, "value": 0.67, "quality": 0.63, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.25, "earnings_yield": 0.0706, "shareholder_yield": 0.0613, "roe": 0.1032, "momentum_12_1": -0.1256 }, { "week_end_date": "2026-06-21", "price": 89.66, "os": 0.6, "value": 0.63, "quality": 0.61, "momentum": 0.22, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.8711, "earnings_yield": 0.0682, "shareholder_yield": 0.0585, "roe": 0.1032, "momentum_12_1": -0.1258 }, { "week_end_date": "2026-06-28", "price": 86.37, "os": 0.64, "value": 0.67, "quality": 0.62, "momentum": 0.2, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.3619, "earnings_yield": 0.0702, "shareholder_yield": 0.0557, "roe": 0.1032, "momentum_12_1": -0.1594 }, { "week_end_date": "2026-07-05", "price": 86.14, "os": 0.63, "value": 0.68, "quality": 0.6, "momentum": 0.18, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 13.3271, "earnings_yield": 0.0703, "shareholder_yield": 0.0635, "roe": 0.1032, "momentum_12_1": -0.1676 }, { "week_end_date": "2026-07-12", "price": 84.08, "os": 0.66, "value": 0.69, "quality": 0.61, "momentum": 0.19, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 13.0084, "earnings_yield": 0.0716, "shareholder_yield": 0.0651, "roe": 0.1032, "momentum_12_1": -0.1588 }, { "week_end_date": "2026-07-19", "price": 84.08, "os": 0.65, "value": 0.69, "quality": 0.61, "momentum": 0.19, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 13.0084, "earnings_yield": 0.0716, "shareholder_yield": 0.065, "roe": 0.1032, "momentum_12_1": -0.1588 }, { "week_end_date": "2026-07-26", "price": 84.42, "os": 0.66, "value": 0.69, "quality": 0.62, "momentum": 0.21, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 13.061, "earnings_yield": 0.0714, "shareholder_yield": 0.0648, "roe": 0.1032, "momentum_12_1": -0.1563 }, { "week_end_date": "2026-08-02", "price": 83.25, "os": 0.65, "value": 0.7, "quality": 0.6, "momentum": 0.18, "confidence": 0.889, "coverage": 0.939, "pe_ratio": 12.88, "earnings_yield": 0.0721, "shareholder_yield": 0.0656, "roe": 0.1032, "momentum_12_1": -0.1392 }, { "week_end_date": "2026-08-09", "price": 90.54, "os": 0.67, "value": 0.67, "quality": 0.6, "momentum": 0.27, "confidence": 0.851, "coverage": 0.909, "pe_ratio": 13.9286, "earnings_yield": 0.068, "shareholder_yield": 0.0605, "roe": 0.1032, "momentum_12_1": -0.123 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13832000000, "ebitda": 19141000000, "pretax_income": null, "tax_provision": null, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 6711000000, "long_term_debt": 35315000000, "total_debt": 44877000000, "total_liabilities": null, "total_equity": 109869000000, "shares_outstanding": 1791000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": -8024000000, "free_cash_flow": 10077000000, "dividends_paid": -1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13832000000, "ebitda": 19141000000, "pretax_income": null, "tax_provision": null, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 6711000000, "long_term_debt": 35315000000, "total_debt": 44877000000, "total_liabilities": null, "total_equity": 109869000000, "shares_outstanding": 1791000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": -8024000000, "free_cash_flow": 10077000000, "dividends_paid": -1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13832000000, "ebitda": 19141000000, "pretax_income": null, "tax_provision": null, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 6711000000, "long_term_debt": 35315000000, "total_debt": 44877000000, "total_liabilities": null, "total_equity": 109869000000, "shares_outstanding": 1791000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": -8024000000, "free_cash_flow": 10077000000, "dividends_paid": -1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13832000000, "ebitda": 19141000000, "pretax_income": null, "tax_provision": null, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 6711000000, "long_term_debt": 35315000000, "total_debt": 44877000000, "total_liabilities": null, "total_equity": 109869000000, "shares_outstanding": 1791000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": -8024000000, "free_cash_flow": 10077000000, "dividends_paid": -1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13832000000, "ebitda": 19141000000, "pretax_income": null, "tax_provision": null, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 6711000000, "long_term_debt": 35315000000, "total_debt": 44877000000, "total_liabilities": null, "total_equity": 109869000000, "shares_outstanding": 1791000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": -8024000000, "free_cash_flow": 10077000000, "dividends_paid": -1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13832000000, "ebitda": 19141000000, "pretax_income": null, "tax_provision": null, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 6711000000, "long_term_debt": 35315000000, "total_debt": 44877000000, "total_liabilities": null, "total_equity": 109869000000, "shares_outstanding": 1791000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": -8024000000, "free_cash_flow": 10077000000, "dividends_paid": -1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13832000000, "ebitda": 19141000000, "pretax_income": null, "tax_provision": null, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 6711000000, "long_term_debt": 35315000000, "total_debt": 44877000000, "total_liabilities": null, "total_equity": 109869000000, "shares_outstanding": 1791000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": -8024000000, "free_cash_flow": 10077000000, "dividends_paid": -1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13832000000, "ebitda": 19141000000, "pretax_income": null, "tax_provision": null, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 6711000000, "long_term_debt": 35315000000, "total_debt": 44877000000, "total_liabilities": null, "total_equity": 109869000000, "shares_outstanding": 1791000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": -8024000000, "free_cash_flow": 10077000000, "dividends_paid": -1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 25248000000, "cost_of_revenue": 15106000000, "gross_profit": 10142000000, "ebit": 4760000000, "ebitda": 5522000000, "pretax_income": null, "tax_provision": null, "net_income": 2638000000, "net_income_to_common": 2638000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5185000000, "total_current_assets": 24892000000, "total_assets": 204740000000, "short_term_debt": 8627000000, "long_term_debt": 37414000000, "total_debt": 46041000000, "total_liabilities": null, "total_equity": 110032000000, "shares_outstanding": 1752000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4866000000, "capital_expenditure": -1794000000, "free_cash_flow": 3072000000, "dividends_paid": 0, "share_repurchases": -1745000000, "shares_issued": null, "net_debt_issued": -3568000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3789000000, "ebitda": 5245000000, "pretax_income": null, "tax_provision": null, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 24599000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": null, "total_equity": 108708000000, "shares_outstanding": 1738519851, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": -1973000000, "free_cash_flow": 4941000000, "dividends_paid": null, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3789000000, "ebitda": 5245000000, "pretax_income": null, "tax_provision": null, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 24599000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": null, "total_equity": 108708000000, "shares_outstanding": 1738519851, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": -1973000000, "free_cash_flow": 4941000000, "dividends_paid": null, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3789000000, "ebitda": 5245000000, "pretax_income": null, "tax_provision": null, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 24599000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": null, "total_equity": 108708000000, "shares_outstanding": 1738519851, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": -1973000000, "free_cash_flow": 4941000000, "dividends_paid": null, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3789000000, "ebitda": 5245000000, "pretax_income": null, "tax_provision": null, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 24599000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": null, "total_equity": 108708000000, "shares_outstanding": 1738519851, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": -1973000000, "free_cash_flow": 4941000000, "dividends_paid": null, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3789000000, "ebitda": 5245000000, "pretax_income": null, "tax_provision": null, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 24599000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": null, "total_equity": 108708000000, "shares_outstanding": 1738519851, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": -1973000000, "free_cash_flow": 4941000000, "dividends_paid": null, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3789000000, "ebitda": 5245000000, "pretax_income": null, "tax_provision": null, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 24599000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": null, "total_equity": 108708000000, "shares_outstanding": 1738519851, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": -1973000000, "free_cash_flow": 4941000000, "dividends_paid": null, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3789000000, "ebitda": 5245000000, "pretax_income": null, "tax_provision": null, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 24599000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": null, "total_equity": 108708000000, "shares_outstanding": 1738519851, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": -1973000000, "free_cash_flow": 4941000000, "dividends_paid": null, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3789000000, "ebitda": 5245000000, "pretax_income": null, "tax_provision": null, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 24599000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": null, "total_equity": 108708000000, "shares_outstanding": 1738519851, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": -1973000000, "free_cash_flow": 4941000000, "dividends_paid": null, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3789000000, "ebitda": 5245000000, "pretax_income": null, "tax_provision": null, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 24599000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": null, "total_equity": 108708000000, "shares_outstanding": 1738519851, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": -1973000000, "free_cash_flow": 4941000000, "dividends_paid": null, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 25981000000, "cost_of_revenue": 16669000000, "gross_profit": 9312000000, "ebit": 3875000000, "ebitda": 5452000000, "pretax_income": null, "tax_provision": null, "net_income": 2402000000, "net_income_to_common": 2402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5678000000, "total_current_assets": 25466000000, "total_assets": 202089000000, "short_term_debt": 10819000000, "long_term_debt": 35821000000, "total_debt": 46640000000, "total_liabilities": null, "total_equity": 108476000000, "shares_outstanding": 1776000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 735000000, "capital_expenditure": -3013000000, "free_cash_flow": -2278000000, "dividends_paid": null, "share_repurchases": -2034000000, "shares_issued": null, "net_debt_issued": 175000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 25981000000, "cost_of_revenue": 16669000000, "gross_profit": 9312000000, "ebit": 3875000000, "ebitda": 5452000000, "pretax_income": null, "tax_provision": null, "net_income": 2402000000, "net_income_to_common": 2402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5678000000, "total_current_assets": 25466000000, "total_assets": 202089000000, "short_term_debt": 10819000000, "long_term_debt": 35821000000, "total_debt": 46640000000, "total_liabilities": null, "total_equity": 108476000000, "shares_outstanding": 1776000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 735000000, "capital_expenditure": -3013000000, "free_cash_flow": -2278000000, "dividends_paid": null, "share_repurchases": -2034000000, "shares_issued": null, "net_debt_issued": 175000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "Combined Factor Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Value and Financial Strength", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "market_leaders", "name": "Market Leaders", "slug": "market-leaders", "group": "universe", "page_url": "/factors/market-leaders/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }