{ "ticker": { "uuid": "4e4c10b3-026e-4ab4-8132-0ac0dd5faca7", "symbol": "NVJP", "name": "Umicore SA", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/4e4c10b3-026e-4ab4-8132-0ac0dd5faca7/", "api_url": "https://sharemaestro.com/factors/api/tickers/4e4c10b3-026e-4ab4-8132-0ac0dd5faca7/" }, "ticker_metadata": { "id": 19885, "uuid": "4e4c10b3-026e-4ab4-8132-0ac0dd5faca7", "symbol": "NVJP", "name": "Umicore SA", "asset_type": "equity", "market_cap": 6052537856, "stock_exchange_id": 8, "industry": "Waste Management", "sector": "Industrials", "description": "Umicore SA operates as a materials technology and recycling company in Belgium, Europe, the Asia-Pacific, North America, South America, and Africa. It operates through Battery Material, Catalysis, Recycling, and Specialty Materials segments. The Battery Material segment develops, manufactures, and markets cathode materials and its precursors for lithium-ion batteries, as well as related refining activities of cobalt and nickel chemical refining activities; and offers integrated, circular and sustainable battery materials. Its Catalysis segment provides automotive catalysts for light-duty gasoline and diesel light, and heavy-duty diesel applications, including on-road and off-road vehicles; stationary catalysts for industrial emissions control; and produces precious metals-based compounds and catalysts for use in the pharmaceutical and fine chemicals industries, as well as fuel cell applications. The Recyling segment is involved in precious metals refining and management, jewelry and industrial metals; and treating complex waste streams containing precious and other specialty metals. This segment also produces precious metals-based materials for high-tech glass production and electronics; and offers products for chemical, electric, electronic, automotive and special glass applications. Its Specialty Materials segments offers cobalt and specialty materials, electro-optic materials, and metal deposition solutions; produces and distributes cobalt and nickel products; and supplies products for precious and non-precious metal-based electroplating and PVD coating, as well as germanium-based material solutions for the space, optics and electronics sectors. The company was formerly known as Union Mini\u00e8re du Haut Katanga and changed its name to Umicore SA in 2001. Umicore SA was founded in 1805 and is headquartered in Brussels, Belgium.", "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": "4e4c10b3-026e-4ab4-8132-0ac0dd5faca7", "symbol": "NVJP", "name": "Umicore SA", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Waste Management", "page_url": "https://sharemaestro.com/factors/ticker/4e4c10b3-026e-4ab4-8132-0ac0dd5faca7/", "api_url": "https://sharemaestro.com/factors/api/tickers/4e4c10b3-026e-4ab4-8132-0ac0dd5faca7/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.94, "value": 0.77, "quality": 0.63, "momentum": 0.94, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 23.38, "market_cap": 5624337565.94, "pe_ratio": 14.6258, "earnings_yield": 0.0684, "ebitda_to_ev": 0.1693, "shareholder_yield": 0.0107, "roe": 0.1717, "piotroski_f_score": 8, "momentum_12_1": 1.185, "volatility_252d": 0.5039 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:45.829336+00:00", "batch_id": "" }, "size": { "price_close": 23.38, "market_cap": 5624337565.9381, "market_cap_usd": 5624337565.9381, "enterprise_value": 6918292565.9381, "shares_outstanding": 240561925, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.6258, "pb_ratio": 2.5118, "ptbv_ratio": 2.5118, "ps_ratio": 0.2903, "pcf_ratio": 7.9137, "pfcf_ratio": 14.5754, "ev_ebitda": 5.9053, "ev_ebit": 6.6606, "ev_sales": 0.3571, "ev_fcf": 17.9287, "earnings_yield": 0.0684, "fcf_yield": 0.0558, "price_to_sales": 0.2903, "price_to_book": 2.5118, "price_to_cashflow": 7.9137, "ebitda_to_ev": 0.1693, "sales_yield": 2.8004 }, "yield": { "dividend_yield": 0.0107, "buyback_yield": 0, "shareholder_yield": 0.0107, "debt_paydown_yield": 0.0906, "total_yield": 0.1013 }, "quality": { "gross_margin": 0.108, "operating_margin": 0.0536, "net_margin": 0.0198, "ebitda_margin": 0.0605, "fcf_margin": 0.0199, "roe": 0.1717, "roa": 0.0407, "roic": 0.2205, "roc_greenblatt": null, "asset_turnover": 2.0481, "cash_conversion": 1.0035, "accruals_ratio": -0.0345, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.2264, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2212, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.1045, "debt_to_assets": 0.3016, "interest_coverage": 7.8633, "current_ratio": 1.3576, "quick_ratio": 1.3576, "net_debt": 1293955000, "local_beta": 1.0885, "volatility_252d": 0.5039, "volatility_60d": 1.1833, "max_drawdown_12m": -0.2649, "risk_adjusted_momentum": 2.3516 }, "growth": { "revenue_growth_1y": 0.3043, "revenue_growth_3y_cagr": -0.0867, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.1229, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3468, "book_value_growth_1y": 0.155, "revenue_growth": 0.3043, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0735, "price_return_3m": 0.4165, "price_return_6m": 0.5245, "price_return_9m": 0.8082, "price_return_12m": 1.3455, "price_return_12m_ex1m": 1.185, "momentum_6m": 0.5245, "momentum_12m": 1.3455, "momentum_12_1": 1.185, "distance_from_52w_high": -0.1056, "distance_from_52w_low": 1.131, "relative_strength": 1.3268 }, "raw_ttm": { "revenue_ttm": 19374073000, "gross_profit_ttm": 2092778000, "ebit_ttm": 1038696000, "ebitda_ttm": 1171542000, "net_income_ttm": 384548000, "eps_diluted_ttm": 1.5985, "operating_cash_flow_ttm": 710712000, "capital_expenditure_ttm": -324833000, "fcf_ttm": 385879000, "dividends_paid_ttm": -60134000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 132094000, "cash_and_equivalents": 1558767000, "total_current_assets": 5778419000, "total_current_liabilities": 4256285000, "net_ppe": null, "total_assets": 9459690000, "total_debt": 2852722000, "total_equity": 2239169000, "net_working_capital": 543810000, "book_value_per_share": 9.3081, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.3081 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 35, "rank_pb": 58, "rank_ptbv": 58, "rank_ps": 10, "rank_pcf": 37, "rank_ev_ebitda": 24, "rank_ev_ebit": 21, "rank_earnings_yield": 35, "rank_fcf_yield": 36, "rank_dividend_yield": 57, "rank_shareholder_yield": 66, "rank_total_yield": 16, "rank_roe": 30, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 95, "rank_fcf_margin": 73, "rank_piotroski": 11, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 7 }, "composites": { "value_composite": 23, "quality_composite": 37, "momentum_composite": 6, "growth_composite": 16, "yield_composite": 40, "svqf_composite": 26, "vc1_composite": 21, "vc2_composite": 27, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 6, "quality_value_composite": 0.6965, "os_score": 0.94, "value_percentile": 0.77, "quality_percentile": 0.63, "momentum_percentile": 0.94, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 34, "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": 8204, "ticker_id": 19885, "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": "2026-06-07T12:30:45.829336+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.38, "market_cap": 5624337565.9381, "market_cap_usd": 5624337565.9381, "enterprise_value": 6918292565.9381, "shares_outstanding": 240561925, "fx_rate_to_usd": null, "pe_ratio": 14.62584012, "pb_ratio": 2.51179682, "ptbv_ratio": 2.51179682, "ps_ratio": 0.29030228, "pcf_ratio": 7.91366625, "pfcf_ratio": 14.57539168, "ev_ebitda": 5.9052877, "ev_ebit": 6.6605557, "ev_sales": 0.35709025, "ev_fcf": 17.92865786, "earnings_yield": 0.06837214, "fcf_yield": 0.05577662, "dividend_yield": 0.01069175, "buyback_yield": 0, "shareholder_yield": 0.01069175, "debt_paydown_yield": 0.09056018, "total_yield": 0.10125192, "gross_margin": 0.10801952, "operating_margin": 0.05361268, "net_margin": 0.01984859, "ebitda_margin": 0.06046958, "fcf_margin": 0.01991729, "roe": 0.17173693, "roa": 0.04065123, "roic": 0.22049099, "roc_greenblatt": null, "asset_turnover": 2.04806637, "cash_conversion": 1.00346121, "accruals_ratio": -0.03447935, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.10448878, "debt_to_assets": 0.30156612, "interest_coverage": 7.86330946, "current_ratio": 1.35762032, "quick_ratio": 1.35762032, "net_debt": 1293955000, "revenue_growth_1y": 0.30432807, "revenue_growth_3y_cagr": -0.08674214, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.12288564, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.34682559, "book_value_growth_1y": 0.15501393, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.226383, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0734618, "price_return_3m": 0.41646632, "price_return_6m": 0.52445608, "price_return_9m": 0.80820938, "price_return_12m": 1.34554646, "price_return_12m_ex1m": 1.18503022, "distance_from_52w_high": -0.10558531, "distance_from_52w_low": 1.13098921, "relative_strength": 1.32684249, "local_beta": 1.0885, "volatility_252d": 0.503927, "volatility_60d": 1.183277, "max_drawdown_12m": -0.2648752, "revenue_ttm": 19374073000, "gross_profit_ttm": 2092778000, "ebit_ttm": 1038696000, "ebitda_ttm": 1171542000, "net_income_ttm": 384548000, "eps_diluted_ttm": 1.59854058, "operating_cash_flow_ttm": 710712000, "capital_expenditure_ttm": -324833000, "fcf_ttm": 385879000, "dividends_paid_ttm": -60134000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 132094000, "cash_and_equivalents": 1558767000, "total_current_assets": 5778419000, "total_current_liabilities": 4256285000, "net_ppe": null, "total_assets": 9459690000, "total_debt": 2852722000, "total_equity": 2239169000, "net_working_capital": 543810000, "book_value_per_share": 9.30807733, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.30807733, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 35, "rank_pb": 58, "rank_ptbv": 58, "rank_ps": 10, "rank_pcf": 37, "rank_ev_ebitda": 24, "rank_ev_ebit": 21, "rank_earnings_yield": 35, "rank_fcf_yield": 36, "rank_dividend_yield": 57, "rank_shareholder_yield": 66, "rank_total_yield": 16, "rank_roe": 30, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 95, "rank_fcf_margin": 73, "rank_piotroski": 11, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 7, "value_composite": 23, "quality_composite": 37, "momentum_composite": 6, "growth_composite": 16, "yield_composite": 40, "svqf_composite": 26, "vc1_composite": 21, "vc2_composite": 27, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 34, "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": 23.38, "os": 0.94, "value": 0.77, "quality": 0.63, "momentum": 0.94, "confidence": 0.786, "coverage": 0.879, "pe_ratio": 14.6258, "earnings_yield": 0.0684, "shareholder_yield": 0.0107, "roe": 0.1717, "momentum_12_1": 1.185, "complete_fields": { "id": 8204, "ticker_id": 19885, "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": "2026-06-07T12:30:45.829336+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.38, "market_cap": 5624337565.9381, "market_cap_usd": 5624337565.9381, "enterprise_value": 6918292565.9381, "shares_outstanding": 240561925, "fx_rate_to_usd": null, "pe_ratio": 14.62584012, "pb_ratio": 2.51179682, "ptbv_ratio": 2.51179682, "ps_ratio": 0.29030228, "pcf_ratio": 7.91366625, "pfcf_ratio": 14.57539168, "ev_ebitda": 5.9052877, "ev_ebit": 6.6605557, "ev_sales": 0.35709025, "ev_fcf": 17.92865786, "earnings_yield": 0.06837214, "fcf_yield": 0.05577662, "dividend_yield": 0.01069175, "buyback_yield": 0, "shareholder_yield": 0.01069175, "debt_paydown_yield": 0.09056018, "total_yield": 0.10125192, "gross_margin": 0.10801952, "operating_margin": 0.05361268, "net_margin": 0.01984859, "ebitda_margin": 0.06046958, "fcf_margin": 0.01991729, "roe": 0.17173693, "roa": 0.04065123, "roic": 0.22049099, "roc_greenblatt": null, "asset_turnover": 2.04806637, "cash_conversion": 1.00346121, "accruals_ratio": -0.03447935, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.10448878, "debt_to_assets": 0.30156612, "interest_coverage": 7.86330946, "current_ratio": 1.35762032, "quick_ratio": 1.35762032, "net_debt": 1293955000, "revenue_growth_1y": 0.30432807, "revenue_growth_3y_cagr": -0.08674214, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.12288564, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.34682559, "book_value_growth_1y": 0.15501393, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.226383, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0734618, "price_return_3m": 0.41646632, "price_return_6m": 0.52445608, "price_return_9m": 0.80820938, "price_return_12m": 1.34554646, "price_return_12m_ex1m": 1.18503022, "distance_from_52w_high": -0.10558531, "distance_from_52w_low": 1.13098921, "relative_strength": 1.32684249, "local_beta": 1.0885, "volatility_252d": 0.503927, "volatility_60d": 1.183277, "max_drawdown_12m": -0.2648752, "revenue_ttm": 19374073000, "gross_profit_ttm": 2092778000, "ebit_ttm": 1038696000, "ebitda_ttm": 1171542000, "net_income_ttm": 384548000, "eps_diluted_ttm": 1.59854058, "operating_cash_flow_ttm": 710712000, "capital_expenditure_ttm": -324833000, "fcf_ttm": 385879000, "dividends_paid_ttm": -60134000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 132094000, "cash_and_equivalents": 1558767000, "total_current_assets": 5778419000, "total_current_liabilities": 4256285000, "net_ppe": null, "total_assets": 9459690000, "total_debt": 2852722000, "total_equity": 2239169000, "net_working_capital": 543810000, "book_value_per_share": 9.30807733, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.30807733, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 35, "rank_pb": 58, "rank_ptbv": 58, "rank_ps": 10, "rank_pcf": 37, "rank_ev_ebitda": 24, "rank_ev_ebit": 21, "rank_earnings_yield": 35, "rank_fcf_yield": 36, "rank_dividend_yield": 57, "rank_shareholder_yield": 66, "rank_total_yield": 16, "rank_roe": 30, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 95, "rank_fcf_margin": 73, "rank_piotroski": 11, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 7, "value_composite": 23, "quality_composite": 37, "momentum_composite": 6, "growth_composite": 16, "yield_composite": 40, "svqf_composite": 26, "vc1_composite": 21, "vc2_composite": 27, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 34, "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": "2026-06-07T12:11:23.348237+00:00", "is_restated": false, "income_statement": { "revenue": 19374073000, "cost_of_revenue": 17281295000, "gross_profit": 2092778000, "ebit": 1038696000, "ebitda": 1171542000, "pretax_income": null, "tax_provision": null, "net_income": 384548000, "net_income_to_common": 384548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1558767000, "total_current_assets": 5778419000, "total_assets": 9459690000, "short_term_debt": 580443000, "long_term_debt": 2211059000, "total_debt": 2852722000, "total_liabilities": null, "total_equity": 2239169000, "shares_outstanding": 240561925, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 710712000, "capital_expenditure": -324833000, "free_cash_flow": 385879000, "dividends_paid": -60134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -509341000 }, "complete_fields": { "id": 388373, "ticker_id": 19885, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1171542000", "netIncome": "384548000", "grossProfit": "2092778000", "totalRevenue": "19374073000", "costOfRevenue": "17281295000", "interestExpense": "132094000", "operatingIncome": "1038696000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "267709000" }, "balance": { "totalDebt": "2852722000", "totalAssets": "9459690000", "longTermDebt": "2211059000", "shortTermDebt": "580443000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "240561925", "totalCurrentAssets": "5778419000", "totalShareholderEquity": "2239169000", "totalCurrentLiabilities": "4256285000", "cashAndShortTermInvestments": "1558767000" }, "cashflow": { "freeCashFlow": "385879000", "dividendsPaid": "-60134000", "issuanceOfDebt": "1969424000", "issuanceOfStock": null, "repaymentOfDebt": "-2478765000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "710712000", "repurchaseOfStock": null, "capitalExpenditures": "-324833000" } }, "revenue": 19374073000, "cost_of_revenue": 17281295000, "gross_profit": 2092778000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1038696000, "depreciation_amortisation": 267709000, "ebitda": 1171542000, "interest_expense": 132094000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 384548000, "net_income_continuing_ops": null, "net_income_to_common": 384548000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1558767000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5778419000, "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": 9459690000, "short_term_debt": 580443000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4256285000, "long_term_debt": 2211059000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2852722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2239169000, "shares_outstanding": 240561925, "operating_cash_flow": 710712000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -324833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -60134000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -509341000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 385879000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1171542000", "netIncome": "384548000", "grossProfit": "2092778000", "totalRevenue": "19374073000", "costOfRevenue": "17281295000", "interestExpense": "132094000", "operatingIncome": "1038696000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "267709000" }, "balance": { "totalDebt": "2852722000", "totalAssets": "9459690000", "longTermDebt": "2211059000", "shortTermDebt": "580443000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "240561925", "totalCurrentAssets": "5778419000", "totalShareholderEquity": "2239169000", "totalCurrentLiabilities": "4256285000", "cashAndShortTermInvestments": "1558767000" }, "cashflow": { "freeCashFlow": "385879000", "dividendsPaid": "-60134000", "issuanceOfDebt": "1969424000", "issuanceOfStock": null, "repaymentOfDebt": "-2478765000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "710712000", "repurchaseOfStock": null, "capitalExpenditures": "-324833000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+00:00", "is_restated": false, "income_statement": { "revenue": 14853681000, "cost_of_revenue": 13335933000, "gross_profit": 1517748000, "ebit": 164867000, "ebitda": -1015095000, "pretax_income": null, "tax_provision": null, "net_income": -1479879000, "net_income_to_common": -1479879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2012523000, "total_current_assets": 5613400000, "total_assets": 9411500000, "short_term_debt": 1098996000, "long_term_debt": 2273599000, "total_debt": 3447857000, "total_liabilities": null, "total_equity": 1938000000, "shares_outstanding": 240481134, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 868748000, "capital_expenditure": -582238000, "free_cash_flow": 286510000, "dividends_paid": -192380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 678413000 }, "complete_fields": { "id": 388376, "ticker_id": 19885, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-1015095000", "netIncome": "-1479879000", "grossProfit": "1517748000", "totalRevenue": "14853681000", "costOfRevenue": "13335933000", "interestExpense": "123841000", "operatingIncome": "164867000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "285186000" }, "balance": { "totalDebt": "3447857000", "totalAssets": "9411500000", "longTermDebt": "2273599000", "shortTermDebt": "1098996000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "240481134", "totalCurrentAssets": "5613400000", "totalShareholderEquity": "1938000000", "totalCurrentLiabilities": "4352485000", "cashAndShortTermInvestments": "2012523000" }, "cashflow": { "freeCashFlow": "286510000", "dividendsPaid": "-192380000", "issuanceOfDebt": "2061792000", "issuanceOfStock": null, "repaymentOfDebt": "-1383379000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "868748000", "repurchaseOfStock": null, "capitalExpenditures": "-582238000" } }, "revenue": 14853681000, "cost_of_revenue": 13335933000, "gross_profit": 1517748000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164867000, "depreciation_amortisation": 285186000, "ebitda": -1015095000, "interest_expense": 123841000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1479879000, "net_income_continuing_ops": null, "net_income_to_common": -1479879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2012523000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5613400000, "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": 9411500000, "short_term_debt": 1098996000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4352485000, "long_term_debt": 2273599000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3447857000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1938000000, "shares_outstanding": 240481134, "operating_cash_flow": 868748000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -582238000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -192380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 678413000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 286510000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-1015095000", "netIncome": "-1479879000", "grossProfit": "1517748000", "totalRevenue": "14853681000", "costOfRevenue": "13335933000", "interestExpense": "123841000", "operatingIncome": "164867000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "285186000" }, "balance": { "totalDebt": "3447857000", "totalAssets": "9411500000", "longTermDebt": "2273599000", "shortTermDebt": "1098996000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "240481134", "totalCurrentAssets": "5613400000", "totalShareholderEquity": "1938000000", "totalCurrentLiabilities": "4352485000", "cashAndShortTermInvestments": "2012523000" }, "cashflow": { "freeCashFlow": "286510000", "dividendsPaid": "-192380000", "issuanceOfDebt": "2061792000", "issuanceOfStock": null, "repaymentOfDebt": "-1383379000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "868748000", "repurchaseOfStock": null, "capitalExpenditures": "-582238000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+00:00", "is_restated": false, "income_statement": { "revenue": 18265900000, "cost_of_revenue": 16480164000, "gross_profit": 1785726000, "ebit": 595700000, "ebitda": 899542000, "pretax_income": null, "tax_provision": null, "net_income": 385100000, "net_income_to_common": 385100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1515490000, "total_current_assets": 5811135000, "total_assets": 9965670000, "short_term_debt": 712541000, "long_term_debt": 1975146000, "total_debt": 2754543000, "total_liabilities": null, "total_equity": 3661072000, "shares_outstanding": 240400917, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1042658000, "capital_expenditure": -884742000, "free_cash_flow": 157900000, "dividends_paid": -192300000, "share_repurchases": null, "shares_issued": 2300000, "net_debt_issued": 398538000 }, "complete_fields": { "id": 388377, "ticker_id": 19885, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "899542000", "netIncome": "385100000", "grossProfit": "1785726000", "totalRevenue": "18265900000", "costOfRevenue": "16480164000", "interestExpense": "135400000", "operatingIncome": "595700000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "298526000" }, "balance": { "totalDebt": "2754543000", "totalAssets": "9965670000", "longTermDebt": "1975146000", "shortTermDebt": "712541000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "240400917", "totalCurrentAssets": "5811135000", "totalShareholderEquity": "3661072000", "totalCurrentLiabilities": "3595956000", "cashAndShortTermInvestments": "1515490000" }, "cashflow": { "freeCashFlow": "157900000", "dividendsPaid": "-192300000", "issuanceOfDebt": "2165254000", "issuanceOfStock": "2300000", "repaymentOfDebt": "-1766716000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1042658000", "repurchaseOfStock": null, "capitalExpenditures": "-884742000" } }, "revenue": 18265900000, "cost_of_revenue": 16480164000, "gross_profit": 1785726000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 595700000, "depreciation_amortisation": 298526000, "ebitda": 899542000, "interest_expense": 135400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 385100000, "net_income_continuing_ops": null, "net_income_to_common": 385100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1515490000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5811135000, "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": 9965670000, "short_term_debt": 712541000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3595956000, "long_term_debt": 1975146000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2754543000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3661072000, "shares_outstanding": 240400917, "operating_cash_flow": 1042658000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -884742000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -192300000, "share_repurchases": null, "shares_issued": 2300000, "net_debt_issued": 398538000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 157900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "899542000", "netIncome": "385100000", "grossProfit": "1785726000", "totalRevenue": "18265900000", "costOfRevenue": "16480164000", "interestExpense": "135400000", "operatingIncome": "595700000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "298526000" }, "balance": { "totalDebt": "2754543000", "totalAssets": "9965670000", "longTermDebt": "1975146000", "shortTermDebt": "712541000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "240400917", "totalCurrentAssets": "5811135000", "totalShareholderEquity": "3661072000", "totalCurrentLiabilities": "3595956000", "cashAndShortTermInvestments": "1515490000" }, "cashflow": { "freeCashFlow": "157900000", "dividendsPaid": "-192300000", "issuanceOfDebt": "2165254000", "issuanceOfStock": "2300000", "repaymentOfDebt": "-1766716000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1042658000", "repurchaseOfStock": null, "capitalExpenditures": "-884742000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+00:00", "is_restated": false, "income_statement": { "revenue": 25435523000, "cost_of_revenue": 23504800000, "gross_profit": 1930723000, "ebit": 855725000, "ebitda": 1083351000, "pretax_income": null, "tax_provision": null, "net_income": 569878000, "net_income_to_common": 569878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1239869000, "total_current_assets": 6548298000, "total_assets": 9942372000, "short_term_debt": 701244000, "long_term_debt": 1591794000, "total_debt": 2349762000, "total_liabilities": null, "total_equity": 3516481000, "shares_outstanding": 240200659, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 634167000, "capital_expenditure": -491290000, "free_cash_flow": 142877000, "dividends_paid": -192053000, "share_repurchases": -43178000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388378, "ticker_id": 19885, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1083351000", "netIncome": "569878000", "grossProfit": "1930723000", "totalRevenue": "25435523000", "costOfRevenue": "23504800000", "interestExpense": "87443000", "operatingIncome": "855725000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "285907000" }, "balance": { "totalDebt": "2349762000", "totalAssets": "9942372000", "longTermDebt": "1591794000", "shortTermDebt": "701244000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "240200659", "totalCurrentAssets": "6548298000", "totalShareholderEquity": "3516481000", "totalCurrentLiabilities": "4134311000", "cashAndShortTermInvestments": "1239869000" }, "cashflow": { "freeCashFlow": "142877000", "dividendsPaid": "-192053000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "634167000", "repurchaseOfStock": "-43178000", "capitalExpenditures": "-491290000" } }, "revenue": 25435523000, "cost_of_revenue": 23504800000, "gross_profit": 1930723000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 855725000, "depreciation_amortisation": 285907000, "ebitda": 1083351000, "interest_expense": 87443000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 569878000, "net_income_continuing_ops": null, "net_income_to_common": 569878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1239869000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6548298000, "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": 9942372000, "short_term_debt": 701244000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4134311000, "long_term_debt": 1591794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2349762000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3516481000, "shares_outstanding": 240200659, "operating_cash_flow": 634167000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -491290000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -192053000, "share_repurchases": -43178000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 142877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1083351000", "netIncome": "569878000", "grossProfit": "1930723000", "totalRevenue": "25435523000", "costOfRevenue": "23504800000", "interestExpense": "87443000", "operatingIncome": "855725000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "285907000" }, "balance": { "totalDebt": "2349762000", "totalAssets": "9942372000", "longTermDebt": "1591794000", "shortTermDebt": "701244000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "240200659", "totalCurrentAssets": "6548298000", "totalShareholderEquity": "3516481000", "totalCurrentLiabilities": "4134311000", "cashAndShortTermInvestments": "1239869000" }, "cashflow": { "freeCashFlow": "142877000", "dividendsPaid": "-192053000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "634167000", "repurchaseOfStock": "-43178000", "capitalExpenditures": "-491290000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+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": -22159000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388379, "ticker_id": 19885, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-22159000", "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": -22159000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": 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": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-22159000", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+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": 1558767000, "total_current_assets": 5778419000, "total_assets": 9459690000, "short_term_debt": 580443000, "long_term_debt": 2211059000, "total_debt": 2852722000, "total_liabilities": null, "total_equity": 2239169000, "shares_outstanding": 240561925, "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": 388372, "ticker_id": 19885, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "2852722000", "totalAssets": "9459690000", "longTermDebt": "2211059000", "shortTermDebt": "580443000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "240561925", "totalCurrentAssets": "5778419000", "totalShareholderEquity": "2239169000", "totalCurrentLiabilities": "4256285000", "cashAndShortTermInvestments": "1558767000" } }, "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": 1558767000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5778419000, "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": 9459690000, "short_term_debt": 580443000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4256285000, "long_term_debt": 2211059000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2852722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2239169000, "shares_outstanding": 240561925, "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": "2852722000", "totalAssets": "9459690000", "longTermDebt": "2211059000", "shortTermDebt": "580443000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "240561925", "totalCurrentAssets": "5778419000", "totalShareholderEquity": "2239169000", "totalCurrentLiabilities": "4256285000", "cashAndShortTermInvestments": "1558767000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+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": 1108600000, "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": 240561925, "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": 388374, "ticker_id": 19885, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "240561925", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": "3533800000", "cashAndShortTermInvestments": "1108600000" } }, "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": 1108600000, "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": 3533800000, "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": 240561925, "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": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "240561925", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": "3533800000", "cashAndShortTermInvestments": "1108600000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+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": 2012523000, "total_current_assets": 5613391000, "total_assets": 9411500000, "short_term_debt": null, "long_term_debt": null, "total_debt": 3436700000, "total_liabilities": null, "total_equity": 1937942000, "shares_outstanding": 240481134, "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": 388375, "ticker_id": 19885, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:11:23.348237+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "3436700000", "totalAssets": "9411500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "240481134", "totalCurrentAssets": "5613391000", "totalShareholderEquity": "1937942000", "totalCurrentLiabilities": "4352485000", "cashAndShortTermInvestments": "2012523000" } }, "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": 2012523000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5613391000, "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": 9411500000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4352485000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3436700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1937942000, "shares_outstanding": 240481134, "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": "3436700000", "totalAssets": "9411500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "240481134", "totalCurrentAssets": "5613391000", "totalShareholderEquity": "1937942000", "totalCurrentLiabilities": "4352485000", "cashAndShortTermInvestments": "2012523000" } } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }