{ "ticker": { "uuid": "3ca8d343-062e-440b-82e1-d90e6cf952f3", "symbol": "WCH", "name": "Wacker Chemie AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/3ca8d343-062e-440b-82e1-d90e6cf952f3/", "api_url": "https://sharemaestro.com/factors/api/tickers/3ca8d343-062e-440b-82e1-d90e6cf952f3/" }, "ticker_metadata": { "id": 21197, "uuid": "3ca8d343-062e-440b-82e1-d90e6cf952f3", "symbol": "WCH", "name": "Wacker Chemie AG", "asset_type": "equity", "market_cap": 4933023744, "stock_exchange_id": 8, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Wacker Chemie AG, together with its subsidiaries, produces and sells chemical products in Europe, Asia, the Americas, and internationally. The company operates through four segments: Silicones, Polymers, Biosolutions, and Polysilicon. It offers silanes, siloxanes, silicone fluids, silicone emulsions, silicone elastomers, silicone resins, and pyrogenic silica; and binders and polymeric additives, including dispersible polymer powders and dispersions. The company also provides pharmaceutical proteins, vaccines, cyclodextrins, cysteine, polyvinyl acetate solid resins, and acetylacetone, as well as pharmaceutical actives, food additives, and agrochemicals; and hyperpure polysilicon. In addition, it engages in forums; e-business, such as ERP system, EDI integration, delivery forecast, and e-invoicing; and support services. The company serves automotive, construction, chemical, semiconductor, consumer goods, medical technology, pharmaceutical, and photovoltaic industries. It exports its products. The company was formerly known as Wacker-Chemie GMBH and changed its name to Wacker Chemie AG in October 2005. Wacker Chemie AG was founded in 1914 and is headquartered in Munich, Germany. The company operates as a subsidiary of Dr. Alexander Wacker Familiengesellschaft mbH.", "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": "3ca8d343-062e-440b-82e1-d90e6cf952f3", "symbol": "WCH", "name": "Wacker Chemie AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/3ca8d343-062e-440b-82e1-d90e6cf952f3/", "api_url": "https://sharemaestro.com/factors/api/tickers/3ca8d343-062e-440b-82e1-d90e6cf952f3/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.66, "value": 0.62, "quality": 0.08, "momentum": 0.87, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 98.05, "market_cap": 4870926382.18, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.028, "shareholder_yield": 0.0255, "roe": -0.2198, "piotroski_f_score": 5, "momentum_12_1": 0.5185, "volatility_252d": 0.4444 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:49.972494+00:00", "batch_id": "" }, "size": { "price_close": 98.05, "market_cap": 4870926382.1839, "market_cap_usd": 4870926382.1839, "enterprise_value": 6314826382.1839, "shares_outstanding": 49677983, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.3333, "ptbv_ratio": 1.3333, "ps_ratio": 0.8999, "pcf_ratio": 8.2783, "pfcf_ratio": 138.3786, "ev_ebitda": 35.7173, "ev_ebit": -232.1627, "ev_sales": 1.1667, "ev_fcf": 179.3985, "earnings_yield": null, "fcf_yield": 0.0056, "price_to_sales": 0.8999, "price_to_book": 1.3333, "price_to_cashflow": 8.2783, "ebitda_to_ev": 0.028, "sales_yield": 0.8571 }, "yield": { "dividend_yield": 0.0255, "buyback_yield": 0, "shareholder_yield": 0.0255, "debt_paydown_yield": null, "total_yield": 0.0255 }, "quality": { "gross_margin": 0.1266, "operating_margin": -0.005, "net_margin": -0.1483, "ebitda_margin": 0.0327, "fcf_margin": 0.0065, "roe": -0.2198, "roa": -0.0945, "roic": -0.004, "roc_greenblatt": null, "asset_turnover": 0.637, "cash_conversion": -0.0438, "accruals_ratio": -0.1637, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.8778, "revenue_stability_5y": 0.191, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0806, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 8.1669, "debt_to_assets": 0.2771, "interest_coverage": -0.2979, "current_ratio": 2.9887, "quick_ratio": 2.9887, "net_debt": 1443900000, "local_beta": 1.3915, "volatility_252d": 0.4444, "volatility_60d": 1.02, "max_drawdown_12m": -0.1801, "risk_adjusted_momentum": 1.1669 }, "growth": { "revenue_growth_1y": -0.0413, "revenue_growth_3y_cagr": -0.1258, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.2291, "revenue_growth": -0.0413, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0398, "price_return_3m": 0.48, "price_return_6m": 0.4504, "price_return_9m": 0.5261, "price_return_12m": 0.5789, "price_return_12m_ex1m": 0.5185, "momentum_6m": 0.4504, "momentum_12m": 0.5789, "momentum_12_1": 0.5185, "distance_from_52w_high": -0.0359, "distance_from_52w_low": 0.6301, "relative_strength": 0.5602 }, "raw_ttm": { "revenue_ttm": 5412600000, "gross_profit_ttm": 685200000, "ebit_ttm": -27200000, "ebitda_ttm": 176800000, "net_income_ttm": -802800000, "eps_diluted_ttm": -16.1601, "operating_cash_flow_ttm": 588400000, "capital_expenditure_ttm": -553200000, "fcf_ttm": 35200000, "dividends_paid_ttm": -124200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 91300000, "cash_and_equivalents": 910400000, "total_current_assets": 3993800000, "total_current_liabilities": 1336300000, "net_ppe": null, "total_assets": 8496900000, "total_debt": 2354300000, "total_equity": 3653200000, "net_working_capital": 1852100000, "book_value_per_share": 73.5376, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 73.5376 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 33, "rank_ptbv": 33, "rank_ps": 35, "rank_pcf": 38, "rank_ev_ebitda": 94, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 77, "rank_dividend_yield": 37, "rank_shareholder_yield": 49, "rank_total_yield": 61, "rank_roe": 92, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 93, "rank_fcf_margin": 77, "rank_piotroski": 77, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 16 }, "composites": { "value_composite": 38, "quality_composite": 92, "momentum_composite": 13, "growth_composite": 76, "yield_composite": 42, "svqf_composite": 62, "vc1_composite": 57, "vc2_composite": 46, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 34, "quality_value_composite": 0.2227, "os_score": 0.66, "value_percentile": 0.62, "quality_percentile": 0.08, "momentum_percentile": 0.87, "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": 82, "small_cap_core_rank": 54, "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": 8242, "ticker_id": 21197, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:49.972494+00:00", "batch_id": "", "os_score_delta": null, "price_close": 98.05, "market_cap": 4870926382.1839, "market_cap_usd": 4870926382.1839, "enterprise_value": 6314826382.1839, "shares_outstanding": 49677983, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.33333143, "ptbv_ratio": 1.33333143, "ps_ratio": 0.89992358, "pcf_ratio": 8.27825694, "pfcf_ratio": 138.3785904, "ev_ebitda": 35.71734379, "ev_ebit": -232.16273464, "ev_sales": 1.16669002, "ev_fcf": 179.39847677, "earnings_yield": null, "fcf_yield": 0.00557418, "dividend_yield": 0.02549823, "buyback_yield": 0, "shareholder_yield": 0.02549823, "debt_paydown_yield": null, "total_yield": 0.02549823, "gross_margin": 0.1265935, "operating_margin": -0.00502531, "net_margin": -0.14832059, "ebitda_margin": 0.03266452, "fcf_margin": 0.00650334, "roe": -0.21975255, "roa": -0.09448152, "roic": -0.00400228, "roc_greenblatt": null, "asset_turnover": 0.63700879, "cash_conversion": -0.04384654, "accruals_ratio": -0.1637303, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 8.1668552, "debt_to_assets": 0.27707752, "interest_coverage": -0.29791895, "current_ratio": 2.98870014, "quick_ratio": 2.98870014, "net_debt": 1443900000, "revenue_growth_1y": -0.04133315, "revenue_growth_3y_cagr": -0.1257585, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.22911848, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.877779, "revenue_stability_5y": 0.19097, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0397667, "price_return_3m": 0.48000005, "price_return_6m": 0.45044387, "price_return_9m": 0.52607009, "price_return_12m": 0.57890509, "price_return_12m_ex1m": 0.51851862, "distance_from_52w_high": -0.03588981, "distance_from_52w_low": 0.63009143, "relative_strength": 0.56020112, "local_beta": 1.3915, "volatility_252d": 0.444352, "volatility_60d": 1.020036, "max_drawdown_12m": -0.18007429, "revenue_ttm": 5412600000, "gross_profit_ttm": 685200000, "ebit_ttm": -27200000, "ebitda_ttm": 176800000, "net_income_ttm": -802800000, "eps_diluted_ttm": -16.16007639, "operating_cash_flow_ttm": 588400000, "capital_expenditure_ttm": -553200000, "fcf_ttm": 35200000, "dividends_paid_ttm": -124200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 91300000, "cash_and_equivalents": 910400000, "total_current_assets": 3993800000, "total_current_liabilities": 1336300000, "net_ppe": null, "total_assets": 8496900000, "total_debt": 2354300000, "total_equity": 3653200000, "net_working_capital": 1852100000, "book_value_per_share": 73.53760719, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 73.53760719, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 33, "rank_ptbv": 33, "rank_ps": 35, "rank_pcf": 38, "rank_ev_ebitda": 94, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 77, "rank_dividend_yield": 37, "rank_shareholder_yield": 49, "rank_total_yield": 61, "rank_roe": 92, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 93, "rank_fcf_margin": 77, "rank_piotroski": 77, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 16, "value_composite": 38, "quality_composite": 92, "momentum_composite": 13, "growth_composite": 76, "yield_composite": 42, "svqf_composite": 62, "vc1_composite": 57, "vc2_composite": 46, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 54, "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": 98.05, "os": 0.66, "value": 0.62, "quality": 0.08, "momentum": 0.87, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0255, "roe": -0.2198, "momentum_12_1": 0.5185, "complete_fields": { "id": 8242, "ticker_id": 21197, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:49.972494+00:00", "batch_id": "", "os_score_delta": null, "price_close": 98.05, "market_cap": 4870926382.1839, "market_cap_usd": 4870926382.1839, "enterprise_value": 6314826382.1839, "shares_outstanding": 49677983, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.33333143, "ptbv_ratio": 1.33333143, "ps_ratio": 0.89992358, "pcf_ratio": 8.27825694, "pfcf_ratio": 138.3785904, "ev_ebitda": 35.71734379, "ev_ebit": -232.16273464, "ev_sales": 1.16669002, "ev_fcf": 179.39847677, "earnings_yield": null, "fcf_yield": 0.00557418, "dividend_yield": 0.02549823, "buyback_yield": 0, "shareholder_yield": 0.02549823, "debt_paydown_yield": null, "total_yield": 0.02549823, "gross_margin": 0.1265935, "operating_margin": -0.00502531, "net_margin": -0.14832059, "ebitda_margin": 0.03266452, "fcf_margin": 0.00650334, "roe": -0.21975255, "roa": -0.09448152, "roic": -0.00400228, "roc_greenblatt": null, "asset_turnover": 0.63700879, "cash_conversion": -0.04384654, "accruals_ratio": -0.1637303, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 8.1668552, "debt_to_assets": 0.27707752, "interest_coverage": -0.29791895, "current_ratio": 2.98870014, "quick_ratio": 2.98870014, "net_debt": 1443900000, "revenue_growth_1y": -0.04133315, "revenue_growth_3y_cagr": -0.1257585, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.22911848, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.877779, "revenue_stability_5y": 0.19097, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0397667, "price_return_3m": 0.48000005, "price_return_6m": 0.45044387, "price_return_9m": 0.52607009, "price_return_12m": 0.57890509, "price_return_12m_ex1m": 0.51851862, "distance_from_52w_high": -0.03588981, "distance_from_52w_low": 0.63009143, "relative_strength": 0.56020112, "local_beta": 1.3915, "volatility_252d": 0.444352, "volatility_60d": 1.020036, "max_drawdown_12m": -0.18007429, "revenue_ttm": 5412600000, "gross_profit_ttm": 685200000, "ebit_ttm": -27200000, "ebitda_ttm": 176800000, "net_income_ttm": -802800000, "eps_diluted_ttm": -16.16007639, "operating_cash_flow_ttm": 588400000, "capital_expenditure_ttm": -553200000, "fcf_ttm": 35200000, "dividends_paid_ttm": -124200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 91300000, "cash_and_equivalents": 910400000, "total_current_assets": 3993800000, "total_current_liabilities": 1336300000, "net_ppe": null, "total_assets": 8496900000, "total_debt": 2354300000, "total_equity": 3653200000, "net_working_capital": 1852100000, "book_value_per_share": 73.53760719, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 73.53760719, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 33, "rank_ptbv": 33, "rank_ps": 35, "rank_pcf": 38, "rank_ev_ebitda": 94, "rank_ev_ebit": 2, "rank_earnings_yield": 50, "rank_fcf_yield": 77, "rank_dividend_yield": 37, "rank_shareholder_yield": 49, "rank_total_yield": 61, "rank_roe": 92, "rank_roc": 50, "rank_roic": 89, "rank_gross_margin": 93, "rank_fcf_margin": 77, "rank_piotroski": 77, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 16, "value_composite": 38, "quality_composite": 92, "momentum_composite": 13, "growth_composite": 76, "yield_composite": 42, "svqf_composite": 62, "vc1_composite": 57, "vc2_composite": 46, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 34, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 54, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "income_statement": { "revenue": 5485300000, "cost_of_revenue": 4828000000, "gross_profit": 657300000, "ebit": -86800000, "ebitda": 119400000, "pretax_income": null, "tax_provision": null, "net_income": -821100000, "net_income_to_common": -821100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1103700000, "total_current_assets": 3893500000, "total_assets": 8371000000, "short_term_debt": 105000000, "long_term_debt": 1926300000, "total_debt": 2354300000, "total_liabilities": null, "total_equity": 3599400000, "shares_outstanding": 49677983, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 542600000, "capital_expenditure": -553200000, "free_cash_flow": -10600000, "dividends_paid": -124200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390601, "ticker_id": 21197, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "119400000", "netIncome": "-821100000", "grossProfit": "657300000", "totalRevenue": "5485300000", "costOfRevenue": "4828000000", "interestExpense": "91300000", "operatingIncome": "-86800000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "214600000", "depreciationAndAmortization": "606400000" }, "balance": { "totalDebt": "2354300000", "totalAssets": "8371000000", "longTermDebt": "1926300000", "shortTermDebt": "105000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3893500000", "totalShareholderEquity": "3599400000", "totalCurrentLiabilities": "1270500000", "cashAndShortTermInvestments": "1103700000" }, "cashflow": { "freeCashFlow": "-10600000", "dividendsPaid": "-124200000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "542600000", "repurchaseOfStock": null, "capitalExpenditures": "-553200000" } }, "revenue": 5485300000, "cost_of_revenue": 4828000000, "gross_profit": 657300000, "research_and_development": 214600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -86800000, "depreciation_amortisation": 606400000, "ebitda": 119400000, "interest_expense": 91300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -821100000, "net_income_continuing_ops": null, "net_income_to_common": -821100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1103700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3893500000, "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": 8371000000, "short_term_debt": 105000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1270500000, "long_term_debt": 1926300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2354300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3599400000, "shares_outstanding": 49677983, "operating_cash_flow": 542600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -553200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -124200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -10600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "119400000", "netIncome": "-821100000", "grossProfit": "657300000", "totalRevenue": "5485300000", "costOfRevenue": "4828000000", "interestExpense": "91300000", "operatingIncome": "-86800000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "214600000", "depreciationAndAmortization": "606400000" }, "balance": { "totalDebt": "2354300000", "totalAssets": "8371000000", "longTermDebt": "1926300000", "shortTermDebt": "105000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3893500000", "totalShareholderEquity": "3599400000", "totalCurrentLiabilities": "1270500000", "cashAndShortTermInvestments": "1103700000" }, "cashflow": { "freeCashFlow": "-10600000", "dividendsPaid": "-124200000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "542600000", "repurchaseOfStock": null, "capitalExpenditures": "-553200000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "income_statement": { "revenue": 5721800000, "cost_of_revenue": 4735100000, "gross_profit": 986700000, "ebit": 269900000, "ebitda": 807200000, "pretax_income": null, "tax_provision": null, "net_income": 241000000, "net_income_to_common": 241000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1046700000, "total_current_assets": 3967200000, "total_assets": 9409900000, "short_term_debt": 162900000, "long_term_debt": 1431600000, "total_debt": 1925200000, "total_liabilities": null, "total_equity": 4669200000, "shares_outstanding": 49677983, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 336600000, "capital_expenditure": -695000000, "free_cash_flow": -358400000, "dividends_paid": -149000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390606, "ticker_id": 21197, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "807200000", "netIncome": "241000000", "grossProfit": "986700000", "totalRevenue": "5721800000", "costOfRevenue": "4735100000", "interestExpense": "76100000", "operatingIncome": "269900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "203700000", "depreciationAndAmortization": "472700000" }, "balance": { "totalDebt": "1925200000", "totalAssets": "9409900000", "longTermDebt": "1431600000", "shortTermDebt": "162900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3967200000", "totalShareholderEquity": "4669200000", "totalCurrentLiabilities": "1522800000", "cashAndShortTermInvestments": "1046700000" }, "cashflow": { "freeCashFlow": "-358400000", "dividendsPaid": "-149000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "336600000", "repurchaseOfStock": null, "capitalExpenditures": "-695000000" } }, "revenue": 5721800000, "cost_of_revenue": 4735100000, "gross_profit": 986700000, "research_and_development": 203700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269900000, "depreciation_amortisation": 472700000, "ebitda": 807200000, "interest_expense": 76100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 241000000, "net_income_continuing_ops": null, "net_income_to_common": 241000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1046700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3967200000, "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": 9409900000, "short_term_debt": 162900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1522800000, "long_term_debt": 1431600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1925200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4669200000, "shares_outstanding": 49677983, "operating_cash_flow": 336600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -695000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -149000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -358400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "807200000", "netIncome": "241000000", "grossProfit": "986700000", "totalRevenue": "5721800000", "costOfRevenue": "4735100000", "interestExpense": "76100000", "operatingIncome": "269900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "203700000", "depreciationAndAmortization": "472700000" }, "balance": { "totalDebt": "1925200000", "totalAssets": "9409900000", "longTermDebt": "1431600000", "shortTermDebt": "162900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3967200000", "totalShareholderEquity": "4669200000", "totalCurrentLiabilities": "1522800000", "cashAndShortTermInvestments": "1046700000" }, "cashflow": { "freeCashFlow": "-358400000", "dividendsPaid": "-149000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "336600000", "repurchaseOfStock": null, "capitalExpenditures": "-695000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "income_statement": { "revenue": 6402200000, "cost_of_revenue": 5319200000, "gross_profit": 1083000000, "ebit": 332200000, "ebitda": 878300000, "pretax_income": null, "tax_provision": null, "net_income": 313600000, "net_income_to_common": 313600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1013700000, "total_current_assets": 3901700000, "total_assets": 8854400000, "short_term_debt": 375500000, "long_term_debt": 867300000, "total_debt": 1484900000, "total_liabilities": null, "total_equity": 4416800000, "shares_outstanding": 49677983, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 936300000, "capital_expenditure": -639600000, "free_cash_flow": 296700000, "dividends_paid": -596100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390608, "ticker_id": 21197, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "878300000", "netIncome": "313600000", "grossProfit": "1083000000", "totalRevenue": "6402200000", "costOfRevenue": "5319200000", "interestExpense": "72600000", "operatingIncome": "332200000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "184100000", "depreciationAndAmortization": "418700000" }, "balance": { "totalDebt": "1484900000", "totalAssets": "8854400000", "longTermDebt": "867300000", "shortTermDebt": "375500000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3901700000", "totalShareholderEquity": "4416800000", "totalCurrentLiabilities": "1763000000", "cashAndShortTermInvestments": "1013700000" }, "cashflow": { "freeCashFlow": "296700000", "dividendsPaid": "-596100000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "936300000", "repurchaseOfStock": null, "capitalExpenditures": "-639600000" } }, "revenue": 6402200000, "cost_of_revenue": 5319200000, "gross_profit": 1083000000, "research_and_development": 184100000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 332200000, "depreciation_amortisation": 418700000, "ebitda": 878300000, "interest_expense": 72600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 313600000, "net_income_continuing_ops": null, "net_income_to_common": 313600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1013700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3901700000, "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": 8854400000, "short_term_debt": 375500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1763000000, "long_term_debt": 867300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1484900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4416800000, "shares_outstanding": 49677983, "operating_cash_flow": 936300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -639600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -596100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 296700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "878300000", "netIncome": "313600000", "grossProfit": "1083000000", "totalRevenue": "6402200000", "costOfRevenue": "5319200000", "interestExpense": "72600000", "operatingIncome": "332200000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "184100000", "depreciationAndAmortization": "418700000" }, "balance": { "totalDebt": "1484900000", "totalAssets": "8854400000", "longTermDebt": "867300000", "shortTermDebt": "375500000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3901700000", "totalShareholderEquity": "4416800000", "totalCurrentLiabilities": "1763000000", "cashAndShortTermInvestments": "1013700000" }, "cashflow": { "freeCashFlow": "296700000", "dividendsPaid": "-596100000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "936300000", "repurchaseOfStock": null, "capitalExpenditures": "-639600000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "income_statement": { "revenue": 8209300000, "cost_of_revenue": 6048500000, "gross_profit": 2160800000, "ebit": 1467000000, "ebitda": 2069400000, "pretax_income": null, "tax_provision": null, "net_income": 1251000000, "net_income_to_common": 1251000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 894700000, "total_current_assets": 4660000000, "total_assets": 9401400000, "short_term_debt": 231200000, "long_term_debt": 848400000, "total_debt": 1340700000, "total_liabilities": null, "total_equity": 4863800000, "shares_outstanding": 49677983, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1125500000, "capital_expenditure": -561200000, "free_cash_flow": 564300000, "dividends_paid": -397400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390609, "ticker_id": 21197, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2069400000", "netIncome": "1251000000", "grossProfit": "2160800000", "totalRevenue": "8209300000", "costOfRevenue": "6048500000", "interestExpense": "51100000", "operatingIncome": "1467000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "178400000", "depreciationAndAmortization": "402100000" }, "balance": { "totalDebt": "1340700000", "totalAssets": "9401400000", "longTermDebt": "848400000", "shortTermDebt": "231200000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "4660000000", "totalShareholderEquity": "4863800000", "totalCurrentLiabilities": "1927300000", "cashAndShortTermInvestments": "894700000" }, "cashflow": { "freeCashFlow": "564300000", "dividendsPaid": "-397400000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1125500000", "repurchaseOfStock": null, "capitalExpenditures": "-561200000" } }, "revenue": 8209300000, "cost_of_revenue": 6048500000, "gross_profit": 2160800000, "research_and_development": 178400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1467000000, "depreciation_amortisation": 402100000, "ebitda": 2069400000, "interest_expense": 51100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1251000000, "net_income_continuing_ops": null, "net_income_to_common": 1251000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 894700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4660000000, "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": 9401400000, "short_term_debt": 231200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1927300000, "long_term_debt": 848400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1340700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4863800000, "shares_outstanding": 49677983, "operating_cash_flow": 1125500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -561200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -397400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 564300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2069400000", "netIncome": "1251000000", "grossProfit": "2160800000", "totalRevenue": "8209300000", "costOfRevenue": "6048500000", "interestExpense": "51100000", "operatingIncome": "1467000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "178400000", "depreciationAndAmortization": "402100000" }, "balance": { "totalDebt": "1340700000", "totalAssets": "9401400000", "longTermDebt": "848400000", "shortTermDebt": "231200000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "4660000000", "totalShareholderEquity": "4863800000", "totalCurrentLiabilities": "1927300000", "cashAndShortTermInvestments": "894700000" }, "cashflow": { "freeCashFlow": "564300000", "dividendsPaid": "-397400000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1125500000", "repurchaseOfStock": null, "capitalExpenditures": "-561200000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+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": -12100000 }, "complete_fields": { "id": 390610, "ticker_id": 21197, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+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": "2400000", "issuanceOfStock": null, "repaymentOfDebt": "-14500000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12100000, "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": "2400000", "issuanceOfStock": null, "repaymentOfDebt": "-14500000", "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": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "income_statement": { "revenue": 1405600000, "cost_of_revenue": 1185900000, "gross_profit": 219700000, "ebit": 52200000, "ebitda": 172900000, "pretax_income": null, "tax_provision": null, "net_income": 10400000, "net_income_to_common": 10400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 910400000, "total_current_assets": 3993800000, "total_assets": 8496900000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 3653200000, "shares_outstanding": 49677983, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77300000, "capital_expenditure": null, "free_cash_flow": 77300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390599, "ticker_id": 21197, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "172900000", "netIncome": "10400000", "grossProfit": "219700000", "totalRevenue": "1405600000", "costOfRevenue": "1185900000", "interestExpense": null, "operatingIncome": "52200000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "51900000", "depreciationAndAmortization": "120700000" }, "balance": { "totalDebt": null, "totalAssets": "8496900000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3993800000", "totalShareholderEquity": "3653200000", "totalCurrentLiabilities": "1336300000", "cashAndShortTermInvestments": "910400000" }, "cashflow": { "freeCashFlow": "77300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "77300000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 1405600000, "cost_of_revenue": 1185900000, "gross_profit": 219700000, "research_and_development": 51900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52200000, "depreciation_amortisation": 120700000, "ebitda": 172900000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10400000, "net_income_continuing_ops": null, "net_income_to_common": 10400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 910400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3993800000, "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": 8496900000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1336300000, "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": 3653200000, "shares_outstanding": 49677983, "operating_cash_flow": 77300000, "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": 77300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "172900000", "netIncome": "10400000", "grossProfit": "219700000", "totalRevenue": "1405600000", "costOfRevenue": "1185900000", "interestExpense": null, "operatingIncome": "52200000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "51900000", "depreciationAndAmortization": "120700000" }, "balance": { "totalDebt": null, "totalAssets": "8496900000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3993800000", "totalShareholderEquity": "3653200000", "totalCurrentLiabilities": "1336300000", "cashAndShortTermInvestments": "910400000" }, "cashflow": { "freeCashFlow": "77300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "77300000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "income_statement": { "revenue": 1253800000, "cost_of_revenue": 1107800000, "gross_profit": 146000000, "ebit": -48100000, "ebitda": -225900000, "pretax_income": null, "tax_provision": null, "net_income": -702900000, "net_income_to_common": -702900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1103700000, "total_current_assets": 3893500000, "total_assets": 8371000000, "short_term_debt": 105000000, "long_term_debt": 1926300000, "total_debt": 2354300000, "total_liabilities": null, "total_equity": 3599400000, "shares_outstanding": 49677983, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 414700000, "capital_expenditure": null, "free_cash_flow": -138500000, "dividends_paid": 12500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390600, "ticker_id": 21197, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-225900000", "netIncome": "-702900000", "grossProfit": "146000000", "totalRevenue": "1253800000", "costOfRevenue": "1107800000", "interestExpense": null, "operatingIncome": "-48100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "53900000", "depreciationAndAmortization": "222400000" }, "balance": { "totalDebt": "2354300000", "totalAssets": "8371000000", "longTermDebt": "1926300000", "shortTermDebt": "105000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3893500000", "totalShareholderEquity": "3599400000", "totalCurrentLiabilities": "1270500000", "cashAndShortTermInvestments": "1103700000" }, "cashflow": { "freeCashFlow": "-138500000", "dividendsPaid": "12500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "414700000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 1253800000, "cost_of_revenue": 1107800000, "gross_profit": 146000000, "research_and_development": 53900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -48100000, "depreciation_amortisation": 222400000, "ebitda": -225900000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -702900000, "net_income_continuing_ops": null, "net_income_to_common": -702900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1103700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3893500000, "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": 8371000000, "short_term_debt": 105000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1270500000, "long_term_debt": 1926300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2354300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3599400000, "shares_outstanding": 49677983, "operating_cash_flow": 414700000, "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": 12500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -138500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-225900000", "netIncome": "-702900000", "grossProfit": "146000000", "totalRevenue": "1253800000", "costOfRevenue": "1107800000", "interestExpense": null, "operatingIncome": "-48100000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "53900000", "depreciationAndAmortization": "222400000" }, "balance": { "totalDebt": "2354300000", "totalAssets": "8371000000", "longTermDebt": "1926300000", "shortTermDebt": "105000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3893500000", "totalShareholderEquity": "3599400000", "totalCurrentLiabilities": "1270500000", "cashAndShortTermInvestments": "1103700000" }, "cashflow": { "freeCashFlow": "-138500000", "dividendsPaid": "12500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "414700000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "income_statement": { "revenue": 1340300000, "cost_of_revenue": 1186100000, "gross_profit": 154200000, "ebit": -20000000, "ebitda": 111700000, "pretax_income": null, "tax_provision": null, "net_income": -86100000, "net_income_to_common": -86100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 719900000, "total_current_assets": 3545400000, "total_assets": 8559500000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 4270000000, "shares_outstanding": 49677983, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 133200000, "capital_expenditure": null, "free_cash_flow": 433700000, "dividends_paid": -12500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390602, "ticker_id": 21197, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "111700000", "netIncome": "-86100000", "grossProfit": "154200000", "totalRevenue": "1340300000", "costOfRevenue": "1186100000", "interestExpense": null, "operatingIncome": "-20000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "50800000", "depreciationAndAmortization": "131700000" }, "balance": { "totalDebt": null, "totalAssets": "8559500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3545400000", "totalShareholderEquity": "4270000000", "totalCurrentLiabilities": "1172700000", "cashAndShortTermInvestments": "719900000" }, "cashflow": { "freeCashFlow": "433700000", "dividendsPaid": "-12500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "133200000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 1340300000, "cost_of_revenue": 1186100000, "gross_profit": 154200000, "research_and_development": 50800000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20000000, "depreciation_amortisation": 131700000, "ebitda": 111700000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -86100000, "net_income_continuing_ops": null, "net_income_to_common": -86100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 719900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3545400000, "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": 8559500000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1172700000, "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": 4270000000, "shares_outstanding": 49677983, "operating_cash_flow": 133200000, "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": -12500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 433700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "111700000", "netIncome": "-86100000", "grossProfit": "154200000", "totalRevenue": "1340300000", "costOfRevenue": "1186100000", "interestExpense": null, "operatingIncome": "-20000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "50800000", "depreciationAndAmortization": "131700000" }, "balance": { "totalDebt": null, "totalAssets": "8559500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3545400000", "totalShareholderEquity": "4270000000", "totalCurrentLiabilities": "1172700000", "cashAndShortTermInvestments": "719900000" }, "cashflow": { "freeCashFlow": "433700000", "dividendsPaid": "-12500000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "133200000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "income_statement": { "revenue": 1412900000, "cost_of_revenue": 1247600000, "gross_profit": 165300000, "ebit": -11300000, "ebitda": 118100000, "pretax_income": null, "tax_provision": null, "net_income": -24200000, "net_income_to_common": -24200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728500000, "total_current_assets": 3696400000, "total_assets": 8798400000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 4339700000, "shares_outstanding": 49677983, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -36800000, "capital_expenditure": null, "free_cash_flow": -337300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390603, "ticker_id": 21197, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "118100000", "netIncome": "-24200000", "grossProfit": "165300000", "totalRevenue": "1412900000", "costOfRevenue": "1247600000", "interestExpense": null, "operatingIncome": "-11300000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "53000000", "depreciationAndAmortization": "125600000" }, "balance": { "totalDebt": null, "totalAssets": "8798400000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3696400000", "totalShareholderEquity": "4339700000", "totalCurrentLiabilities": "1277900000", "cashAndShortTermInvestments": "728500000" }, "cashflow": { "freeCashFlow": "-337300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-36800000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 1412900000, "cost_of_revenue": 1247600000, "gross_profit": 165300000, "research_and_development": 53000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11300000, "depreciation_amortisation": 125600000, "ebitda": 118100000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -24200000, "net_income_continuing_ops": null, "net_income_to_common": -24200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 728500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3696400000, "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": 8798400000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1277900000, "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": 4339700000, "shares_outstanding": 49677983, "operating_cash_flow": -36800000, "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": -337300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "118100000", "netIncome": "-24200000", "grossProfit": "165300000", "totalRevenue": "1412900000", "costOfRevenue": "1247600000", "interestExpense": null, "operatingIncome": "-11300000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "53000000", "depreciationAndAmortization": "125600000" }, "balance": { "totalDebt": null, "totalAssets": "8798400000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3696400000", "totalShareholderEquity": "4339700000", "totalCurrentLiabilities": "1277900000", "cashAndShortTermInvestments": "728500000" }, "cashflow": { "freeCashFlow": "-337300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-36800000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "income_statement": { "revenue": 1478300000, "cost_of_revenue": 1286500000, "gross_profit": 191800000, "ebit": -7400000, "ebitda": 119300000, "pretax_income": null, "tax_provision": null, "net_income": -7900000, "net_income_to_common": -7900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 833300000, "total_current_assets": 3861700000, "total_assets": 9122000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 4616200000, "shares_outstanding": 49677983, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31600000, "capital_expenditure": null, "free_cash_flow": 31600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390604, "ticker_id": 21197, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "119300000", "netIncome": "-7900000", "grossProfit": "191800000", "totalRevenue": "1478300000", "costOfRevenue": "1286500000", "interestExpense": null, "operatingIncome": "-7400000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "56900000", "depreciationAndAmortization": "126700000" }, "balance": { "totalDebt": null, "totalAssets": "9122000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3861700000", "totalShareholderEquity": "4616200000", "totalCurrentLiabilities": "1363300000", "cashAndShortTermInvestments": "833300000" }, "cashflow": { "freeCashFlow": "31600000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "31600000", "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": 1478300000, "cost_of_revenue": 1286500000, "gross_profit": 191800000, "research_and_development": 56900000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7400000, "depreciation_amortisation": 126700000, "ebitda": 119300000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -7900000, "net_income_continuing_ops": null, "net_income_to_common": -7900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 833300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3861700000, "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": 9122000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1363300000, "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": 4616200000, "shares_outstanding": 49677983, "operating_cash_flow": 31600000, "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": 31600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "119300000", "netIncome": "-7900000", "grossProfit": "191800000", "totalRevenue": "1478300000", "costOfRevenue": "1286500000", "interestExpense": null, "operatingIncome": "-7400000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "56900000", "depreciationAndAmortization": "126700000" }, "balance": { "totalDebt": null, "totalAssets": "9122000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "49677983", "totalCurrentAssets": "3861700000", "totalShareholderEquity": "4616200000", "totalCurrentLiabilities": "1363300000", "cashAndShortTermInvestments": "833300000" }, "cashflow": { "freeCashFlow": "31600000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "31600000", "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+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": 162900000, "long_term_debt": 1431600000, "total_debt": 1925200000, "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": 19900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390605, "ticker_id": 21197, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1925200000", "totalAssets": null, "longTermDebt": "1431600000", "shortTermDebt": "162900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "19900000", "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": 162900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 1431600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1925200000, "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": 19900000, "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": "1925200000", "totalAssets": null, "longTermDebt": "1431600000", "shortTermDebt": "162900000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "19900000", "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": "2026-06-07T12:24:42.057910+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": -19900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390607, "ticker_id": 21197, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:42.057910+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": "-19900000", "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": -19900000, "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": "-19900000", "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 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" ] } } }