{ "ticker": { "uuid": "45bbb5eb-137e-4681-8a1d-b313316b544d", "symbol": "UR3", "name": "United Rentals, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/45bbb5eb-137e-4681-8a1d-b313316b544d/", "api_url": "https://sharemaestro.com/factors/api/tickers/45bbb5eb-137e-4681-8a1d-b313316b544d/" }, "ticker_metadata": { "id": 20963, "uuid": "45bbb5eb-137e-4681-8a1d-b313316b544d", "symbol": "UR3", "name": "United Rentals, Inc.", "asset_type": "equity", "market_cap": 53868417024, "stock_exchange_id": 8, "industry": "Rental & Leasing Services", "sector": "Industrials", "description": "United Rentals, Inc., through its subsidiaries, operates as an equipment rental company in the United States, Canada, Europe, Australia, and New Zealand. It operates through two segments, General Rentals and Specialty. The General Rentals segment rents general construction and industrial equipment, such as backhoes, skid-steer loaders, forklifts, earthmoving equipment, and material handling equipment; aerial work platforms, including boom and scissor lifts; and general tools and light equipment comprising pressure washers, water pumps, and power tools for construction and industrial companies, manufacturers, utilities, municipalities, homeowners, and government entities. The specialty segment rents trench safety equipment consists of trench shields, aluminum hydraulic shoring systems, slide rails, crossing plates, construction lasers, and line testing equipment for underground work; power and heating, ventilating, and air conditioning equipment, such as portable diesel generators, electrical distribution equipment, and temperature control equipment; fluid solutions equipment for fluid containment, transfer, and treatment; surface protection mats; and mobile storage equipment and modular office space. This segment serves construction companies involved in infrastructure projects, and municipalities and industrial companies. The company also sells aerial lifts, reach forklifts, telehandlers, compressors, and generators; construction consumables, tools, small equipment, and safety supplies; and parts for equipment that is owned by its customers, as well as provides repair and maintenance services. It sells used equipment through its sales force, brokers, website, at auctions, and directly to manufacturers. United Rentals, Inc. was incorporated in 1997 and is headquartered in Stamford, Connecticut.", "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": "45bbb5eb-137e-4681-8a1d-b313316b544d", "symbol": "UR3", "name": "United Rentals, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/45bbb5eb-137e-4681-8a1d-b313316b544d/", "api_url": "https://sharemaestro.com/factors/api/tickers/45bbb5eb-137e-4681-8a1d-b313316b544d/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.21, "value": 0.19, "quality": 0.68, "momentum": 0.42, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 929.4, "market_cap": 58301585077.93, "pe_ratio": 23.2555, "earnings_yield": 0.043, "ebitda_to_ev": 0.0986, "shareholder_yield": 0.0441, "roe": 0.2795, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 1.7227 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:46.944158+00:00", "batch_id": "" }, "size": { "price_close": 929.4, "market_cap": 58301585077.9283, "market_cap_usd": 58301585077.9283, "enterprise_value": 73164585077.9283, "shares_outstanding": 62730346, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.2555, "pb_ratio": 6.5011, "ptbv_ratio": 6.5011, "ps_ratio": 3.5626, "pcf_ratio": 11.0441, "pfcf_ratio": 87.936, "ev_ebitda": 10.1462, "ev_ebit": 17.9193, "ev_sales": 4.4708, "ev_fcf": 110.3538, "earnings_yield": 0.043, "fcf_yield": 0.0091, "price_to_sales": 3.5626, "price_to_book": 6.5011, "price_to_cashflow": 11.0441, "ebitda_to_ev": 0.0986, "sales_yield": 0.2237 }, "yield": { "dividend_yield": 0.0081, "buyback_yield": 0.036, "shareholder_yield": 0.0441, "debt_paydown_yield": 0, "total_yield": 0.0441 }, "quality": { "gross_margin": 0.3823, "operating_margin": 0.2495, "net_margin": 0.1532, "ebitda_margin": 0.4406, "fcf_margin": 0.0405, "roe": 0.2795, "roa": 0.0839, "roic": 0.1285, "roc_greenblatt": null, "asset_turnover": 0.5475, "cash_conversion": 0.2645, "accruals_ratio": -0.0927, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.1303, "revenue_stability_5y": 0.1357, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2093, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.0612, "debt_to_assets": 0.5025, "interest_coverage": 5.7669, "current_ratio": 0.8023, "quick_ratio": 0.8023, "net_debt": 14863000000, "local_beta": 1.9851, "volatility_252d": 1.7227, "volatility_60d": 3.7923, "max_drawdown_12m": -0.2385, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0491, "revenue_growth_3y_cagr": 0.1141, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0025, "eps_growth_3y_cagr": 0.0582, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.58, "book_value_growth_1y": 0.0766, "revenue_growth": 0.0491, "earnings_growth": 0.0025 }, "momentum": { "price_return_1m": 0.37, "price_return_3m": 0.3292, "price_return_6m": 0.3385, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.3385, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": 0, "distance_from_52w_low": 1.9325, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 16365000000, "gross_profit_ttm": 6257000000, "ebit_ttm": 4083000000, "ebitda_ttm": 7211000000, "net_income_ttm": 2507000000, "eps_diluted_ttm": 39.9647, "operating_cash_flow_ttm": 5279000000, "capital_expenditure_ttm": -4616000000, "fcf_ttm": 663000000, "dividends_paid_ttm": -471000000, "share_repurchases_ttm": -2101000000, "shares_issued_ttm": null, "interest_expense_ttm": 708000000, "cash_and_equivalents": 156000000, "total_current_assets": 3311000000, "total_current_liabilities": 4127000000, "net_ppe": null, "total_assets": 29888000000, "total_debt": 15019000000, "total_equity": 8968000000, "net_working_capital": 651000000, "book_value_per_share": 142.9611, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 142.9611 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 65, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 75, "rank_pcf": 53, "rank_ev_ebitda": 49, "rank_ev_ebit": 64, "rank_earnings_yield": 65, "rank_fcf_yield": 76, "rank_dividend_yield": 59, "rank_shareholder_yield": 32, "rank_total_yield": 45, "rank_roe": 16, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 57, "rank_fcf_margin": 64, "rank_piotroski": 76, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 63, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 81, "quality_composite": 32, "momentum_composite": 58, "growth_composite": 61, "yield_composite": 39, "svqf_composite": 75, "vc1_composite": 76, "vc2_composite": 69, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.3594, "os_score": 0.21, "value_percentile": 0.19, "quality_percentile": 0.68, "momentum_percentile": 0.42, "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": 11, "small_cap_core_rank": 71, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 8211, "ticker_id": 20963, "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": "2026-06-07T12:30:46.944158+00:00", "batch_id": "", "os_score_delta": null, "price_close": 929.4, "market_cap": 58301585077.9283, "market_cap_usd": 58301585077.9283, "enterprise_value": 73164585077.9283, "shares_outstanding": 62730346, "fx_rate_to_usd": null, "pe_ratio": 23.25551858, "pb_ratio": 6.50106881, "ptbv_ratio": 6.50106881, "ps_ratio": 3.56257776, "pcf_ratio": 11.04405855, "pfcf_ratio": 87.93602576, "ev_ebitda": 10.14624672, "ev_ebit": 17.91932037, "ev_sales": 4.47079652, "ev_fcf": 110.35382365, "earnings_yield": 0.04300055, "fcf_yield": 0.00906176, "dividend_yield": 0.00807868, "buyback_yield": 0.03603676, "shareholder_yield": 0.04411544, "debt_paydown_yield": 0, "total_yield": 0.04411544, "gross_margin": 0.38234036, "operating_margin": 0.24949588, "net_margin": 0.15319279, "ebitda_margin": 0.4406355, "fcf_margin": 0.04051329, "roe": 0.27954951, "roa": 0.08387982, "roic": 0.12849859, "roc_greenblatt": null, "asset_turnover": 0.54754416, "cash_conversion": 0.26445951, "accruals_ratio": -0.09274625, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.06115657, "debt_to_assets": 0.50250937, "interest_coverage": 5.76694915, "current_ratio": 0.80227768, "quick_ratio": 0.80227768, "net_debt": 14863000000, "revenue_growth_1y": 0.04913653, "revenue_growth_3y_cagr": 0.11409896, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.00246424, "eps_growth_3y_cagr": 0.05815214, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.57995227, "book_value_growth_1y": 0.07655756, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.130291, "revenue_stability_5y": 0.135697, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.36998819, "price_return_3m": 0.32923342, "price_return_6m": 0.33849776, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 1.93246626, "relative_strength": null, "local_beta": 1.9851, "volatility_252d": 1.722681, "volatility_60d": 3.792306, "max_drawdown_12m": -0.23852262, "revenue_ttm": 16365000000, "gross_profit_ttm": 6257000000, "ebit_ttm": 4083000000, "ebitda_ttm": 7211000000, "net_income_ttm": 2507000000, "eps_diluted_ttm": 39.96470863, "operating_cash_flow_ttm": 5279000000, "capital_expenditure_ttm": -4616000000, "fcf_ttm": 663000000, "dividends_paid_ttm": -471000000, "share_repurchases_ttm": -2101000000, "shares_issued_ttm": null, "interest_expense_ttm": 708000000, "cash_and_equivalents": 156000000, "total_current_assets": 3311000000, "total_current_liabilities": 4127000000, "net_ppe": null, "total_assets": 29888000000, "total_debt": 15019000000, "total_equity": 8968000000, "net_working_capital": 651000000, "book_value_per_share": 142.96111168, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 142.96111168, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 65, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 75, "rank_pcf": 53, "rank_ev_ebitda": 49, "rank_ev_ebit": 64, "rank_earnings_yield": 65, "rank_fcf_yield": 76, "rank_dividend_yield": 59, "rank_shareholder_yield": 32, "rank_total_yield": 45, "rank_roe": 16, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 57, "rank_fcf_margin": 64, "rank_piotroski": 76, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 63, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 81, "quality_composite": 32, "momentum_composite": 58, "growth_composite": 61, "yield_composite": 39, "svqf_composite": 75, "vc1_composite": 76, "vc2_composite": 69, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 71, "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": 929.4, "os": 0.21, "value": 0.19, "quality": 0.68, "momentum": 0.42, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 23.2555, "earnings_yield": 0.043, "shareholder_yield": 0.0441, "roe": 0.2795, "momentum_12_1": null, "complete_fields": { "id": 8211, "ticker_id": 20963, "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": "2026-06-07T12:30:46.944158+00:00", "batch_id": "", "os_score_delta": null, "price_close": 929.4, "market_cap": 58301585077.9283, "market_cap_usd": 58301585077.9283, "enterprise_value": 73164585077.9283, "shares_outstanding": 62730346, "fx_rate_to_usd": null, "pe_ratio": 23.25551858, "pb_ratio": 6.50106881, "ptbv_ratio": 6.50106881, "ps_ratio": 3.56257776, "pcf_ratio": 11.04405855, "pfcf_ratio": 87.93602576, "ev_ebitda": 10.14624672, "ev_ebit": 17.91932037, "ev_sales": 4.47079652, "ev_fcf": 110.35382365, "earnings_yield": 0.04300055, "fcf_yield": 0.00906176, "dividend_yield": 0.00807868, "buyback_yield": 0.03603676, "shareholder_yield": 0.04411544, "debt_paydown_yield": 0, "total_yield": 0.04411544, "gross_margin": 0.38234036, "operating_margin": 0.24949588, "net_margin": 0.15319279, "ebitda_margin": 0.4406355, "fcf_margin": 0.04051329, "roe": 0.27954951, "roa": 0.08387982, "roic": 0.12849859, "roc_greenblatt": null, "asset_turnover": 0.54754416, "cash_conversion": 0.26445951, "accruals_ratio": -0.09274625, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.06115657, "debt_to_assets": 0.50250937, "interest_coverage": 5.76694915, "current_ratio": 0.80227768, "quick_ratio": 0.80227768, "net_debt": 14863000000, "revenue_growth_1y": 0.04913653, "revenue_growth_3y_cagr": 0.11409896, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.00246424, "eps_growth_3y_cagr": 0.05815214, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.57995227, "book_value_growth_1y": 0.07655756, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.130291, "revenue_stability_5y": 0.135697, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.36998819, "price_return_3m": 0.32923342, "price_return_6m": 0.33849776, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 1.93246626, "relative_strength": null, "local_beta": 1.9851, "volatility_252d": 1.722681, "volatility_60d": 3.792306, "max_drawdown_12m": -0.23852262, "revenue_ttm": 16365000000, "gross_profit_ttm": 6257000000, "ebit_ttm": 4083000000, "ebitda_ttm": 7211000000, "net_income_ttm": 2507000000, "eps_diluted_ttm": 39.96470863, "operating_cash_flow_ttm": 5279000000, "capital_expenditure_ttm": -4616000000, "fcf_ttm": 663000000, "dividends_paid_ttm": -471000000, "share_repurchases_ttm": -2101000000, "shares_issued_ttm": null, "interest_expense_ttm": 708000000, "cash_and_equivalents": 156000000, "total_current_assets": 3311000000, "total_current_liabilities": 4127000000, "net_ppe": null, "total_assets": 29888000000, "total_debt": 15019000000, "total_equity": 8968000000, "net_working_capital": 651000000, "book_value_per_share": 142.96111168, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 142.96111168, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 65, "rank_pb": 83, "rank_ptbv": 83, "rank_ps": 75, "rank_pcf": 53, "rank_ev_ebitda": 49, "rank_ev_ebit": 64, "rank_earnings_yield": 65, "rank_fcf_yield": 76, "rank_dividend_yield": 59, "rank_shareholder_yield": 32, "rank_total_yield": 45, "rank_roe": 16, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 57, "rank_fcf_margin": 64, "rank_piotroski": 76, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 63, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 81, "quality_composite": 32, "momentum_composite": 58, "growth_composite": 61, "yield_composite": 39, "svqf_composite": 75, "vc1_composite": 76, "vc2_composite": 69, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "income_statement": { "revenue": 16099000000, "cost_of_revenue": 9955000000, "gross_profit": 6144000000, "ebit": 3974000000, "ebitda": 7162000000, "pretax_income": null, "tax_provision": null, "net_income": 2494000000, "net_income_to_common": 2494000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 459000000, "total_current_assets": 3608000000, "total_assets": 29866000000, "short_term_debt": 1577000000, "long_term_debt": 12652000000, "total_debt": 15670000000, "total_liabilities": null, "total_equity": 8968000000, "shares_outstanding": 63095970, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5190000000, "capital_expenditure": -4528000000, "free_cash_flow": 662000000, "dividends_paid": -464000000, "share_repurchases": -1969000000, "shares_issued": null, "net_debt_issued": 653000000 }, "complete_fields": { "id": 390226, "ticker_id": 20963, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7162000000", "netIncome": "2494000000", "grossProfit": "6144000000", "totalRevenue": "16099000000", "costOfRevenue": "9955000000", "interestExpense": "716000000", "operatingIncome": "3974000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3108000000" }, "balance": { "totalDebt": "15670000000", "totalAssets": "29866000000", "longTermDebt": "12652000000", "shortTermDebt": "1577000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "63095970", "totalCurrentAssets": "3608000000", "totalShareholderEquity": "8968000000", "totalCurrentLiabilities": "3819000000", "cashAndShortTermInvestments": "459000000" }, "cashflow": { "freeCashFlow": "662000000", "dividendsPaid": "-464000000", "issuanceOfDebt": "11182000000", "issuanceOfStock": null, "repaymentOfDebt": "-10529000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5190000000", "repurchaseOfStock": "-1969000000", "capitalExpenditures": "-4528000000" } }, "revenue": 16099000000, "cost_of_revenue": 9955000000, "gross_profit": 6144000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3974000000, "depreciation_amortisation": 3108000000, "ebitda": 7162000000, "interest_expense": 716000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2494000000, "net_income_continuing_ops": null, "net_income_to_common": 2494000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 459000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3608000000, "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": 29866000000, "short_term_debt": 1577000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3819000000, "long_term_debt": 12652000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15670000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8968000000, "shares_outstanding": 63095970, "operating_cash_flow": 5190000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4528000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -464000000, "share_repurchases": -1969000000, "shares_issued": null, "net_debt_issued": 653000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 662000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7162000000", "netIncome": "2494000000", "grossProfit": "6144000000", "totalRevenue": "16099000000", "costOfRevenue": "9955000000", "interestExpense": "716000000", "operatingIncome": "3974000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3108000000" }, "balance": { "totalDebt": "15670000000", "totalAssets": "29866000000", "longTermDebt": "12652000000", "shortTermDebt": "1577000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "63095970", "totalCurrentAssets": "3608000000", "totalShareholderEquity": "8968000000", "totalCurrentLiabilities": "3819000000", "cashAndShortTermInvestments": "459000000" }, "cashflow": { "freeCashFlow": "662000000", "dividendsPaid": "-464000000", "issuanceOfDebt": "11182000000", "issuanceOfStock": null, "repaymentOfDebt": "-10529000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5190000000", "repurchaseOfStock": "-1969000000", "capitalExpenditures": "-4528000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "income_statement": { "revenue": 15345000000, "cost_of_revenue": 9195000000, "gross_profit": 6150000000, "ebit": 4068000000, "ebitda": 6982000000, "pretax_income": null, "tax_provision": null, "net_income": 2575000000, "net_income_to_common": 2575000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 457000000, "total_current_assets": 3249000000, "total_assets": 28163000000, "short_term_debt": 1178000000, "long_term_debt": 12228000000, "total_debt": 14789000000, "total_liabilities": null, "total_equity": 8622000000, "shares_outstanding": 65305731, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4546000000, "capital_expenditure": -4127000000, "free_cash_flow": 419000000, "dividends_paid": -434000000, "share_repurchases": -1571000000, "shares_issued": null, "net_debt_issued": 1748000000 }, "complete_fields": { "id": 390231, "ticker_id": 20963, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6982000000", "netIncome": "2575000000", "grossProfit": "6150000000", "totalRevenue": "15345000000", "costOfRevenue": "9195000000", "interestExpense": "691000000", "operatingIncome": "4068000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2903000000" }, "balance": { "totalDebt": "14789000000", "totalAssets": "28163000000", "longTermDebt": "12228000000", "shortTermDebt": "1178000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "65305731", "totalCurrentAssets": "3249000000", "totalShareholderEquity": "8622000000", "totalCurrentLiabilities": "3323000000", "cashAndShortTermInvestments": "457000000" }, "cashflow": { "freeCashFlow": "419000000", "dividendsPaid": "-434000000", "issuanceOfDebt": "11609000000", "issuanceOfStock": null, "repaymentOfDebt": "-9861000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "4546000000", "repurchaseOfStock": "-1571000000", "capitalExpenditures": "-4127000000" } }, "revenue": 15345000000, "cost_of_revenue": 9195000000, "gross_profit": 6150000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4068000000, "depreciation_amortisation": 2903000000, "ebitda": 6982000000, "interest_expense": 691000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2575000000, "net_income_continuing_ops": null, "net_income_to_common": 2575000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 457000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3249000000, "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": 28163000000, "short_term_debt": 1178000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3323000000, "long_term_debt": 12228000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14789000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8622000000, "shares_outstanding": 65305731, "operating_cash_flow": 4546000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4127000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -434000000, "share_repurchases": -1571000000, "shares_issued": null, "net_debt_issued": 1748000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 419000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6982000000", "netIncome": "2575000000", "grossProfit": "6150000000", "totalRevenue": "15345000000", "costOfRevenue": "9195000000", "interestExpense": "691000000", "operatingIncome": "4068000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2903000000" }, "balance": { "totalDebt": "14789000000", "totalAssets": "28163000000", "longTermDebt": "12228000000", "shortTermDebt": "1178000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "65305731", "totalCurrentAssets": "3249000000", "totalShareholderEquity": "8622000000", "totalCurrentLiabilities": "3323000000", "cashAndShortTermInvestments": "457000000" }, "cashflow": { "freeCashFlow": "419000000", "dividendsPaid": "-434000000", "issuanceOfDebt": "11609000000", "issuanceOfStock": null, "repaymentOfDebt": "-9861000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "4546000000", "repurchaseOfStock": "-1571000000", "capitalExpenditures": "-4127000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "income_statement": { "revenue": 14332000000, "cost_of_revenue": 8519000000, "gross_profit": 5813000000, "ebit": 3855000000, "ebitda": 6627000000, "pretax_income": null, "tax_provision": null, "net_income": 2424000000, "net_income_to_common": 2424000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 363000000, "total_current_assets": 2933000000, "total_assets": 25589000000, "short_term_debt": 1465000000, "long_term_debt": 10053000000, "total_debt": 12662000000, "total_liabilities": null, "total_equity": 8130000000, "shares_outstanding": 67269577, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4704000000, "capital_expenditure": -4070000000, "free_cash_flow": 634000000, "dividends_paid": -406000000, "share_repurchases": -1070000000, "shares_issued": null, "net_debt_issued": 2000000 }, "complete_fields": { "id": 390233, "ticker_id": 20963, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6627000000", "netIncome": "2424000000", "grossProfit": "5813000000", "totalRevenue": "14332000000", "costOfRevenue": "8519000000", "interestExpense": "635000000", "operatingIncome": "3855000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2781000000" }, "balance": { "totalDebt": "12662000000", "totalAssets": "25589000000", "longTermDebt": "10053000000", "shortTermDebt": "1465000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "67269577", "totalCurrentAssets": "2933000000", "totalShareholderEquity": "8130000000", "totalCurrentLiabilities": "3637000000", "cashAndShortTermInvestments": "363000000" }, "cashflow": { "freeCashFlow": "634000000", "dividendsPaid": "-406000000", "issuanceOfDebt": "8576000000", "issuanceOfStock": null, "repaymentOfDebt": "-8574000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "4704000000", "repurchaseOfStock": "-1070000000", "capitalExpenditures": "-4070000000" } }, "revenue": 14332000000, "cost_of_revenue": 8519000000, "gross_profit": 5813000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3855000000, "depreciation_amortisation": 2781000000, "ebitda": 6627000000, "interest_expense": 635000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2424000000, "net_income_continuing_ops": null, "net_income_to_common": 2424000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 363000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2933000000, "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": 25589000000, "short_term_debt": 1465000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3637000000, "long_term_debt": 10053000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12662000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8130000000, "shares_outstanding": 67269577, "operating_cash_flow": 4704000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4070000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -406000000, "share_repurchases": -1070000000, "shares_issued": null, "net_debt_issued": 2000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 634000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6627000000", "netIncome": "2424000000", "grossProfit": "5813000000", "totalRevenue": "14332000000", "costOfRevenue": "8519000000", "interestExpense": "635000000", "operatingIncome": "3855000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2781000000" }, "balance": { "totalDebt": "12662000000", "totalAssets": "25589000000", "longTermDebt": "10053000000", "shortTermDebt": "1465000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "67269577", "totalCurrentAssets": "2933000000", "totalShareholderEquity": "8130000000", "totalCurrentLiabilities": "3637000000", "cashAndShortTermInvestments": "363000000" }, "cashflow": { "freeCashFlow": "634000000", "dividendsPaid": "-406000000", "issuanceOfDebt": "8576000000", "issuanceOfStock": null, "repaymentOfDebt": "-8574000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "4704000000", "repurchaseOfStock": "-1070000000", "capitalExpenditures": "-4070000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "income_statement": { "revenue": 11642000000, "cost_of_revenue": 6646000000, "gross_profit": 4996000000, "ebit": 3232000000, "ebitda": 5464000000, "pretax_income": null, "tax_provision": null, "net_income": 2105000000, "net_income_to_common": 2105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 2723000000, "total_assets": 24183000000, "short_term_debt": 161000000, "long_term_debt": 11209000000, "total_debt": 12223000000, "total_liabilities": null, "total_equity": 7062000000, "shares_outstanding": 69356981, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4433000000, "capital_expenditure": -3690000000, "free_cash_flow": 743000000, "dividends_paid": 0, "share_repurchases": -1068000000, "shares_issued": 0, "net_debt_issued": 1644000000 }, "complete_fields": { "id": 390234, "ticker_id": 20963, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5464000000", "netIncome": "2105000000", "grossProfit": "4996000000", "totalRevenue": "11642000000", "costOfRevenue": "6646000000", "interestExpense": "445000000", "operatingIncome": "3232000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2217000000" }, "balance": { "totalDebt": "12223000000", "totalAssets": "24183000000", "longTermDebt": "11209000000", "shortTermDebt": "161000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "69356981", "totalCurrentAssets": "2723000000", "totalShareholderEquity": "7062000000", "totalCurrentLiabilities": "2445000000", "cashAndShortTermInvestments": "106000000" }, "cashflow": { "freeCashFlow": "743000000", "dividendsPaid": "0", "issuanceOfDebt": "9885000000", "issuanceOfStock": "0", "repaymentOfDebt": "-8241000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4433000000", "repurchaseOfStock": "-1068000000", "capitalExpenditures": "-3690000000" } }, "revenue": 11642000000, "cost_of_revenue": 6646000000, "gross_profit": 4996000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3232000000, "depreciation_amortisation": 2217000000, "ebitda": 5464000000, "interest_expense": 445000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2105000000, "net_income_continuing_ops": null, "net_income_to_common": 2105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2723000000, "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": 24183000000, "short_term_debt": 161000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2445000000, "long_term_debt": 11209000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12223000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7062000000, "shares_outstanding": 69356981, "operating_cash_flow": 4433000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3690000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -1068000000, "shares_issued": 0, "net_debt_issued": 1644000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 743000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5464000000", "netIncome": "2105000000", "grossProfit": "4996000000", "totalRevenue": "11642000000", "costOfRevenue": "6646000000", "interestExpense": "445000000", "operatingIncome": "3232000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2217000000" }, "balance": { "totalDebt": "12223000000", "totalAssets": "24183000000", "longTermDebt": "11209000000", "shortTermDebt": "161000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "69356981", "totalCurrentAssets": "2723000000", "totalShareholderEquity": "7062000000", "totalCurrentLiabilities": "2445000000", "cashAndShortTermInvestments": "106000000" }, "cashflow": { "freeCashFlow": "743000000", "dividendsPaid": "0", "issuanceOfDebt": "9885000000", "issuanceOfStock": "0", "repaymentOfDebt": "-8241000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4433000000", "repurchaseOfStock": "-1068000000", "capitalExpenditures": "-3690000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+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": 390235, "ticker_id": 20963, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "raw_data": { "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": { "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": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "income_statement": { "revenue": 3985000000, "cost_of_revenue": 2516000000, "gross_profit": 1469000000, "ebit": 914000000, "ebitda": 1672000000, "pretax_income": null, "tax_provision": null, "net_income": 531000000, "net_income_to_common": 531000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156000000, "total_current_assets": 3311000000, "total_assets": 29888000000, "short_term_debt": 1623000000, "long_term_debt": 12263000000, "total_debt": 15019000000, "total_liabilities": null, "total_equity": 8968000000, "shares_outstanding": 62730346, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1514000000, "capital_expenditure": -833000000, "free_cash_flow": 681000000, "dividends_paid": -125000000, "share_repurchases": -421000000, "shares_issued": null, "net_debt_issued": -394000000 }, "complete_fields": { "id": 390224, "ticker_id": 20963, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1672000000", "netIncome": "531000000", "grossProfit": "1469000000", "totalRevenue": "3985000000", "costOfRevenue": "2516000000", "interestExpense": "176000000", "operatingIncome": "914000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "795000000" }, "balance": { "totalDebt": "15019000000", "totalAssets": "29888000000", "longTermDebt": "12263000000", "shortTermDebt": "1623000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "62730346", "totalCurrentAssets": "3311000000", "totalShareholderEquity": "8968000000", "totalCurrentLiabilities": "4127000000", "cashAndShortTermInvestments": "156000000" }, "cashflow": { "freeCashFlow": "681000000", "dividendsPaid": "-125000000", "issuanceOfDebt": "2055000000", "issuanceOfStock": null, "repaymentOfDebt": "-2449000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1514000000", "repurchaseOfStock": "-421000000", "capitalExpenditures": "-833000000" } }, "revenue": 3985000000, "cost_of_revenue": 2516000000, "gross_profit": 1469000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 914000000, "depreciation_amortisation": 795000000, "ebitda": 1672000000, "interest_expense": 176000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 531000000, "net_income_continuing_ops": null, "net_income_to_common": 531000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3311000000, "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": 29888000000, "short_term_debt": 1623000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4127000000, "long_term_debt": 12263000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15019000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8968000000, "shares_outstanding": 62730346, "operating_cash_flow": 1514000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -833000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -125000000, "share_repurchases": -421000000, "shares_issued": null, "net_debt_issued": -394000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 681000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1672000000", "netIncome": "531000000", "grossProfit": "1469000000", "totalRevenue": "3985000000", "costOfRevenue": "2516000000", "interestExpense": "176000000", "operatingIncome": "914000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "795000000" }, "balance": { "totalDebt": "15019000000", "totalAssets": "29888000000", "longTermDebt": "12263000000", "shortTermDebt": "1623000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "62730346", "totalCurrentAssets": "3311000000", "totalShareholderEquity": "8968000000", "totalCurrentLiabilities": "4127000000", "cashAndShortTermInvestments": "156000000" }, "cashflow": { "freeCashFlow": "681000000", "dividendsPaid": "-125000000", "issuanceOfDebt": "2055000000", "issuanceOfStock": null, "repaymentOfDebt": "-2449000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1514000000", "repurchaseOfStock": "-421000000", "capitalExpenditures": "-833000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "income_statement": { "revenue": 4208000000, "cost_of_revenue": 2618000000, "gross_profit": 1590000000, "ebit": 1052000000, "ebitda": 1862000000, "pretax_income": null, "tax_provision": null, "net_income": 653000000, "net_income_to_common": 653000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 459000000, "total_current_assets": 3608000000, "total_assets": 29866000000, "short_term_debt": 1577000000, "long_term_debt": 12652000000, "total_debt": 15670000000, "total_liabilities": null, "total_equity": 8968000000, "shares_outstanding": 63095970, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1256000000, "capital_expenditure": -679000000, "free_cash_flow": 577000000, "dividends_paid": -114000000, "share_repurchases": -631000000, "shares_issued": null, "net_debt_issued": 48000000 }, "complete_fields": { "id": 390225, "ticker_id": 20963, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1862000000", "netIncome": "653000000", "grossProfit": "1590000000", "totalRevenue": "4208000000", "costOfRevenue": "2618000000", "interestExpense": "183000000", "operatingIncome": "1052000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "805000000" }, "balance": { "totalDebt": "15670000000", "totalAssets": "29866000000", "longTermDebt": "12652000000", "shortTermDebt": "1577000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "63095970", "totalCurrentAssets": "3608000000", "totalShareholderEquity": "8968000000", "totalCurrentLiabilities": "3819000000", "cashAndShortTermInvestments": "459000000" }, "cashflow": { "freeCashFlow": "577000000", "dividendsPaid": "-114000000", "issuanceOfDebt": "3715000000", "issuanceOfStock": null, "repaymentOfDebt": "-3667000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1256000000", "repurchaseOfStock": "-631000000", "capitalExpenditures": "-679000000" } }, "revenue": 4208000000, "cost_of_revenue": 2618000000, "gross_profit": 1590000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1052000000, "depreciation_amortisation": 805000000, "ebitda": 1862000000, "interest_expense": 183000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 653000000, "net_income_continuing_ops": null, "net_income_to_common": 653000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 459000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3608000000, "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": 29866000000, "short_term_debt": 1577000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3819000000, "long_term_debt": 12652000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15670000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8968000000, "shares_outstanding": 63095970, "operating_cash_flow": 1256000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -679000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -114000000, "share_repurchases": -631000000, "shares_issued": null, "net_debt_issued": 48000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 577000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1862000000", "netIncome": "653000000", "grossProfit": "1590000000", "totalRevenue": "4208000000", "costOfRevenue": "2618000000", "interestExpense": "183000000", "operatingIncome": "1052000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "805000000" }, "balance": { "totalDebt": "15670000000", "totalAssets": "29866000000", "longTermDebt": "12652000000", "shortTermDebt": "1577000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "63095970", "totalCurrentAssets": "3608000000", "totalShareholderEquity": "8968000000", "totalCurrentLiabilities": "3819000000", "cashAndShortTermInvestments": "459000000" }, "cashflow": { "freeCashFlow": "577000000", "dividendsPaid": "-114000000", "issuanceOfDebt": "3715000000", "issuanceOfStock": null, "repaymentOfDebt": "-3667000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1256000000", "repurchaseOfStock": "-631000000", "capitalExpenditures": "-679000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "income_statement": { "revenue": 4229000000, "cost_of_revenue": 2564000000, "gross_profit": 1665000000, "ebit": 1114000000, "ebitda": 1908000000, "pretax_income": null, "tax_provision": null, "net_income": 701000000, "net_income_to_common": 701000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512000000, "total_current_assets": 3783000000, "total_assets": 30065000000, "short_term_debt": 1548000000, "long_term_debt": 12600000000, "total_debt": 15212000000, "total_liabilities": null, "total_equity": 9000000000, "shares_outstanding": 63766498, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1181000000, "capital_expenditure": -1546000000, "free_cash_flow": -365000000, "dividends_paid": -115000000, "share_repurchases": -618000000, "shares_issued": null, "net_debt_issued": 728000000 }, "complete_fields": { "id": 390227, "ticker_id": 20963, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1908000000", "netIncome": "701000000", "grossProfit": "1665000000", "totalRevenue": "4229000000", "costOfRevenue": "2564000000", "interestExpense": "178000000", "operatingIncome": "1114000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "793000000" }, "balance": { "totalDebt": "15212000000", "totalAssets": "30065000000", "longTermDebt": "12600000000", "shortTermDebt": "1548000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "63766498", "totalCurrentAssets": "3783000000", "totalShareholderEquity": "9000000000", "totalCurrentLiabilities": "4211000000", "cashAndShortTermInvestments": "512000000" }, "cashflow": { "freeCashFlow": "-365000000", "dividendsPaid": "-115000000", "issuanceOfDebt": "2638000000", "issuanceOfStock": null, "repaymentOfDebt": "-1910000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1181000000", "repurchaseOfStock": "-618000000", "capitalExpenditures": "-1546000000" } }, "revenue": 4229000000, "cost_of_revenue": 2564000000, "gross_profit": 1665000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1114000000, "depreciation_amortisation": 793000000, "ebitda": 1908000000, "interest_expense": 178000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 701000000, "net_income_continuing_ops": null, "net_income_to_common": 701000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 512000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3783000000, "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": 30065000000, "short_term_debt": 1548000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4211000000, "long_term_debt": 12600000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 15212000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9000000000, "shares_outstanding": 63766498, "operating_cash_flow": 1181000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1546000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -115000000, "share_repurchases": -618000000, "shares_issued": null, "net_debt_issued": 728000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -365000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1908000000", "netIncome": "701000000", "grossProfit": "1665000000", "totalRevenue": "4229000000", "costOfRevenue": "2564000000", "interestExpense": "178000000", "operatingIncome": "1114000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "793000000" }, "balance": { "totalDebt": "15212000000", "totalAssets": "30065000000", "longTermDebt": "12600000000", "shortTermDebt": "1548000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "63766498", "totalCurrentAssets": "3783000000", "totalShareholderEquity": "9000000000", "totalCurrentLiabilities": "4211000000", "cashAndShortTermInvestments": "512000000" }, "cashflow": { "freeCashFlow": "-365000000", "dividendsPaid": "-115000000", "issuanceOfDebt": "2638000000", "issuanceOfStock": null, "repaymentOfDebt": "-1910000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1181000000", "repurchaseOfStock": "-618000000", "capitalExpenditures": "-1546000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "income_statement": { "revenue": 3943000000, "cost_of_revenue": 2410000000, "gross_profit": 1533000000, "ebit": 1003000000, "ebitda": 1769000000, "pretax_income": null, "tax_provision": null, "net_income": 622000000, "net_income_to_common": 622000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 548000000, "total_current_assets": 3520000000, "total_assets": 29206000000, "short_term_debt": 1287000000, "long_term_debt": 12098000000, "total_debt": 14455000000, "total_liabilities": null, "total_equity": 9035000000, "shares_outstanding": 64450115, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1328000000, "capital_expenditure": -1558000000, "free_cash_flow": -230000000, "dividends_paid": -117000000, "share_repurchases": -431000000, "shares_issued": null, "net_debt_issued": 415000000 }, "complete_fields": { "id": 390228, "ticker_id": 20963, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1769000000", "netIncome": "622000000", "grossProfit": "1533000000", "totalRevenue": "3943000000", "costOfRevenue": "2410000000", "interestExpense": "171000000", "operatingIncome": "1003000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "759000000" }, "balance": { "totalDebt": "14455000000", "totalAssets": "29206000000", "longTermDebt": "12098000000", "shortTermDebt": "1287000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "64450115", "totalCurrentAssets": "3520000000", "totalShareholderEquity": "9035000000", "totalCurrentLiabilities": "4100000000", "cashAndShortTermInvestments": "548000000" }, "cashflow": { "freeCashFlow": "-230000000", "dividendsPaid": "-117000000", "issuanceOfDebt": "2731000000", "issuanceOfStock": null, "repaymentOfDebt": "-2316000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1328000000", "repurchaseOfStock": "-431000000", "capitalExpenditures": "-1558000000" } }, "revenue": 3943000000, "cost_of_revenue": 2410000000, "gross_profit": 1533000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1003000000, "depreciation_amortisation": 759000000, "ebitda": 1769000000, "interest_expense": 171000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 622000000, "net_income_continuing_ops": null, "net_income_to_common": 622000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 548000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3520000000, "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": 29206000000, "short_term_debt": 1287000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4100000000, "long_term_debt": 12098000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 14455000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9035000000, "shares_outstanding": 64450115, "operating_cash_flow": 1328000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1558000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -117000000, "share_repurchases": -431000000, "shares_issued": null, "net_debt_issued": 415000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -230000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1769000000", "netIncome": "622000000", "grossProfit": "1533000000", "totalRevenue": "3943000000", "costOfRevenue": "2410000000", "interestExpense": "171000000", "operatingIncome": "1003000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "759000000" }, "balance": { "totalDebt": "14455000000", "totalAssets": "29206000000", "longTermDebt": "12098000000", "shortTermDebt": "1287000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "64450115", "totalCurrentAssets": "3520000000", "totalShareholderEquity": "9035000000", "totalCurrentLiabilities": "4100000000", "cashAndShortTermInvestments": "548000000" }, "cashflow": { "freeCashFlow": "-230000000", "dividendsPaid": "-117000000", "issuanceOfDebt": "2731000000", "issuanceOfStock": null, "repaymentOfDebt": "-2316000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1328000000", "repurchaseOfStock": "-431000000", "capitalExpenditures": "-1558000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "income_statement": { "revenue": 3719000000, "cost_of_revenue": 2363000000, "gross_profit": 1356000000, "ebit": 805000000, "ebitda": 1623000000, "pretax_income": null, "tax_provision": null, "net_income": 518000000, "net_income_to_common": 518000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542000000, "total_current_assets": 3241000000, "total_assets": 28050000000, "short_term_debt": 1420000000, "long_term_debt": 11502000000, "total_debt": 13993000000, "total_liabilities": null, "total_equity": 8789000000, "shares_outstanding": 64997902, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1425000000, "capital_expenditure": -745000000, "free_cash_flow": 680000000, "dividends_paid": -118000000, "share_repurchases": -289000000, "shares_issued": null, "net_debt_issued": -538000000 }, "complete_fields": { "id": 390229, "ticker_id": 20963, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1623000000", "netIncome": "518000000", "grossProfit": "1356000000", "totalRevenue": "3719000000", "costOfRevenue": "2363000000", "interestExpense": "184000000", "operatingIncome": "805000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "751000000" }, "balance": { "totalDebt": "13993000000", "totalAssets": "28050000000", "longTermDebt": "11502000000", "shortTermDebt": "1420000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "64997902", "totalCurrentAssets": "3241000000", "totalShareholderEquity": "8789000000", "totalCurrentLiabilities": "3794000000", "cashAndShortTermInvestments": "542000000" }, "cashflow": { "freeCashFlow": "680000000", "dividendsPaid": "-118000000", "issuanceOfDebt": "2098000000", "issuanceOfStock": null, "repaymentOfDebt": "-2636000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1425000000", "repurchaseOfStock": "-289000000", "capitalExpenditures": "-745000000" } }, "revenue": 3719000000, "cost_of_revenue": 2363000000, "gross_profit": 1356000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 805000000, "depreciation_amortisation": 751000000, "ebitda": 1623000000, "interest_expense": 184000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 518000000, "net_income_continuing_ops": null, "net_income_to_common": 518000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 542000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3241000000, "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": 28050000000, "short_term_debt": 1420000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3794000000, "long_term_debt": 11502000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 13993000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8789000000, "shares_outstanding": 64997902, "operating_cash_flow": 1425000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -745000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -118000000, "share_repurchases": -289000000, "shares_issued": null, "net_debt_issued": -538000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 680000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1623000000", "netIncome": "518000000", "grossProfit": "1356000000", "totalRevenue": "3719000000", "costOfRevenue": "2363000000", "interestExpense": "184000000", "operatingIncome": "805000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "751000000" }, "balance": { "totalDebt": "13993000000", "totalAssets": "28050000000", "longTermDebt": "11502000000", "shortTermDebt": "1420000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "64997902", "totalCurrentAssets": "3241000000", "totalShareholderEquity": "8789000000", "totalCurrentLiabilities": "3794000000", "cashAndShortTermInvestments": "542000000" }, "cashflow": { "freeCashFlow": "680000000", "dividendsPaid": "-118000000", "issuanceOfDebt": "2098000000", "issuanceOfStock": null, "repaymentOfDebt": "-2636000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1425000000", "repurchaseOfStock": "-289000000", "capitalExpenditures": "-745000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+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": 390230, "ticker_id": 20963, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+00:00", "is_restated": false, "raw_data": { "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 } }, "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": { "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 } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+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": 390232, "ticker_id": 20963, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:29.427671+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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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" ] } } }