{ "ticker": { "uuid": "337535b4-7a64-415d-9644-bb11c6c164cd", "symbol": "BSN", "name": "Danone S.A.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/337535b4-7a64-415d-9644-bb11c6c164cd/", "api_url": "https://sharemaestro.com/factors/api/tickers/337535b4-7a64-415d-9644-bb11c6c164cd/" }, "ticker_metadata": { "id": 14340, "uuid": "337535b4-7a64-415d-9644-bb11c6c164cd", "symbol": "BSN", "name": "Danone S.A.", "asset_type": "equity", "market_cap": 39076159488, "stock_exchange_id": 8, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Danone S.A. operates in the food and beverage industry in Europe, Ukraine, North America, China, North Asia, the Oceania, Latin America, rest of Asia, Africa, Turkey, the Middle East, and the Commonwealth of Independent States. The company operates through Essential Dairy & Plant-Based, Specialized Nutrition, and Waters segments. It produces and distributes yogurts, dairy products, coffee creations and drinks, beverages, plant-based products, ice creams, frozen desserts, and cheese products. The company also provides specialized nutrition, including formulas and complementary feeding for babies and young children; and special medical purposes food for children and adults. In addition, it offers tube feeding products and oral nutritional supplements. Further, the company provides mineral waters from natural sources, waters infused with natural fruit extracts, fruit juices, and vitamins. The company offers its products under the Actimel, Activia, Alpro, Aptamil, Danette, Danio, Danonino, evian, Nutricia, Nutrilon, Volvic, Danone, Oikos, YoPRO, International Delight, SToK, Silk, So Delicious, Cow & Gate, Bebelac, SGM, Dumex, HiQ, Nursie, Phosphatine, Mizone, Bl\u00e9dina, Nutrison, Fortimel, Neocate, Nutridrink, AQUA, Bonafont, Salus, Hayat, Sirma, Font Vella, Lanjar\u00f3n, and Zywiec Zdroj brands.It distributes its products through retail chains and traditional market outlets; convenience stores; hotels, restaurants, and coffee outlets; hospitals, clinics, and pharmacies; and e-commerce channels. The company was formerly known as Groupe Danone and changed its name to Danone S.A. in April 2009. Danone S.A. was incorporated in 1899 and is headquartered in Paris, France.", "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": "337535b4-7a64-415d-9644-bb11c6c164cd", "symbol": "BSN", "name": "Danone S.A.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/337535b4-7a64-415d-9644-bb11c6c164cd/", "api_url": "https://sharemaestro.com/factors/api/tickers/337535b4-7a64-415d-9644-bb11c6c164cd/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.32, "value": 0.35, "quality": 0.75, "momentum": 0.25, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 64.46, "market_cap": 41265541786.51, "pe_ratio": 22.6113, "earnings_yield": 0.0442, "ebitda_to_ev": 0.0817, "shareholder_yield": 0.043, "roe": 0.1079, "piotroski_f_score": 7, "momentum_12_1": -0.1235, "volatility_252d": 0.2159 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:57.734815+00:00", "batch_id": "" }, "size": { "price_close": 64.46, "market_cap": 41265541786.5071, "market_cap_usd": 41265541786.5071, "enterprise_value": 53700541786.5071, "shares_outstanding": 640172858, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.6113, "pb_ratio": 2.4393, "ptbv_ratio": 2.4393, "ps_ratio": 1.5125, "pcf_ratio": 10.9197, "pfcf_ratio": 15.1489, "ev_ebitda": 12.2353, "ev_ebit": 14.4473, "ev_sales": 1.9683, "ev_fcf": 19.7139, "earnings_yield": 0.0442, "fcf_yield": 0.0507, "price_to_sales": 1.5125, "price_to_book": 2.4393, "price_to_cashflow": 10.9197, "ebitda_to_ev": 0.0817, "sales_yield": 0.5081 }, "yield": { "dividend_yield": 0.0334, "buyback_yield": 0.0096, "shareholder_yield": 0.043, "debt_paydown_yield": 0, "total_yield": 0.043 }, "quality": { "gross_margin": 0.5062, "operating_margin": 0.1362, "net_margin": 0.0669, "ebitda_margin": 0.1609, "fcf_margin": 0.0998, "roe": 0.1079, "roa": 0.0405, "roic": 0.095, "roc_greenblatt": null, "asset_turnover": 0.6053, "cash_conversion": 1.4926, "accruals_ratio": -0.0434, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0067, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3064, "external_financing": 0.0128 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.8332, "debt_to_assets": 0.3199, "interest_coverage": 7.4639, "current_ratio": 0.9046, "quick_ratio": 0.9046, "net_debt": 12435000000, "local_beta": 0.1537, "volatility_252d": 0.2159, "volatility_60d": 0.462, "max_drawdown_12m": -0.1957, "risk_adjusted_momentum": -0.5721 }, "growth": { "revenue_growth_1y": -0.0034, "revenue_growth_3y_cagr": -0.0046, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0914, "eps_growth_3y_cagr": 0.2392, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0633, "book_value_growth_1y": -0.0434, "revenue_growth": -0.0034, "earnings_growth": -0.0914 }, "momentum": { "price_return_1m": 0.0271, "price_return_3m": -0.0495, "price_return_6m": -0.1246, "price_return_9m": -0.1113, "price_return_12m": -0.0998, "price_return_12m_ex1m": -0.1235, "momentum_6m": -0.1246, "momentum_12m": -0.0998, "momentum_12_1": -0.1235, "distance_from_52w_high": -0.1507, "distance_from_52w_low": 0.056, "relative_strength": -0.1185 }, "raw_ttm": { "revenue_ttm": 27283000000, "gross_profit_ttm": 13810000000, "ebit_ttm": 3717000000, "ebitda_ttm": 4389000000, "net_income_ttm": 1825000000, "eps_diluted_ttm": 2.8508, "operating_cash_flow_ttm": 3779000000, "capital_expenditure_ttm": -1055000000, "fcf_ttm": 2724000000, "dividends_paid_ttm": -1379000000, "share_repurchases_ttm": -486000000, "shares_issued_ttm": 89000000, "interest_expense_ttm": 498000000, "cash_and_equivalents": 1983000000, "total_current_assets": 13230000000, "total_current_liabilities": 14625000000, "net_ppe": null, "total_assets": 45071000000, "total_debt": 14418000000, "total_equity": 16917000000, "net_working_capital": 1072000000, "book_value_per_share": 26.4257, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 26.4257 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 63, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 49, "rank_pcf": 52, "rank_ev_ebitda": 59, "rank_ev_ebit": 50, "rank_earnings_yield": 63, "rank_fcf_yield": 39, "rank_dividend_yield": 26, "rank_shareholder_yield": 33, "rank_total_yield": 46, "rank_roe": 52, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 38, "rank_fcf_margin": 40, "rank_piotroski": 18, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 75, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 68 }, "composites": { "value_composite": 65, "quality_composite": 25, "momentum_composite": 75, "growth_composite": 83, "yield_composite": 29, "svqf_composite": 73, "vc1_composite": 66, "vc2_composite": 63, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.5123, "os_score": 0.32, "value_percentile": 0.35, "quality_percentile": 0.75, "momentum_percentile": 0.25, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7737, "ticker_id": 14340, "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": "2026-06-07T12:29:57.734815+00:00", "batch_id": "", "os_score_delta": null, "price_close": 64.46, "market_cap": 41265541786.5071, "market_cap_usd": 41265541786.5071, "enterprise_value": 53700541786.5071, "shares_outstanding": 640172858, "fx_rate_to_usd": null, "pe_ratio": 22.61125577, "pb_ratio": 2.43929431, "ptbv_ratio": 2.43929431, "ps_ratio": 1.51250016, "pcf_ratio": 10.91969881, "pfcf_ratio": 15.14887731, "ev_ebitda": 12.23525673, "ev_ebit": 14.44728055, "ev_sales": 1.96827848, "ev_fcf": 19.71385528, "earnings_yield": 0.04422576, "fcf_yield": 0.05072575, "dividend_yield": 0.03341771, "buyback_yield": 0.00962062, "shareholder_yield": 0.04303833, "debt_paydown_yield": 0, "total_yield": 0.04303833, "gross_margin": 0.50617601, "operating_margin": 0.13623868, "net_margin": 0.06689147, "ebitda_margin": 0.16086941, "fcf_margin": 0.09984239, "roe": 0.10787965, "roa": 0.04049167, "roic": 0.09497649, "roc_greenblatt": null, "asset_turnover": 0.60533381, "cash_conversion": 1.49260274, "accruals_ratio": -0.04335382, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.83321941, "debt_to_assets": 0.31989528, "interest_coverage": 7.46385542, "current_ratio": 0.90461538, "quick_ratio": 0.90461538, "net_debt": 12435000000, "revenue_growth_1y": -0.00339714, "revenue_growth_3y_cagr": -0.00457606, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.09136127, "eps_growth_3y_cagr": 0.23921907, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06327373, "book_value_growth_1y": -0.04342275, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.006696, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02708733, "price_return_3m": -0.04947908, "price_return_6m": -0.12457272, "price_return_9m": -0.11127683, "price_return_12m": -0.09976307, "price_return_12m_ex1m": -0.12350498, "distance_from_52w_high": -0.150655, "distance_from_52w_low": 0.0560288, "relative_strength": -0.11846704, "local_beta": 0.1537, "volatility_252d": 0.21589, "volatility_60d": 0.462034, "max_drawdown_12m": -0.19571796, "revenue_ttm": 27283000000, "gross_profit_ttm": 13810000000, "ebit_ttm": 3717000000, "ebitda_ttm": 4389000000, "net_income_ttm": 1825000000, "eps_diluted_ttm": 2.85079253, "operating_cash_flow_ttm": 3779000000, "capital_expenditure_ttm": -1055000000, "fcf_ttm": 2724000000, "dividends_paid_ttm": -1379000000, "share_repurchases_ttm": -486000000, "shares_issued_ttm": 89000000, "interest_expense_ttm": 498000000, "cash_and_equivalents": 1983000000, "total_current_assets": 13230000000, "total_current_liabilities": 14625000000, "net_ppe": null, "total_assets": 45071000000, "total_debt": 14418000000, "total_equity": 16917000000, "net_working_capital": 1072000000, "book_value_per_share": 26.42567517, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 26.42567517, "universe_ticker_count": 632, "sector": "Consumer Defensive", "rank_pe": 63, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 49, "rank_pcf": 52, "rank_ev_ebitda": 59, "rank_ev_ebit": 50, "rank_earnings_yield": 63, "rank_fcf_yield": 39, "rank_dividend_yield": 26, "rank_shareholder_yield": 33, "rank_total_yield": 46, "rank_roe": 52, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 38, "rank_fcf_margin": 40, "rank_piotroski": 18, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 75, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 68, "value_composite": 65, "quality_composite": 25, "momentum_composite": 75, "growth_composite": 83, "yield_composite": 29, "svqf_composite": 73, "vc1_composite": 66, "vc2_composite": 63, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 65, "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": 64.46, "os": 0.32, "value": 0.35, "quality": 0.75, "momentum": 0.25, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 22.6113, "earnings_yield": 0.0442, "shareholder_yield": 0.043, "roe": 0.1079, "momentum_12_1": -0.1235, "complete_fields": { "id": 7737, "ticker_id": 14340, "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": "2026-06-07T12:29:57.734815+00:00", "batch_id": "", "os_score_delta": null, "price_close": 64.46, "market_cap": 41265541786.5071, "market_cap_usd": 41265541786.5071, "enterprise_value": 53700541786.5071, "shares_outstanding": 640172858, "fx_rate_to_usd": null, "pe_ratio": 22.61125577, "pb_ratio": 2.43929431, "ptbv_ratio": 2.43929431, "ps_ratio": 1.51250016, "pcf_ratio": 10.91969881, "pfcf_ratio": 15.14887731, "ev_ebitda": 12.23525673, "ev_ebit": 14.44728055, "ev_sales": 1.96827848, "ev_fcf": 19.71385528, "earnings_yield": 0.04422576, "fcf_yield": 0.05072575, "dividend_yield": 0.03341771, "buyback_yield": 0.00962062, "shareholder_yield": 0.04303833, "debt_paydown_yield": 0, "total_yield": 0.04303833, "gross_margin": 0.50617601, "operating_margin": 0.13623868, "net_margin": 0.06689147, "ebitda_margin": 0.16086941, "fcf_margin": 0.09984239, "roe": 0.10787965, "roa": 0.04049167, "roic": 0.09497649, "roc_greenblatt": null, "asset_turnover": 0.60533381, "cash_conversion": 1.49260274, "accruals_ratio": -0.04335382, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.83321941, "debt_to_assets": 0.31989528, "interest_coverage": 7.46385542, "current_ratio": 0.90461538, "quick_ratio": 0.90461538, "net_debt": 12435000000, "revenue_growth_1y": -0.00339714, "revenue_growth_3y_cagr": -0.00457606, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.09136127, "eps_growth_3y_cagr": 0.23921907, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06327373, "book_value_growth_1y": -0.04342275, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.006696, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02708733, "price_return_3m": -0.04947908, "price_return_6m": -0.12457272, "price_return_9m": -0.11127683, "price_return_12m": -0.09976307, "price_return_12m_ex1m": -0.12350498, "distance_from_52w_high": -0.150655, "distance_from_52w_low": 0.0560288, "relative_strength": -0.11846704, "local_beta": 0.1537, "volatility_252d": 0.21589, "volatility_60d": 0.462034, "max_drawdown_12m": -0.19571796, "revenue_ttm": 27283000000, "gross_profit_ttm": 13810000000, "ebit_ttm": 3717000000, "ebitda_ttm": 4389000000, "net_income_ttm": 1825000000, "eps_diluted_ttm": 2.85079253, "operating_cash_flow_ttm": 3779000000, "capital_expenditure_ttm": -1055000000, "fcf_ttm": 2724000000, "dividends_paid_ttm": -1379000000, "share_repurchases_ttm": -486000000, "shares_issued_ttm": 89000000, "interest_expense_ttm": 498000000, "cash_and_equivalents": 1983000000, "total_current_assets": 13230000000, "total_current_liabilities": 14625000000, "net_ppe": null, "total_assets": 45071000000, "total_debt": 14418000000, "total_equity": 16917000000, "net_working_capital": 1072000000, "book_value_per_share": 26.42567517, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 26.42567517, "universe_ticker_count": 632, "sector": "Consumer Defensive", "rank_pe": 63, "rank_pb": 57, "rank_ptbv": 57, "rank_ps": 49, "rank_pcf": 52, "rank_ev_ebitda": 59, "rank_ev_ebit": 50, "rank_earnings_yield": 63, "rank_fcf_yield": 39, "rank_dividend_yield": 26, "rank_shareholder_yield": 33, "rank_total_yield": 46, "rank_roe": 52, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 38, "rank_fcf_margin": 40, "rank_piotroski": 18, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 75, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 68, "value_composite": 65, "quality_composite": 25, "momentum_composite": 75, "growth_composite": 83, "yield_composite": 29, "svqf_composite": 73, "vc1_composite": 66, "vc2_composite": 63, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+00:00", "is_restated": false, "income_statement": { "revenue": 27283000000, "cost_of_revenue": 13473000000, "gross_profit": 13810000000, "ebit": 3717000000, "ebitda": 4389000000, "pretax_income": null, "tax_provision": null, "net_income": 1825000000, "net_income_to_common": 1825000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1983000000, "total_current_assets": 13230000000, "total_assets": 45071000000, "short_term_debt": 4450000000, "long_term_debt": 9031000000, "total_debt": 14418000000, "total_liabilities": null, "total_equity": 16917000000, "shares_outstanding": 640172858, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3779000000, "capital_expenditure": -1055000000, "free_cash_flow": 2724000000, "dividends_paid": -1379000000, "share_repurchases": -486000000, "shares_issued": 89000000, "net_debt_issued": 114000000 }, "complete_fields": { "id": 384779, "ticker_id": 14340, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4389000000", "netIncome": "1825000000", "grossProfit": "13810000000", "totalRevenue": "27283000000", "costOfRevenue": "13473000000", "interestExpense": "498000000", "operatingIncome": "3717000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "479000000", "depreciationAndAmortization": "1355000000" }, "balance": { "totalDebt": "14418000000", "totalAssets": "45071000000", "longTermDebt": "9031000000", "shortTermDebt": "4450000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "640172858", "totalCurrentAssets": "13230000000", "totalShareholderEquity": "16917000000", "totalCurrentLiabilities": "14625000000", "cashAndShortTermInvestments": "1983000000" }, "cashflow": { "freeCashFlow": "2724000000", "dividendsPaid": "-1379000000", "issuanceOfDebt": "2164000000", "issuanceOfStock": "89000000", "repaymentOfDebt": "-2050000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3779000000", "repurchaseOfStock": "-486000000", "capitalExpenditures": "-1055000000" } }, "revenue": 27283000000, "cost_of_revenue": 13473000000, "gross_profit": 13810000000, "research_and_development": 479000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3717000000, "depreciation_amortisation": 1355000000, "ebitda": 4389000000, "interest_expense": 498000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1825000000, "net_income_continuing_ops": null, "net_income_to_common": 1825000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1983000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13230000000, "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": 45071000000, "short_term_debt": 4450000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14625000000, "long_term_debt": 9031000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14418000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16917000000, "shares_outstanding": 640172858, "operating_cash_flow": 3779000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1055000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1379000000, "share_repurchases": -486000000, "shares_issued": 89000000, "net_debt_issued": 114000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2724000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4389000000", "netIncome": "1825000000", "grossProfit": "13810000000", "totalRevenue": "27283000000", "costOfRevenue": "13473000000", "interestExpense": "498000000", "operatingIncome": "3717000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "479000000", "depreciationAndAmortization": "1355000000" }, "balance": { "totalDebt": "14418000000", "totalAssets": "45071000000", "longTermDebt": "9031000000", "shortTermDebt": "4450000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "640172858", "totalCurrentAssets": "13230000000", "totalShareholderEquity": "16917000000", "totalCurrentLiabilities": "14625000000", "cashAndShortTermInvestments": "1983000000" }, "cashflow": { "freeCashFlow": "2724000000", "dividendsPaid": "-1379000000", "issuanceOfDebt": "2164000000", "issuanceOfStock": "89000000", "repaymentOfDebt": "-2050000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3779000000", "repurchaseOfStock": "-486000000", "capitalExpenditures": "-1055000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+00:00", "is_restated": false, "income_statement": { "revenue": 27376000000, "cost_of_revenue": 13769000000, "gross_profit": 13607000000, "ebit": 3466000000, "ebitda": 4767000000, "pretax_income": null, "tax_provision": null, "net_income": 2021000000, "net_income_to_common": 2021000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1475000000, "total_current_assets": 12786000000, "total_assets": 45292000000, "short_term_debt": null, "long_term_debt": 9274000000, "total_debt": 14191000000, "total_liabilities": null, "total_equity": 17795000000, "shares_outstanding": 644157323, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3831000000, "capital_expenditure": -923000000, "free_cash_flow": 2908000000, "dividends_paid": -1348000000, "share_repurchases": 0, "shares_issued": 76000000, "net_debt_issued": -609000000 }, "complete_fields": { "id": 384782, "ticker_id": 14340, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4767000000", "netIncome": "2021000000", "grossProfit": "13607000000", "totalRevenue": "27376000000", "costOfRevenue": "13769000000", "interestExpense": "600000000", "operatingIncome": "3466000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "447000000", "depreciationAndAmortization": "1168000000" }, "balance": { "totalDebt": "14191000000", "totalAssets": "45292000000", "longTermDebt": "9274000000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "644157323", "totalCurrentAssets": "12786000000", "totalShareholderEquity": "17795000000", "totalCurrentLiabilities": "13732000000", "cashAndShortTermInvestments": "1475000000" }, "cashflow": { "freeCashFlow": "2908000000", "dividendsPaid": "-1348000000", "issuanceOfDebt": "1397000000", "issuanceOfStock": "76000000", "repaymentOfDebt": "-2006000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3831000000", "repurchaseOfStock": "0", "capitalExpenditures": "-923000000" } }, "revenue": 27376000000, "cost_of_revenue": 13769000000, "gross_profit": 13607000000, "research_and_development": 447000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3466000000, "depreciation_amortisation": 1168000000, "ebitda": 4767000000, "interest_expense": 600000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2021000000, "net_income_continuing_ops": null, "net_income_to_common": 2021000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1475000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12786000000, "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": 45292000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13732000000, "long_term_debt": 9274000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14191000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17795000000, "shares_outstanding": 644157323, "operating_cash_flow": 3831000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -923000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1348000000, "share_repurchases": 0, "shares_issued": 76000000, "net_debt_issued": -609000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2908000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4767000000", "netIncome": "2021000000", "grossProfit": "13607000000", "totalRevenue": "27376000000", "costOfRevenue": "13769000000", "interestExpense": "600000000", "operatingIncome": "3466000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "447000000", "depreciationAndAmortization": "1168000000" }, "balance": { "totalDebt": "14191000000", "totalAssets": "45292000000", "longTermDebt": "9274000000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "644157323", "totalCurrentAssets": "12786000000", "totalShareholderEquity": "17795000000", "totalCurrentLiabilities": "13732000000", "cashAndShortTermInvestments": "1475000000" }, "cashflow": { "freeCashFlow": "2908000000", "dividendsPaid": "-1348000000", "issuanceOfDebt": "1397000000", "issuanceOfStock": "76000000", "repaymentOfDebt": "-2006000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3831000000", "repurchaseOfStock": "0", "capitalExpenditures": "-923000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+00:00", "is_restated": false, "income_statement": { "revenue": 27619000000, "cost_of_revenue": 14535000000, "gross_profit": 13084000000, "ebit": 3489000000, "ebitda": 3810000000, "pretax_income": null, "tax_provision": null, "net_income": 881000000, "net_income_to_common": 881000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2363000000, "total_current_assets": 12916000000, "total_assets": 44486000000, "short_term_debt": 4962000000, "long_term_debt": 9759000000, "total_debt": 15601000000, "total_liabilities": null, "total_equity": 16176000000, "shares_outstanding": 641871882, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3442000000, "capital_expenditure": -847000000, "free_cash_flow": 2595000000, "dividends_paid": -1279000000, "share_repurchases": 0, "shares_issued": 69000000, "net_debt_issued": -1005000000 }, "complete_fields": { "id": 384783, "ticker_id": 14340, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3810000000", "netIncome": "881000000", "grossProfit": "13084000000", "totalRevenue": "27619000000", "costOfRevenue": "14535000000", "interestExpense": "513000000", "operatingIncome": "3489000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "398000000", "depreciationAndAmortization": "1611000000" }, "balance": { "totalDebt": "15601000000", "totalAssets": "44486000000", "longTermDebt": "9759000000", "shortTermDebt": "4962000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "641871882", "totalCurrentAssets": "12916000000", "totalShareholderEquity": "16176000000", "totalCurrentLiabilities": "13982000000", "cashAndShortTermInvestments": "2363000000" }, "cashflow": { "freeCashFlow": "2595000000", "dividendsPaid": "-1279000000", "issuanceOfDebt": "1597000000", "issuanceOfStock": "69000000", "repaymentOfDebt": "-2602000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3442000000", "repurchaseOfStock": "0", "capitalExpenditures": "-847000000" } }, "revenue": 27619000000, "cost_of_revenue": 14535000000, "gross_profit": 13084000000, "research_and_development": 398000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3489000000, "depreciation_amortisation": 1611000000, "ebitda": 3810000000, "interest_expense": 513000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 881000000, "net_income_continuing_ops": null, "net_income_to_common": 881000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2363000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12916000000, "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": 4962000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13982000000, "long_term_debt": 9759000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15601000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16176000000, "shares_outstanding": 641871882, "operating_cash_flow": 3442000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -847000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1279000000, "share_repurchases": 0, "shares_issued": 69000000, "net_debt_issued": -1005000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2595000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3810000000", "netIncome": "881000000", "grossProfit": "13084000000", "totalRevenue": "27619000000", "costOfRevenue": "14535000000", "interestExpense": "513000000", "operatingIncome": "3489000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "398000000", "depreciationAndAmortization": "1611000000" }, "balance": { "totalDebt": "15601000000", "totalAssets": "44486000000", "longTermDebt": "9759000000", "shortTermDebt": "4962000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "641871882", "totalCurrentAssets": "12916000000", "totalShareholderEquity": "16176000000", "totalCurrentLiabilities": "13982000000", "cashAndShortTermInvestments": "2363000000" }, "cashflow": { "freeCashFlow": "2595000000", "dividendsPaid": "-1279000000", "issuanceOfDebt": "1597000000", "issuanceOfStock": "69000000", "repaymentOfDebt": "-2602000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3442000000", "repurchaseOfStock": "0", "capitalExpenditures": "-847000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+00:00", "is_restated": false, "income_statement": { "revenue": 27661000000, "cost_of_revenue": 14922000000, "gross_profit": 12739000000, "ebit": 3251000000, "ebitda": 4003000000, "pretax_income": null, "tax_provision": null, "net_income": 959000000, "net_income_to_common": 959000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1051000000, "total_current_assets": 12153000000, "total_assets": 45281000000, "short_term_debt": 3155000000, "long_term_debt": 10076000000, "total_debt": 14164000000, "total_liabilities": null, "total_equity": 17923000000, "shares_outstanding": 639607931, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2964000000, "capital_expenditure": -873000000, "free_cash_flow": 2091000000, "dividends_paid": -1238000000, "share_repurchases": 0, "shares_issued": 51000000, "net_debt_issued": -1082000000 }, "complete_fields": { "id": 384784, "ticker_id": 14340, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4003000000", "netIncome": "959000000", "grossProfit": "12739000000", "totalRevenue": "27661000000", "costOfRevenue": "14922000000", "interestExpense": "308000000", "operatingIncome": "3251000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "339000000", "depreciationAndAmortization": "1863000000" }, "balance": { "totalDebt": "14164000000", "totalAssets": "45281000000", "longTermDebt": "10076000000", "shortTermDebt": "3155000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "639607931", "totalCurrentAssets": "12153000000", "totalShareholderEquity": "17923000000", "totalCurrentLiabilities": "12130000000", "cashAndShortTermInvestments": "1051000000" }, "cashflow": { "freeCashFlow": "2091000000", "dividendsPaid": "-1238000000", "issuanceOfDebt": "600000000", "issuanceOfStock": "51000000", "repaymentOfDebt": "-1682000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2964000000", "repurchaseOfStock": "0", "capitalExpenditures": "-873000000" } }, "revenue": 27661000000, "cost_of_revenue": 14922000000, "gross_profit": 12739000000, "research_and_development": 339000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3251000000, "depreciation_amortisation": 1863000000, "ebitda": 4003000000, "interest_expense": 308000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 959000000, "net_income_continuing_ops": null, "net_income_to_common": 959000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1051000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12153000000, "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": 45281000000, "short_term_debt": 3155000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12130000000, "long_term_debt": 10076000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14164000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17923000000, "shares_outstanding": 639607931, "operating_cash_flow": 2964000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -873000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1238000000, "share_repurchases": 0, "shares_issued": 51000000, "net_debt_issued": -1082000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2091000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4003000000", "netIncome": "959000000", "grossProfit": "12739000000", "totalRevenue": "27661000000", "costOfRevenue": "14922000000", "interestExpense": "308000000", "operatingIncome": "3251000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "339000000", "depreciationAndAmortization": "1863000000" }, "balance": { "totalDebt": "14164000000", "totalAssets": "45281000000", "longTermDebt": "10076000000", "shortTermDebt": "3155000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "639607931", "totalCurrentAssets": "12153000000", "totalShareholderEquity": "17923000000", "totalCurrentLiabilities": "12130000000", "cashAndShortTermInvestments": "1051000000" }, "cashflow": { "freeCashFlow": "2091000000", "dividendsPaid": "-1238000000", "issuanceOfDebt": "600000000", "issuanceOfStock": "51000000", "repaymentOfDebt": "-1682000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2964000000", "repurchaseOfStock": "0", "capitalExpenditures": "-873000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+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": 3552000000, "long_term_debt": null, "total_debt": 3552000000, "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": 384785, "ticker_id": 14340, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "3552000000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 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": 3552000000, "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": 3552000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "3552000000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+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": 1983000000, "total_current_assets": 13230000000, "total_assets": 45071000000, "short_term_debt": 4450000000, "long_term_debt": 9031000000, "total_debt": 14418000000, "total_liabilities": null, "total_equity": 16917000000, "shares_outstanding": 640172858, "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": 384778, "ticker_id": 14340, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "14418000000", "totalAssets": "45071000000", "longTermDebt": "9031000000", "shortTermDebt": "4450000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "640172858", "totalCurrentAssets": "13230000000", "totalShareholderEquity": "16917000000", "totalCurrentLiabilities": "14625000000", "cashAndShortTermInvestments": "1983000000" } }, "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": 1983000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13230000000, "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": 45071000000, "short_term_debt": 4450000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14625000000, "long_term_debt": 9031000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14418000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16917000000, "shares_outstanding": 640172858, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "14418000000", "totalAssets": "45071000000", "longTermDebt": "9031000000", "shortTermDebt": "4450000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "640172858", "totalCurrentAssets": "13230000000", "totalShareholderEquity": "16917000000", "totalCurrentLiabilities": "14625000000", "cashAndShortTermInvestments": "1983000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+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": 1619000000, "total_current_assets": 12897000000, "total_assets": null, "short_term_debt": 3777000000, "long_term_debt": 9875000000, "total_debt": 14538000000, "total_liabilities": null, "total_equity": 15862000000, "shares_outstanding": 643297815, "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": 384780, "ticker_id": 14340, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "14538000000", "totalAssets": null, "longTermDebt": "9875000000", "shortTermDebt": "3777000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "643297815", "totalCurrentAssets": "12897000000", "totalShareholderEquity": "15862000000", "totalCurrentLiabilities": "13616000000", "cashAndShortTermInvestments": "1619000000" } }, "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": 1619000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12897000000, "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": 3777000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13616000000, "long_term_debt": 9875000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14538000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15862000000, "shares_outstanding": 643297815, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "14538000000", "totalAssets": null, "longTermDebt": "9875000000", "shortTermDebt": "3777000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "643297815", "totalCurrentAssets": "12897000000", "totalShareholderEquity": "15862000000", "totalCurrentLiabilities": "13616000000", "cashAndShortTermInvestments": "1619000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+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": 1475000000, "total_current_assets": 12786000000, "total_assets": 45292000000, "short_term_debt": 4049000000, "long_term_debt": 9274000000, "total_debt": 14191000000, "total_liabilities": null, "total_equity": 17795000000, "shares_outstanding": 644157323, "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": 384781, "ticker_id": 14340, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:50:32.924515+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "14191000000", "totalAssets": "45292000000", "longTermDebt": "9274000000", "shortTermDebt": "4049000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "644157323", "totalCurrentAssets": "12786000000", "totalShareholderEquity": "17795000000", "totalCurrentLiabilities": "13732000000", "cashAndShortTermInvestments": "1475000000" } }, "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": 1475000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12786000000, "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": 45292000000, "short_term_debt": 4049000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13732000000, "long_term_debt": 9274000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14191000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17795000000, "shares_outstanding": 644157323, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "14191000000", "totalAssets": "45292000000", "longTermDebt": "9274000000", "shortTermDebt": "4049000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "644157323", "totalCurrentAssets": "12786000000", "totalShareholderEquity": "17795000000", "totalCurrentLiabilities": "13732000000", "cashAndShortTermInvestments": "1475000000" } } } ] }, "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }