{ "ticker": { "uuid": "348e3a00-4203-4cbc-978f-a7010c913bb5", "symbol": "SWN", "name": "SOUTHWEST AIRLINES CO. R", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/348e3a00-4203-4cbc-978f-a7010c913bb5/", "api_url": "https://sharemaestro.com/factors/api/tickers/348e3a00-4203-4cbc-978f-a7010c913bb5/" }, "ticker_metadata": { "id": 20626, "uuid": "348e3a00-4203-4cbc-978f-a7010c913bb5", "symbol": "SWN", "name": "SOUTHWEST AIRLINES CO. R", "asset_type": "equity", "market_cap": 18358341632, "stock_exchange_id": 8, "industry": "Airlines", "sector": "Industrials", "description": "Southwest Airlines Co. operates as a passenger airline company that provides scheduled air transportation services in the United States and internationally. It also provides Rapid Rewards loyalty program; SWABIZ, an online booking tool; and inflight entertainment platform that includes movies-on-demand live and on-demand television, flight tracker, and additional curated content, as well as a variety of premium snacks and coffee. In addition, the company offers ancillary services, such as in-flight purchases, baggage fees, EarlyBird Check-In, and upgraded boarding, as well as transportation of pets and unaccompanied minors. As of December 31, 2025, the company operated a total fleet of 803 Boeing 737 aircraft; and served 117 destinations in 42 states, the District of Columbia, and the Commonwealth of Puerto Rico, as well as ten near-international countries, including Mexico, Jamaica, the Bahamas, Aruba, the Dominican Republic, Costa Rica, Belize, Cuba, the Cayman Islands, and Turks and Caicos. Southwest Airlines Co. was incorporated in 1967 and is headquartered in Dallas, Texas.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "348e3a00-4203-4cbc-978f-a7010c913bb5", "symbol": "SWN", "name": "SOUTHWEST AIRLINES CO. R", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/348e3a00-4203-4cbc-978f-a7010c913bb5/", "api_url": "https://sharemaestro.com/factors/api/tickers/348e3a00-4203-4cbc-978f-a7010c913bb5/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.17, "value": 0.33, "quality": 0.29, "momentum": 0.45, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 36.1, "market_cap": 18612487364.44, "pe_ratio": 22.7815, "earnings_yield": 0.0439, "ebitda_to_ev": 0.1257, "shareholder_yield": 0.1814, "roe": 0.1188, "piotroski_f_score": 7, "momentum_12_1": null, "volatility_252d": 0.5494 }, "strategy_flags": { "market_leader": false, "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": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:35.132059+00:00", "batch_id": "" }, "size": { "price_close": 36.1, "market_cap": 18612487364.4372, "market_cap_usd": 18612487364.4372, "enterprise_value": 21680487364.4372, "shares_outstanding": 515581396, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.7815, "pb_ratio": 2.7073, "ptbv_ratio": 2.7073, "ps_ratio": 0.6444, "pcf_ratio": 7.752, "pfcf_ratio": -46.4152, "ev_ebitda": 7.9561, "ev_ebit": 22.1004, "ev_sales": 0.7506, "ev_fcf": -54.0661, "earnings_yield": 0.0439, "fcf_yield": -0.0185, "price_to_sales": 0.6444, "price_to_book": 2.7073, "price_to_cashflow": 7.752, "ebitda_to_ev": 0.1257, "sales_yield": 1.3323 }, "yield": { "dividend_yield": 0.0207, "buyback_yield": 0.1608, "shareholder_yield": 0.1814, "debt_paydown_yield": 0.1491, "total_yield": 0.3306 }, "quality": { "gross_margin": 0.1868, "operating_margin": 0.034, "net_margin": 0.0283, "ebitda_margin": 0.0943, "fcf_margin": -0.0139, "roe": 0.1188, "roa": 0.0278, "roic": 0.074, "roc_greenblatt": null, "asset_turnover": 0.984, "cash_conversion": -0.4908, "accruals_ratio": -0.054, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 1.3857, "revenue_stability_5y": 0.0717, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1838, "external_financing": 0.1059 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.1259, "debt_to_assets": 0.2179, "interest_coverage": 8.1074, "current_ratio": 0.4781, "quick_ratio": 0.4781, "net_debt": 3068000000, "local_beta": 1.3215, "volatility_252d": 0.5494, "volatility_60d": 1.2094, "max_drawdown_12m": -0.2683, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0211, "revenue_growth_3y_cagr": 0.0563, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0914, "eps_growth_3y_cagr": -0.0647, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.1126, "revenue_growth": 0.0211, "earnings_growth": 0.0914 }, "momentum": { "price_return_1m": 0.0329, "price_return_3m": 0.0106, "price_return_6m": 0.2005, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.2005, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1832, "distance_from_52w_low": 0.2956, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 28884000000, "gross_profit_ttm": 5395000000, "ebit_ttm": 981000000, "ebitda_ttm": 2725000000, "net_income_ttm": 817000000, "eps_diluted_ttm": 1.5846, "operating_cash_flow_ttm": 2401000000, "capital_expenditure_ttm": -2802000000, "fcf_ttm": -401000000, "dividends_paid_ttm": -385000000, "share_repurchases_ttm": -3050000000, "shares_issued_ttm": 58000000, "interest_expense_ttm": 121000000, "cash_and_equivalents": 3328000000, "total_current_assets": 5969000000, "total_current_liabilities": 12484000000, "net_ppe": null, "total_assets": 29355000000, "total_debt": 6396000000, "total_equity": 6875000000, "net_working_capital": -8992000000, "book_value_per_share": 13.3345, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.3345 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 63, "rank_pb": 61, "rank_ptbv": 61, "rank_ps": 26, "rank_pcf": 36, "rank_ev_ebitda": 35, "rank_ev_ebit": 74, "rank_earnings_yield": 63, "rank_fcf_yield": 84, "rank_dividend_yield": 43, "rank_shareholder_yield": 3, "rank_total_yield": 4, "rank_roe": 47, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 87, "rank_fcf_margin": 83, "rank_piotroski": 28, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 48, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 67, "quality_composite": 71, "momentum_composite": 55, "growth_composite": 60, "yield_composite": 10, "svqf_composite": 74, "vc1_composite": 37, "vc2_composite": 26, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.3094, "os_score": 0.17, "value_percentile": 0.33, "quality_percentile": 0.29, "momentum_percentile": 0.45, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8097, "ticker_id": 20626, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:35.132059+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36.1, "market_cap": 18612487364.4372, "market_cap_usd": 18612487364.4372, "enterprise_value": 21680487364.4372, "shares_outstanding": 515581396, "fx_rate_to_usd": null, "pe_ratio": 22.78150228, "pb_ratio": 2.70727089, "ptbv_ratio": 2.70727089, "ps_ratio": 0.64438746, "pcf_ratio": 7.75197308, "pfcf_ratio": -46.41518046, "ev_ebitda": 7.95614215, "ev_ebit": 22.10039487, "ev_sales": 0.75060543, "ev_fcf": -54.06605328, "earnings_yield": 0.04389526, "fcf_yield": -0.01849589, "dividend_yield": 0.02068504, "buyback_yield": 0.16075229, "shareholder_yield": 0.18143733, "debt_paydown_yield": 0.14914718, "total_yield": 0.33058451, "gross_margin": 0.18678161, "operating_margin": 0.03396344, "net_margin": 0.02828556, "ebitda_margin": 0.09434289, "fcf_margin": -0.01388312, "roe": 0.11883636, "roa": 0.02783172, "roic": 0.07399678, "roc_greenblatt": null, "asset_turnover": 0.98395503, "cash_conversion": -0.49082007, "accruals_ratio": -0.05396014, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.12587156, "debt_to_assets": 0.21788452, "interest_coverage": 8.10743802, "current_ratio": 0.47813201, "quick_ratio": 0.47813201, "net_debt": 3068000000, "revenue_growth_1y": 0.02110396, "revenue_growth_3y_cagr": 0.05625128, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.09137187, "eps_growth_3y_cagr": -0.06470214, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.11263135, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 1.385738, "revenue_stability_5y": 0.07169, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03290406, "price_return_3m": 0.01058771, "price_return_6m": 0.20051262, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.18315667, "distance_from_52w_low": 0.2956322, "relative_strength": null, "local_beta": 1.3215, "volatility_252d": 0.5494, "volatility_60d": 1.209449, "max_drawdown_12m": -0.26834821, "revenue_ttm": 28884000000, "gross_profit_ttm": 5395000000, "ebit_ttm": 981000000, "ebitda_ttm": 2725000000, "net_income_ttm": 817000000, "eps_diluted_ttm": 1.58461885, "operating_cash_flow_ttm": 2401000000, "capital_expenditure_ttm": -2802000000, "fcf_ttm": -401000000, "dividends_paid_ttm": -385000000, "share_repurchases_ttm": -3050000000, "shares_issued_ttm": 58000000, "interest_expense_ttm": 121000000, "cash_and_equivalents": 3328000000, "total_current_assets": 5969000000, "total_current_liabilities": 12484000000, "net_ppe": null, "total_assets": 29355000000, "total_debt": 6396000000, "total_equity": 6875000000, "net_working_capital": -8992000000, "book_value_per_share": 13.33446097, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.33446097, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 63, "rank_pb": 61, "rank_ptbv": 61, "rank_ps": 26, "rank_pcf": 36, "rank_ev_ebitda": 35, "rank_ev_ebit": 74, "rank_earnings_yield": 63, "rank_fcf_yield": 84, "rank_dividend_yield": 43, "rank_shareholder_yield": 3, "rank_total_yield": 4, "rank_roe": 47, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 87, "rank_fcf_margin": 83, "rank_piotroski": 28, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 48, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 67, "quality_composite": 71, "momentum_composite": 55, "growth_composite": 60, "yield_composite": 10, "svqf_composite": 74, "vc1_composite": 37, "vc2_composite": 26, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 36.1, "os": 0.17, "value": 0.33, "quality": 0.29, "momentum": 0.45, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 22.7815, "earnings_yield": 0.0439, "shareholder_yield": 0.1814, "roe": 0.1188, "momentum_12_1": null, "complete_fields": { "id": 8097, "ticker_id": 20626, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:35.132059+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36.1, "market_cap": 18612487364.4372, "market_cap_usd": 18612487364.4372, "enterprise_value": 21680487364.4372, "shares_outstanding": 515581396, "fx_rate_to_usd": null, "pe_ratio": 22.78150228, "pb_ratio": 2.70727089, "ptbv_ratio": 2.70727089, "ps_ratio": 0.64438746, "pcf_ratio": 7.75197308, "pfcf_ratio": -46.41518046, "ev_ebitda": 7.95614215, "ev_ebit": 22.10039487, "ev_sales": 0.75060543, "ev_fcf": -54.06605328, "earnings_yield": 0.04389526, "fcf_yield": -0.01849589, "dividend_yield": 0.02068504, "buyback_yield": 0.16075229, "shareholder_yield": 0.18143733, "debt_paydown_yield": 0.14914718, "total_yield": 0.33058451, "gross_margin": 0.18678161, "operating_margin": 0.03396344, "net_margin": 0.02828556, "ebitda_margin": 0.09434289, "fcf_margin": -0.01388312, "roe": 0.11883636, "roa": 0.02783172, "roic": 0.07399678, "roc_greenblatt": null, "asset_turnover": 0.98395503, "cash_conversion": -0.49082007, "accruals_ratio": -0.05396014, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.12587156, "debt_to_assets": 0.21788452, "interest_coverage": 8.10743802, "current_ratio": 0.47813201, "quick_ratio": 0.47813201, "net_debt": 3068000000, "revenue_growth_1y": 0.02110396, "revenue_growth_3y_cagr": 0.05625128, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.09137187, "eps_growth_3y_cagr": -0.06470214, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.11263135, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 1.385738, "revenue_stability_5y": 0.07169, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03290406, "price_return_3m": 0.01058771, "price_return_6m": 0.20051262, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.18315667, "distance_from_52w_low": 0.2956322, "relative_strength": null, "local_beta": 1.3215, "volatility_252d": 0.5494, "volatility_60d": 1.209449, "max_drawdown_12m": -0.26834821, "revenue_ttm": 28884000000, "gross_profit_ttm": 5395000000, "ebit_ttm": 981000000, "ebitda_ttm": 2725000000, "net_income_ttm": 817000000, "eps_diluted_ttm": 1.58461885, "operating_cash_flow_ttm": 2401000000, "capital_expenditure_ttm": -2802000000, "fcf_ttm": -401000000, "dividends_paid_ttm": -385000000, "share_repurchases_ttm": -3050000000, "shares_issued_ttm": 58000000, "interest_expense_ttm": 121000000, "cash_and_equivalents": 3328000000, "total_current_assets": 5969000000, "total_current_liabilities": 12484000000, "net_ppe": null, "total_assets": 29355000000, "total_debt": 6396000000, "total_equity": 6875000000, "net_working_capital": -8992000000, "book_value_per_share": 13.33446097, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.33446097, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 63, "rank_pb": 61, "rank_ptbv": 61, "rank_ps": 26, "rank_pcf": 36, "rank_ev_ebitda": 35, "rank_ev_ebit": 74, "rank_earnings_yield": 63, "rank_fcf_yield": 84, "rank_dividend_yield": 43, "rank_shareholder_yield": 3, "rank_total_yield": 4, "rank_roe": 47, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 87, "rank_fcf_margin": 83, "rank_piotroski": 28, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 48, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 67, "quality_composite": 71, "momentum_composite": 55, "growth_composite": 60, "yield_composite": 10, "svqf_composite": 74, "vc1_composite": 37, "vc2_composite": 26, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "income_statement": { "revenue": 28063000000, "cost_of_revenue": 23168000000, "gross_profit": 4895000000, "ebit": 428000000, "ebitda": 2236000000, "pretax_income": null, "tax_provision": null, "net_income": 441000000, "net_income_to_common": 441000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3231000000, "total_current_assets": 5645000000, "total_assets": 29061000000, "short_term_debt": 324000000, "long_term_debt": 4577000000, "total_debt": 5981000000, "total_liabilities": null, "total_equity": 7981000000, "shares_outstanding": 515581396, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1842000000, "capital_expenditure": -2673000000, "free_cash_flow": -831000000, "dividends_paid": -399000000, "share_repurchases": -2550000000, "shares_issued": null, "net_debt_issued": -1775000000 }, "complete_fields": { "id": 389727, "ticker_id": 20626, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2236000000", "netIncome": "441000000", "grossProfit": "4895000000", "totalRevenue": "28063000000", "costOfRevenue": "23168000000", "interestExpense": "113000000", "operatingIncome": "428000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1560000000" }, "balance": { "totalDebt": "5981000000", "totalAssets": "29061000000", "longTermDebt": "4577000000", "shortTermDebt": "324000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "515581396", "totalCurrentAssets": "5645000000", "totalShareholderEquity": "7981000000", "totalCurrentLiabilities": "10921000000", "cashAndShortTermInvestments": "3231000000" }, "cashflow": { "freeCashFlow": "-831000000", "dividendsPaid": "-399000000", "issuanceOfDebt": "1500000000", "issuanceOfStock": null, "repaymentOfDebt": "-3275000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1842000000", "repurchaseOfStock": "-2550000000", "capitalExpenditures": "-2673000000" } }, "revenue": 28063000000, "cost_of_revenue": 23168000000, "gross_profit": 4895000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 428000000, "depreciation_amortisation": 1560000000, "ebitda": 2236000000, "interest_expense": 113000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 441000000, "net_income_continuing_ops": null, "net_income_to_common": 441000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3231000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5645000000, "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": 29061000000, "short_term_debt": 324000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10921000000, "long_term_debt": 4577000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5981000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7981000000, "shares_outstanding": 515581396, "operating_cash_flow": 1842000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2673000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -399000000, "share_repurchases": -2550000000, "shares_issued": null, "net_debt_issued": -1775000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -831000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2236000000", "netIncome": "441000000", "grossProfit": "4895000000", "totalRevenue": "28063000000", "costOfRevenue": "23168000000", "interestExpense": "113000000", "operatingIncome": "428000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1560000000" }, "balance": { "totalDebt": "5981000000", "totalAssets": "29061000000", "longTermDebt": "4577000000", "shortTermDebt": "324000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "515581396", "totalCurrentAssets": "5645000000", "totalShareholderEquity": "7981000000", "totalCurrentLiabilities": "10921000000", "cashAndShortTermInvestments": "3231000000" }, "cashflow": { "freeCashFlow": "-831000000", "dividendsPaid": "-399000000", "issuanceOfDebt": "1500000000", "issuanceOfStock": null, "repaymentOfDebt": "-3275000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1842000000", "repurchaseOfStock": "-2550000000", "capitalExpenditures": "-2673000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "income_statement": { "revenue": 27483000000, "cost_of_revenue": 23024000000, "gross_profit": 4459000000, "ebit": 321000000, "ebitda": 2469000000, "pretax_income": null, "tax_provision": null, "net_income": 465000000, "net_income_to_common": 465000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7509000000, "total_current_assets": 11274000000, "total_assets": 33750000000, "short_term_debt": 1630000000, "long_term_debt": 5069000000, "total_debt": 8058000000, "total_liabilities": null, "total_equity": 10350000000, "shares_outstanding": 593313675, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 462000000, "capital_expenditure": -2054000000, "free_cash_flow": -1592000000, "dividends_paid": -430000000, "share_repurchases": -250000000, "shares_issued": null, "net_debt_issued": -1337000000 }, "complete_fields": { "id": 389732, "ticker_id": 20626, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2469000000", "netIncome": "465000000", "grossProfit": "4459000000", "totalRevenue": "27483000000", "costOfRevenue": "23024000000", "interestExpense": "214000000", "operatingIncome": "321000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1657000000" }, "balance": { "totalDebt": "8058000000", "totalAssets": "33750000000", "longTermDebt": "5069000000", "shortTermDebt": "1630000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "593313675", "totalCurrentAssets": "11274000000", "totalShareholderEquity": "10350000000", "totalCurrentLiabilities": "12276000000", "cashAndShortTermInvestments": "7509000000" }, "cashflow": { "freeCashFlow": "-1592000000", "dividendsPaid": "-430000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-1337000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "462000000", "repurchaseOfStock": "-250000000", "capitalExpenditures": "-2054000000" } }, "revenue": 27483000000, "cost_of_revenue": 23024000000, "gross_profit": 4459000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 321000000, "depreciation_amortisation": 1657000000, "ebitda": 2469000000, "interest_expense": 214000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 465000000, "net_income_continuing_ops": null, "net_income_to_common": 465000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7509000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 11274000000, "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": 33750000000, "short_term_debt": 1630000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12276000000, "long_term_debt": 5069000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8058000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10350000000, "shares_outstanding": 593313675, "operating_cash_flow": 462000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2054000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -430000000, "share_repurchases": -250000000, "shares_issued": null, "net_debt_issued": -1337000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1592000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2469000000", "netIncome": "465000000", "grossProfit": "4459000000", "totalRevenue": "27483000000", "costOfRevenue": "23024000000", "interestExpense": "214000000", "operatingIncome": "321000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1657000000" }, "balance": { "totalDebt": "8058000000", "totalAssets": "33750000000", "longTermDebt": "5069000000", "shortTermDebt": "1630000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "593313675", "totalCurrentAssets": "11274000000", "totalShareholderEquity": "10350000000", "totalCurrentLiabilities": "12276000000", "cashAndShortTermInvestments": "7509000000" }, "cashflow": { "freeCashFlow": "-1592000000", "dividendsPaid": "-430000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-1337000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "462000000", "repurchaseOfStock": "-250000000", "capitalExpenditures": "-2054000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "income_statement": { "revenue": 26091000000, "cost_of_revenue": 21868000000, "gross_profit": 4223000000, "ebit": 224000000, "ebitda": 2391000000, "pretax_income": null, "tax_provision": null, "net_income": 465000000, "net_income_to_common": 465000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9288000000, "total_current_assets": 13955000000, "total_assets": 36487000000, "short_term_debt": 29000000, "long_term_debt": 7978000000, "total_debt": 9200000000, "total_liabilities": null, "total_equity": 10515000000, "shares_outstanding": 596512633, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3164000000, "capital_expenditure": -3520000000, "free_cash_flow": -356000000, "dividends_paid": -428000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -85000000 }, "complete_fields": { "id": 389734, "ticker_id": 20626, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2391000000", "netIncome": "465000000", "grossProfit": "4223000000", "totalRevenue": "26091000000", "costOfRevenue": "21868000000", "interestExpense": "236000000", "operatingIncome": "224000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1522000000" }, "balance": { "totalDebt": "9200000000", "totalAssets": "36487000000", "longTermDebt": "7978000000", "shortTermDebt": "29000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "596512633", "totalCurrentAssets": "13955000000", "totalShareholderEquity": "10515000000", "totalCurrentLiabilities": "12256000000", "cashAndShortTermInvestments": "9288000000" }, "cashflow": { "freeCashFlow": "-356000000", "dividendsPaid": "-428000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-85000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3164000000", "repurchaseOfStock": "0", "capitalExpenditures": "-3520000000" } }, "revenue": 26091000000, "cost_of_revenue": 21868000000, "gross_profit": 4223000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224000000, "depreciation_amortisation": 1522000000, "ebitda": 2391000000, "interest_expense": 236000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 465000000, "net_income_continuing_ops": null, "net_income_to_common": 465000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9288000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13955000000, "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": 36487000000, "short_term_debt": 29000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12256000000, "long_term_debt": 7978000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9200000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10515000000, "shares_outstanding": 596512633, "operating_cash_flow": 3164000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3520000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -428000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -85000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -356000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2391000000", "netIncome": "465000000", "grossProfit": "4223000000", "totalRevenue": "26091000000", "costOfRevenue": "21868000000", "interestExpense": "236000000", "operatingIncome": "224000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1522000000" }, "balance": { "totalDebt": "9200000000", "totalAssets": "36487000000", "longTermDebt": "7978000000", "shortTermDebt": "29000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "596512633", "totalCurrentAssets": "13955000000", "totalShareholderEquity": "10515000000", "totalCurrentLiabilities": "12256000000", "cashAndShortTermInvestments": "9288000000" }, "cashflow": { "freeCashFlow": "-356000000", "dividendsPaid": "-428000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-85000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3164000000", "repurchaseOfStock": "0", "capitalExpenditures": "-3520000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "income_statement": { "revenue": 23814000000, "cost_of_revenue": 19062000000, "gross_profit": 4752000000, "ebit": 1017000000, "ebitda": 2380000000, "pretax_income": null, "tax_provision": null, "net_income": 539000000, "net_income_to_common": 539000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9492000000, "total_current_assets": 14808000000, "total_assets": 35369000000, "short_term_debt": 42000000, "long_term_debt": 7899000000, "total_debt": 9431000000, "total_liabilities": null, "total_equity": 10687000000, "shares_outstanding": 593999821, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3790000000, "capital_expenditure": -3946000000, "free_cash_flow": -156000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3085000000 }, "complete_fields": { "id": 389735, "ticker_id": 20626, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2380000000", "netIncome": "539000000", "grossProfit": "4752000000", "totalRevenue": "23814000000", "costOfRevenue": "19062000000", "interestExpense": "301000000", "operatingIncome": "1017000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1351000000" }, "balance": { "totalDebt": "9431000000", "totalAssets": "35369000000", "longTermDebt": "7899000000", "shortTermDebt": "42000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "593999821", "totalCurrentAssets": "14808000000", "totalShareholderEquity": "10687000000", "totalCurrentLiabilities": "10378000000", "cashAndShortTermInvestments": "9492000000" }, "cashflow": { "freeCashFlow": "-156000000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-3085000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3790000000", "repurchaseOfStock": "0", "capitalExpenditures": "-3946000000" } }, "revenue": 23814000000, "cost_of_revenue": 19062000000, "gross_profit": 4752000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1017000000, "depreciation_amortisation": 1351000000, "ebitda": 2380000000, "interest_expense": 301000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 539000000, "net_income_continuing_ops": null, "net_income_to_common": 539000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9492000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14808000000, "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": 35369000000, "short_term_debt": 42000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10378000000, "long_term_debt": 7899000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9431000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10687000000, "shares_outstanding": 593999821, "operating_cash_flow": 3790000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3946000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -3085000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -156000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2380000000", "netIncome": "539000000", "grossProfit": "4752000000", "totalRevenue": "23814000000", "costOfRevenue": "19062000000", "interestExpense": "301000000", "operatingIncome": "1017000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1351000000" }, "balance": { "totalDebt": "9431000000", "totalAssets": "35369000000", "longTermDebt": "7899000000", "shortTermDebt": "42000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "593999821", "totalCurrentAssets": "14808000000", "totalShareholderEquity": "10687000000", "totalCurrentLiabilities": "10378000000", "cashAndShortTermInvestments": "9492000000" }, "cashflow": { "freeCashFlow": "-156000000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-3085000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "3790000000", "repurchaseOfStock": "0", "capitalExpenditures": "-3946000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 389736, "ticker_id": 20626, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "income_statement": { "revenue": 7249000000, "cost_of_revenue": 5882000000, "gross_profit": 1367000000, "ebit": 330000000, "ebitda": 725000000, "pretax_income": null, "tax_provision": null, "net_income": 227000000, "net_income_to_common": 227000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3328000000, "total_current_assets": 5969000000, "total_assets": 29355000000, "short_term_debt": 851000000, "long_term_debt": 4536000000, "total_debt": 6396000000, "total_liabilities": null, "total_equity": 6875000000, "shares_outstanding": 515581396, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1418000000, "capital_expenditure": -630000000, "free_cash_flow": 788000000, "dividends_paid": -93000000, "share_repurchases": -1250000000, "shares_issued": 16000000, "net_debt_issued": 494000000 }, "complete_fields": { "id": 389725, "ticker_id": 20626, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "725000000", "netIncome": "227000000", "grossProfit": "1367000000", "totalRevenue": "7249000000", "costOfRevenue": "5882000000", "interestExpense": "42000000", "operatingIncome": "330000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "398000000" }, "balance": { "totalDebt": "6396000000", "totalAssets": "29355000000", "longTermDebt": "4536000000", "shortTermDebt": "851000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "515581396", "totalCurrentAssets": "5969000000", "totalShareholderEquity": "6875000000", "totalCurrentLiabilities": "12484000000", "cashAndShortTermInvestments": "3328000000" }, "cashflow": { "freeCashFlow": "788000000", "dividendsPaid": "-93000000", "issuanceOfDebt": "500000000", "issuanceOfStock": "16000000", "repaymentOfDebt": "-6000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1418000000", "repurchaseOfStock": "-1250000000", "capitalExpenditures": "-630000000" } }, "revenue": 7249000000, "cost_of_revenue": 5882000000, "gross_profit": 1367000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 330000000, "depreciation_amortisation": 398000000, "ebitda": 725000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 227000000, "net_income_continuing_ops": null, "net_income_to_common": 227000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3328000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5969000000, "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": 29355000000, "short_term_debt": 851000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12484000000, "long_term_debt": 4536000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6396000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6875000000, "shares_outstanding": 515581396, "operating_cash_flow": 1418000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -630000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -93000000, "share_repurchases": -1250000000, "shares_issued": 16000000, "net_debt_issued": 494000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 788000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "725000000", "netIncome": "227000000", "grossProfit": "1367000000", "totalRevenue": "7249000000", "costOfRevenue": "5882000000", "interestExpense": "42000000", "operatingIncome": "330000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "398000000" }, "balance": { "totalDebt": "6396000000", "totalAssets": "29355000000", "longTermDebt": "4536000000", "shortTermDebt": "851000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "515581396", "totalCurrentAssets": "5969000000", "totalShareholderEquity": "6875000000", "totalCurrentLiabilities": "12484000000", "cashAndShortTermInvestments": "3328000000" }, "cashflow": { "freeCashFlow": "788000000", "dividendsPaid": "-93000000", "issuanceOfDebt": "500000000", "issuanceOfStock": "16000000", "repaymentOfDebt": "-6000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1418000000", "repurchaseOfStock": "-1250000000", "capitalExpenditures": "-630000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "income_statement": { "revenue": 7442000000, "cost_of_revenue": 5930000000, "gross_profit": 1512000000, "ebit": 391000000, "ebitda": 810000000, "pretax_income": null, "tax_provision": null, "net_income": 323000000, "net_income_to_common": 323000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3231000000, "total_current_assets": 5645000000, "total_assets": 29061000000, "short_term_debt": 324000000, "long_term_debt": 4577000000, "total_debt": 5981000000, "total_liabilities": null, "total_equity": 7981000000, "shares_outstanding": 515581396, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 295000000, "capital_expenditure": -859000000, "free_cash_flow": -564000000, "dividends_paid": 0, "share_repurchases": -50000000, "shares_issued": 13000000, "net_debt_issued": -672000000 }, "complete_fields": { "id": 389726, "ticker_id": 20626, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "810000000", "netIncome": "323000000", "grossProfit": "1512000000", "totalRevenue": "7442000000", "costOfRevenue": "5930000000", "interestExpense": "31000000", "operatingIncome": "391000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "371000000" }, "balance": { "totalDebt": "5981000000", "totalAssets": "29061000000", "longTermDebt": "4577000000", "shortTermDebt": "324000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "515581396", "totalCurrentAssets": "5645000000", "totalShareholderEquity": "7981000000", "totalCurrentLiabilities": "10921000000", "cashAndShortTermInvestments": "3231000000" }, "cashflow": { "freeCashFlow": "-564000000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "13000000", "repaymentOfDebt": "-672000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "295000000", "repurchaseOfStock": "-50000000", "capitalExpenditures": "-859000000" } }, "revenue": 7442000000, "cost_of_revenue": 5930000000, "gross_profit": 1512000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 391000000, "depreciation_amortisation": 371000000, "ebitda": 810000000, "interest_expense": 31000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 323000000, "net_income_continuing_ops": null, "net_income_to_common": 323000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3231000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5645000000, "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": 29061000000, "short_term_debt": 324000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10921000000, "long_term_debt": 4577000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5981000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7981000000, "shares_outstanding": 515581396, "operating_cash_flow": 295000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -859000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -50000000, "shares_issued": 13000000, "net_debt_issued": -672000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -564000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "810000000", "netIncome": "323000000", "grossProfit": "1512000000", "totalRevenue": "7442000000", "costOfRevenue": "5930000000", "interestExpense": "31000000", "operatingIncome": "391000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "371000000" }, "balance": { "totalDebt": "5981000000", "totalAssets": "29061000000", "longTermDebt": "4577000000", "shortTermDebt": "324000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "515581396", "totalCurrentAssets": "5645000000", "totalShareholderEquity": "7981000000", "totalCurrentLiabilities": "10921000000", "cashAndShortTermInvestments": "3231000000" }, "cashflow": { "freeCashFlow": "-564000000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "13000000", "repaymentOfDebt": "-672000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "295000000", "repurchaseOfStock": "-50000000", "capitalExpenditures": "-859000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "income_statement": { "revenue": 6949000000, "cost_of_revenue": 5791000000, "gross_profit": 1158000000, "ebit": 35000000, "ebitda": 484000000, "pretax_income": null, "tax_provision": null, "net_income": 54000000, "net_income_to_common": 54000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2902000000, "total_current_assets": 5395000000, "total_assets": 28312000000, "short_term_debt": 23000000, "long_term_debt": 4079000000, "total_debt": 5258000000, "total_liabilities": null, "total_equity": 7776000000, "shares_outstanding": 517840864, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 287000000, "capital_expenditure": -678000000, "free_cash_flow": -391000000, "dividends_paid": -189000000, "share_repurchases": -250000000, "shares_issued": 14000000, "net_debt_issued": -6000000 }, "complete_fields": { "id": 389728, "ticker_id": 20626, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "484000000", "netIncome": "54000000", "grossProfit": "1158000000", "totalRevenue": "6949000000", "costOfRevenue": "5791000000", "interestExpense": "22000000", "operatingIncome": "35000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "394000000" }, "balance": { "totalDebt": "5258000000", "totalAssets": "28312000000", "longTermDebt": "4079000000", "shortTermDebt": "23000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "517840864", "totalCurrentAssets": "5395000000", "totalShareholderEquity": "7776000000", "totalCurrentLiabilities": "10994000000", "cashAndShortTermInvestments": "2902000000" }, "cashflow": { "freeCashFlow": "-391000000", "dividendsPaid": "-189000000", "issuanceOfDebt": null, "issuanceOfStock": "14000000", "repaymentOfDebt": "-6000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "287000000", "repurchaseOfStock": "-250000000", "capitalExpenditures": "-678000000" } }, "revenue": 6949000000, "cost_of_revenue": 5791000000, "gross_profit": 1158000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35000000, "depreciation_amortisation": 394000000, "ebitda": 484000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 54000000, "net_income_continuing_ops": null, "net_income_to_common": 54000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2902000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5395000000, "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": 28312000000, "short_term_debt": 23000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10994000000, "long_term_debt": 4079000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5258000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7776000000, "shares_outstanding": 517840864, "operating_cash_flow": 287000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -678000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -189000000, "share_repurchases": -250000000, "shares_issued": 14000000, "net_debt_issued": -6000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -391000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "484000000", "netIncome": "54000000", "grossProfit": "1158000000", "totalRevenue": "6949000000", "costOfRevenue": "5791000000", "interestExpense": "22000000", "operatingIncome": "35000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "394000000" }, "balance": { "totalDebt": "5258000000", "totalAssets": "28312000000", "longTermDebt": "4079000000", "shortTermDebt": "23000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "517840864", "totalCurrentAssets": "5395000000", "totalShareholderEquity": "7776000000", "totalCurrentLiabilities": "10994000000", "cashAndShortTermInvestments": "2902000000" }, "cashflow": { "freeCashFlow": "-391000000", "dividendsPaid": "-189000000", "issuanceOfDebt": null, "issuanceOfStock": "14000000", "repaymentOfDebt": "-6000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "287000000", "repurchaseOfStock": "-250000000", "capitalExpenditures": "-678000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "income_statement": { "revenue": 7244000000, "cost_of_revenue": 5886000000, "gross_profit": 1358000000, "ebit": 225000000, "ebitda": 706000000, "pretax_income": null, "tax_provision": null, "net_income": 213000000, "net_income_to_common": 213000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3475000000, "total_current_assets": 6092000000, "total_assets": 28712000000, "short_term_debt": 22000000, "long_term_debt": 4081000000, "total_debt": 5341000000, "total_liabilities": null, "total_equity": 8000000000, "shares_outstanding": 573913663, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 401000000, "capital_expenditure": -635000000, "free_cash_flow": -234000000, "dividends_paid": -103000000, "share_repurchases": -1500000000, "shares_issued": 15000000, "net_debt_issued": -2592000000 }, "complete_fields": { "id": 389729, "ticker_id": 20626, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "706000000", "netIncome": "213000000", "grossProfit": "1358000000", "totalRevenue": "7244000000", "costOfRevenue": "5886000000", "interestExpense": "26000000", "operatingIncome": "225000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "400000000" }, "balance": { "totalDebt": "5341000000", "totalAssets": "28712000000", "longTermDebt": "4081000000", "shortTermDebt": "22000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "573913663", "totalCurrentAssets": "6092000000", "totalShareholderEquity": "8000000000", "totalCurrentLiabilities": "10892000000", "cashAndShortTermInvestments": "3475000000" }, "cashflow": { "freeCashFlow": "-234000000", "dividendsPaid": "-103000000", "issuanceOfDebt": null, "issuanceOfStock": "15000000", "repaymentOfDebt": "-2592000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "401000000", "repurchaseOfStock": "-1500000000", "capitalExpenditures": "-635000000" } }, "revenue": 7244000000, "cost_of_revenue": 5886000000, "gross_profit": 1358000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225000000, "depreciation_amortisation": 400000000, "ebitda": 706000000, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 213000000, "net_income_continuing_ops": null, "net_income_to_common": 213000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3475000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6092000000, "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": 28712000000, "short_term_debt": 22000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10892000000, "long_term_debt": 4081000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5341000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8000000000, "shares_outstanding": 573913663, "operating_cash_flow": 401000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -635000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -103000000, "share_repurchases": -1500000000, "shares_issued": 15000000, "net_debt_issued": -2592000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -234000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "706000000", "netIncome": "213000000", "grossProfit": "1358000000", "totalRevenue": "7244000000", "costOfRevenue": "5886000000", "interestExpense": "26000000", "operatingIncome": "225000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "400000000" }, "balance": { "totalDebt": "5341000000", "totalAssets": "28712000000", "longTermDebt": "4081000000", "shortTermDebt": "22000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "573913663", "totalCurrentAssets": "6092000000", "totalShareholderEquity": "8000000000", "totalCurrentLiabilities": "10892000000", "cashAndShortTermInvestments": "3475000000" }, "cashflow": { "freeCashFlow": "-234000000", "dividendsPaid": "-103000000", "issuanceOfDebt": null, "issuanceOfStock": "15000000", "repaymentOfDebt": "-2592000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "401000000", "repurchaseOfStock": "-1500000000", "capitalExpenditures": "-635000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "income_statement": { "revenue": 6428000000, "cost_of_revenue": 5561000000, "gross_profit": 867000000, "ebit": -223000000, "ebitda": 239000000, "pretax_income": null, "tax_provision": null, "net_income": -149000000, "net_income_to_common": -149000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8134000000, "total_current_assets": 10734000000, "total_assets": 33212000000, "short_term_debt": 2608000000, "long_term_debt": 4086000000, "total_debt": 7995000000, "total_liabilities": null, "total_equity": 9365000000, "shares_outstanding": 573913663, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 860000000, "capital_expenditure": -527000000, "free_cash_flow": 333000000, "dividends_paid": -107000000, "share_repurchases": -750000000, "shares_issued": 17000000, "net_debt_issued": -5000000 }, "complete_fields": { "id": 389730, "ticker_id": 20626, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "239000000", "netIncome": "-149000000", "grossProfit": "867000000", "totalRevenue": "6428000000", "costOfRevenue": "5561000000", "interestExpense": "35000000", "operatingIncome": "-223000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "396000000" }, "balance": { "totalDebt": "7995000000", "totalAssets": "33212000000", "longTermDebt": "4086000000", "shortTermDebt": "2608000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "573913663", "totalCurrentAssets": "10734000000", "totalShareholderEquity": "9365000000", "totalCurrentLiabilities": "13901000000", "cashAndShortTermInvestments": "8134000000" }, "cashflow": { "freeCashFlow": "333000000", "dividendsPaid": "-107000000", "issuanceOfDebt": "0", "issuanceOfStock": "17000000", "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "860000000", "repurchaseOfStock": "-750000000", "capitalExpenditures": "-527000000" } }, "revenue": 6428000000, "cost_of_revenue": 5561000000, "gross_profit": 867000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -223000000, "depreciation_amortisation": 396000000, "ebitda": 239000000, "interest_expense": 35000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -149000000, "net_income_continuing_ops": null, "net_income_to_common": -149000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8134000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10734000000, "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": 33212000000, "short_term_debt": 2608000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13901000000, "long_term_debt": 4086000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7995000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9365000000, "shares_outstanding": 573913663, "operating_cash_flow": 860000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -527000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -107000000, "share_repurchases": -750000000, "shares_issued": 17000000, "net_debt_issued": -5000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 333000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "239000000", "netIncome": "-149000000", "grossProfit": "867000000", "totalRevenue": "6428000000", "costOfRevenue": "5561000000", "interestExpense": "35000000", "operatingIncome": "-223000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "396000000" }, "balance": { "totalDebt": "7995000000", "totalAssets": "33212000000", "longTermDebt": "4086000000", "shortTermDebt": "2608000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "573913663", "totalCurrentAssets": "10734000000", "totalShareholderEquity": "9365000000", "totalCurrentLiabilities": "13901000000", "cashAndShortTermInvestments": "8134000000" }, "cashflow": { "freeCashFlow": "333000000", "dividendsPaid": "-107000000", "issuanceOfDebt": "0", "issuanceOfStock": "17000000", "repaymentOfDebt": "-5000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "860000000", "repurchaseOfStock": "-750000000", "capitalExpenditures": "-527000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389731, "ticker_id": 20626, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389733, "ticker_id": 20626, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:32.138606+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }