{ "ticker": { "uuid": "4fe06e03-3c26-4cec-bb45-801369ec3df5", "symbol": "WIB", "name": "Wienerberger AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/4fe06e03-3c26-4cec-bb45-801369ec3df5/", "api_url": "https://sharemaestro.com/factors/api/tickers/4fe06e03-3c26-4cec-bb45-801369ec3df5/" }, "ticker_metadata": { "id": 21307, "uuid": "4fe06e03-3c26-4cec-bb45-801369ec3df5", "symbol": "WIB", "name": "Wienerberger AG", "asset_type": "equity", "market_cap": 2642685184, "stock_exchange_id": 8, "industry": "Building Materials", "sector": "Basic Materials", "description": "Wienerberger AG produces and sells clay blocks, facing bricks, roof tiles, and ceramic pavers in Europe West, Europe East, and North America. The company offers wall, facade, and roof system for single, two, and multi-family homes, as well as non-residential construction; and electrical cooling and heating installation, drinking water and wastewater, garden irrigation, irrigation systems and water storage. It also provides engineering services for buildings; pipe systems for safe and secure energy; and water supply and systems for rainwater management and wastewater disposal. In addition, the company offers freshwater, stormwater, and wastewater; transport energy; and agricultural solutions. Wienerberger AG was founded in 1819 and is headquartered in Vienna, Austria.", "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": "4fe06e03-3c26-4cec-bb45-801369ec3df5", "symbol": "WIB", "name": "Wienerberger AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/4fe06e03-3c26-4cec-bb45-801369ec3df5/", "api_url": "https://sharemaestro.com/factors/api/tickers/4fe06e03-3c26-4cec-bb45-801369ec3df5/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.52, "value": 0.76, "quality": 0.34, "momentum": 0.12, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 23.88, "market_cap": 2607740450.88, "pe_ratio": 19.7737, "earnings_yield": 0.0506, "ebitda_to_ev": 0.1531, "shareholder_yield": 0.0399, "roe": 0.0473, "piotroski_f_score": 7, "momentum_12_1": -0.2445, "volatility_252d": 0.3573 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:50.584276+00:00", "batch_id": "" }, "size": { "price_close": 23.88, "market_cap": 2607740450.8781, "market_cap_usd": 2607740450.8781, "enterprise_value": 4416740450.8781, "shares_outstanding": 109201866, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.7737, "pb_ratio": 0.936, "ptbv_ratio": 0.936, "ps_ratio": 0.5806, "pcf_ratio": 4.8834, "pfcf_ratio": 11.2403, "ev_ebitda": 6.5334, "ev_ebit": 14.5083, "ev_sales": 0.9834, "ev_fcf": 19.0377, "earnings_yield": 0.0506, "fcf_yield": 0.0525, "price_to_sales": 0.5806, "price_to_book": 0.936, "price_to_cashflow": 4.8834, "ebitda_to_ev": 0.1531, "sales_yield": 1.0169 }, "yield": { "dividend_yield": 0.0399, "buyback_yield": 0, "shareholder_yield": 0.0399, "debt_paydown_yield": null, "total_yield": 0.0399 }, "quality": { "gross_margin": 0.3478, "operating_margin": 0.0678, "net_margin": 0.0294, "ebitda_margin": 0.1505, "fcf_margin": 0.0517, "roe": 0.0473, "roa": 0.0211, "roic": 0.0497, "roc_greenblatt": null, "asset_turnover": 0.7194, "cash_conversion": 1.7592, "accruals_ratio": -0.0644, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.0031, "revenue_stability_5y": 0.0678, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2502, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.6759, "debt_to_assets": 0.3066, "interest_coverage": 2.9069, "current_ratio": 1.458, "quick_ratio": 1.458, "net_debt": 1809000000, "local_beta": 1.529, "volatility_252d": 0.3573, "volatility_60d": 0.7561, "max_drawdown_12m": -0.3262, "risk_adjusted_momentum": -0.6842 }, "growth": { "revenue_growth_1y": 0.0117, "revenue_growth_3y_cagr": -0.0283, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.1218, "eps_growth_3y_cagr": -0.3363, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1871, "book_value_growth_1y": -0.0115, "revenue_growth": 0.0117, "earnings_growth": 1.1218 }, "momentum": { "price_return_1m": -0.0159, "price_return_3m": 0.0065, "price_return_6m": -0.1564, "price_return_9m": -0.1418, "price_return_12m": -0.2565, "price_return_12m_ex1m": -0.2445, "momentum_6m": -0.1564, "momentum_12m": -0.2565, "momentum_12_1": -0.2445, "distance_from_52w_high": -0.2419, "distance_from_52w_low": 0.1251, "relative_strength": -0.2752 }, "raw_ttm": { "revenue_ttm": 4491262000, "gross_profit_ttm": 1562119000, "ebit_ttm": 304429000, "ebitda_ttm": 676029000, "net_income_ttm": 131879000, "eps_diluted_ttm": 1.2077, "operating_cash_flow_ttm": 534000000, "capital_expenditure_ttm": -302000000, "fcf_ttm": 232000000, "dividends_paid_ttm": -104000000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 104726000, "cash_and_equivalents": 105000000, "total_current_assets": 2117000000, "total_current_liabilities": 1452000000, "net_ppe": null, "total_assets": 6243000000, "total_debt": 1914000000, "total_equity": 2786000000, "net_working_capital": 819000000, "book_value_per_share": 25.5124, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.5124 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 55, "rank_pb": 21, "rank_ptbv": 21, "rank_ps": 24, "rank_pcf": 20, "rank_ev_ebitda": 29, "rank_ev_ebit": 51, "rank_earnings_yield": 55, "rank_fcf_yield": 39, "rank_dividend_yield": 20, "rank_shareholder_yield": 35, "rank_total_yield": 48, "rank_roe": 73, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 63, "rank_fcf_margin": 60, "rank_piotroski": 34, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 85 }, "composites": { "value_composite": 24, "quality_composite": 66, "momentum_composite": 88, "growth_composite": 23, "yield_composite": 28, "svqf_composite": 68, "vc1_composite": 18, "vc2_composite": 17, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 48, "quality_value_composite": 0.5083, "os_score": 0.52, "value_percentile": 0.76, "quality_percentile": 0.34, "momentum_percentile": 0.12, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 21, "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": 8252, "ticker_id": 21307, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:50.584276+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.88, "market_cap": 2607740450.8781, "market_cap_usd": 2607740450.8781, "enterprise_value": 4416740450.8781, "shares_outstanding": 109201866, "fx_rate_to_usd": null, "pe_ratio": 19.7737354, "pb_ratio": 0.93601596, "ptbv_ratio": 0.93601596, "ps_ratio": 0.58062532, "pcf_ratio": 4.88340908, "pfcf_ratio": 11.24026056, "ev_ebitda": 6.53335944, "ev_ebit": 14.50827763, "ev_sales": 0.98340744, "ev_fcf": 19.03767436, "earnings_yield": 0.05057213, "fcf_yield": 0.05252742, "dividend_yield": 0.03988127, "buyback_yield": 0, "shareholder_yield": 0.03988127, "debt_paydown_yield": null, "total_yield": 0.03988127, "gross_margin": 0.34781293, "operating_margin": 0.06778251, "net_margin": 0.02936346, "ebitda_margin": 0.15052094, "fcf_margin": 0.05165586, "roe": 0.04733632, "roa": 0.0211243, "roic": 0.04968917, "roc_greenblatt": null, "asset_turnover": 0.71940766, "cash_conversion": 1.75918835, "accruals_ratio": -0.0644115, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.67592071, "debt_to_assets": 0.30658337, "interest_coverage": 2.90690946, "current_ratio": 1.45798898, "quick_ratio": 1.45798898, "net_debt": 1809000000, "revenue_growth_1y": 0.01174385, "revenue_growth_3y_cagr": -0.0283037, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.12175172, "eps_growth_3y_cagr": -0.33634465, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.18707483, "book_value_growth_1y": -0.01145648, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.003072, "revenue_stability_5y": 0.067819, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01588505, "price_return_3m": 0.00646298, "price_return_6m": -0.15637737, "price_return_9m": -0.1417919, "price_return_12m": -0.25645965, "price_return_12m_ex1m": -0.24445783, "distance_from_52w_high": -0.24192498, "distance_from_52w_low": 0.12508511, "relative_strength": -0.27516362, "local_beta": 1.529, "volatility_252d": 0.357282, "volatility_60d": 0.756064, "max_drawdown_12m": -0.32620652, "revenue_ttm": 4491262000, "gross_profit_ttm": 1562119000, "ebit_ttm": 304429000, "ebitda_ttm": 676029000, "net_income_ttm": 131879000, "eps_diluted_ttm": 1.20766251, "operating_cash_flow_ttm": 534000000, "capital_expenditure_ttm": -302000000, "fcf_ttm": 232000000, "dividends_paid_ttm": -104000000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 104726000, "cash_and_equivalents": 105000000, "total_current_assets": 2117000000, "total_current_liabilities": 1452000000, "net_ppe": null, "total_assets": 6243000000, "total_debt": 1914000000, "total_equity": 2786000000, "net_working_capital": 819000000, "book_value_per_share": 25.51238456, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.51238456, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 55, "rank_pb": 21, "rank_ptbv": 21, "rank_ps": 24, "rank_pcf": 20, "rank_ev_ebitda": 29, "rank_ev_ebit": 51, "rank_earnings_yield": 55, "rank_fcf_yield": 39, "rank_dividend_yield": 20, "rank_shareholder_yield": 35, "rank_total_yield": 48, "rank_roe": 73, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 63, "rank_fcf_margin": 60, "rank_piotroski": 34, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 85, "value_composite": 24, "quality_composite": 66, "momentum_composite": 88, "growth_composite": 23, "yield_composite": 28, "svqf_composite": 68, "vc1_composite": 18, "vc2_composite": 17, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 21, "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": 23.88, "os": 0.52, "value": 0.76, "quality": 0.34, "momentum": 0.12, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 19.7737, "earnings_yield": 0.0506, "shareholder_yield": 0.0399, "roe": 0.0473, "momentum_12_1": -0.2445, "complete_fields": { "id": 8252, "ticker_id": 21307, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:50.584276+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.88, "market_cap": 2607740450.8781, "market_cap_usd": 2607740450.8781, "enterprise_value": 4416740450.8781, "shares_outstanding": 109201866, "fx_rate_to_usd": null, "pe_ratio": 19.7737354, "pb_ratio": 0.93601596, "ptbv_ratio": 0.93601596, "ps_ratio": 0.58062532, "pcf_ratio": 4.88340908, "pfcf_ratio": 11.24026056, "ev_ebitda": 6.53335944, "ev_ebit": 14.50827763, "ev_sales": 0.98340744, "ev_fcf": 19.03767436, "earnings_yield": 0.05057213, "fcf_yield": 0.05252742, "dividend_yield": 0.03988127, "buyback_yield": 0, "shareholder_yield": 0.03988127, "debt_paydown_yield": null, "total_yield": 0.03988127, "gross_margin": 0.34781293, "operating_margin": 0.06778251, "net_margin": 0.02936346, "ebitda_margin": 0.15052094, "fcf_margin": 0.05165586, "roe": 0.04733632, "roa": 0.0211243, "roic": 0.04968917, "roc_greenblatt": null, "asset_turnover": 0.71940766, "cash_conversion": 1.75918835, "accruals_ratio": -0.0644115, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.67592071, "debt_to_assets": 0.30658337, "interest_coverage": 2.90690946, "current_ratio": 1.45798898, "quick_ratio": 1.45798898, "net_debt": 1809000000, "revenue_growth_1y": 0.01174385, "revenue_growth_3y_cagr": -0.0283037, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.12175172, "eps_growth_3y_cagr": -0.33634465, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.18707483, "book_value_growth_1y": -0.01145648, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 2.003072, "revenue_stability_5y": 0.067819, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01588505, "price_return_3m": 0.00646298, "price_return_6m": -0.15637737, "price_return_9m": -0.1417919, "price_return_12m": -0.25645965, "price_return_12m_ex1m": -0.24445783, "distance_from_52w_high": -0.24192498, "distance_from_52w_low": 0.12508511, "relative_strength": -0.27516362, "local_beta": 1.529, "volatility_252d": 0.357282, "volatility_60d": 0.756064, "max_drawdown_12m": -0.32620652, "revenue_ttm": 4491262000, "gross_profit_ttm": 1562119000, "ebit_ttm": 304429000, "ebitda_ttm": 676029000, "net_income_ttm": 131879000, "eps_diluted_ttm": 1.20766251, "operating_cash_flow_ttm": 534000000, "capital_expenditure_ttm": -302000000, "fcf_ttm": 232000000, "dividends_paid_ttm": -104000000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 104726000, "cash_and_equivalents": 105000000, "total_current_assets": 2117000000, "total_current_liabilities": 1452000000, "net_ppe": null, "total_assets": 6243000000, "total_debt": 1914000000, "total_equity": 2786000000, "net_working_capital": 819000000, "book_value_per_share": 25.51238456, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.51238456, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 55, "rank_pb": 21, "rank_ptbv": 21, "rank_ps": 24, "rank_pcf": 20, "rank_ev_ebitda": 29, "rank_ev_ebit": 51, "rank_earnings_yield": 55, "rank_fcf_yield": 39, "rank_dividend_yield": 20, "rank_shareholder_yield": 35, "rank_total_yield": 48, "rank_roe": 73, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 63, "rank_fcf_margin": 60, "rank_piotroski": 34, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 11, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 84, "rank_relative_strength": 85, "value_composite": 24, "quality_composite": 66, "momentum_composite": 88, "growth_composite": 23, "yield_composite": 28, "svqf_composite": 68, "vc1_composite": 18, "vc2_composite": 17, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "income_statement": { "revenue": 4566000000, "cost_of_revenue": 2964000000, "gross_profit": 1603000000, "ebit": null, "ebitda": 719000000, "pretax_income": null, "tax_provision": null, "net_income": 166000000, "net_income_to_common": 166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206000000, "total_current_assets": 2012000000, "total_assets": 6142000000, "short_term_debt": 259000000, "long_term_debt": 1350000000, "total_debt": 1914000000, "total_liabilities": null, "total_equity": 2797000000, "shares_outstanding": 109201866, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 630000000, "capital_expenditure": -281000000, "free_cash_flow": 349000000, "dividends_paid": -104000000, "share_repurchases": -29000000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390646, "ticker_id": 21307, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "719000000", "netIncome": "166000000", "grossProfit": "1603000000", "totalRevenue": "4566000000", "costOfRevenue": "2964000000", "interestExpense": "109000000", "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "377000000" }, "balance": { "totalDebt": "1914000000", "totalAssets": "6142000000", "longTermDebt": "1350000000", "shortTermDebt": "259000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "109201866", "totalCurrentAssets": "2012000000", "totalShareholderEquity": "2797000000", "totalCurrentLiabilities": "1328000000", "cashAndShortTermInvestments": "206000000" }, "cashflow": { "freeCashFlow": "349000000", "dividendsPaid": "-104000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "630000000", "repurchaseOfStock": "-29000000", "capitalExpenditures": "-281000000" } }, "revenue": 4566000000, "cost_of_revenue": 2964000000, "gross_profit": 1603000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": 377000000, "ebitda": 719000000, "interest_expense": 109000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 166000000, "net_income_continuing_ops": null, "net_income_to_common": 166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2012000000, "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": 6142000000, "short_term_debt": 259000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1328000000, "long_term_debt": 1350000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1914000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2797000000, "shares_outstanding": 109201866, "operating_cash_flow": 630000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -281000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -104000000, "share_repurchases": -29000000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 349000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "719000000", "netIncome": "166000000", "grossProfit": "1603000000", "totalRevenue": "4566000000", "costOfRevenue": "2964000000", "interestExpense": "109000000", "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "377000000" }, "balance": { "totalDebt": "1914000000", "totalAssets": "6142000000", "longTermDebt": "1350000000", "shortTermDebt": "259000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "109201866", "totalCurrentAssets": "2012000000", "totalShareholderEquity": "2797000000", "totalCurrentLiabilities": "1328000000", "cashAndShortTermInvestments": "206000000" }, "cashflow": { "freeCashFlow": "349000000", "dividendsPaid": "-104000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "630000000", "repurchaseOfStock": "-29000000", "capitalExpenditures": "-281000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "income_statement": { "revenue": 4513000000, "cost_of_revenue": 2902000000, "gross_profit": 1610000000, "ebit": 344000000, "ebitda": 631000000, "pretax_income": null, "tax_provision": null, "net_income": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256000000, "total_current_assets": 2247000000, "total_assets": 6418000000, "short_term_debt": 517000000, "long_term_debt": 1295000000, "total_debt": 2110000000, "total_liabilities": null, "total_equity": 2857000000, "shares_outstanding": 110266509, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 606000000, "capital_expenditure": -312000000, "free_cash_flow": 294000000, "dividends_paid": -100000000, "share_repurchases": -34000000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390651, "ticker_id": 21307, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "631000000", "netIncome": "79000000", "grossProfit": "1610000000", "totalRevenue": "4513000000", "costOfRevenue": "2902000000", "interestExpense": "118000000", "operatingIncome": "344000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "362000000" }, "balance": { "totalDebt": "2110000000", "totalAssets": "6418000000", "longTermDebt": "1295000000", "shortTermDebt": "517000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "110266509", "totalCurrentAssets": "2247000000", "totalShareholderEquity": "2857000000", "totalCurrentLiabilities": "1561000000", "cashAndShortTermInvestments": "256000000" }, "cashflow": { "freeCashFlow": "294000000", "dividendsPaid": "-100000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "606000000", "repurchaseOfStock": "-34000000", "capitalExpenditures": "-312000000" } }, "revenue": 4513000000, "cost_of_revenue": 2902000000, "gross_profit": 1610000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 344000000, "depreciation_amortisation": 362000000, "ebitda": 631000000, "interest_expense": 118000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 79000000, "net_income_continuing_ops": null, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2247000000, "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": 6418000000, "short_term_debt": 517000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1561000000, "long_term_debt": 1295000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2110000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2857000000, "shares_outstanding": 110266509, "operating_cash_flow": 606000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -312000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -100000000, "share_repurchases": -34000000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 294000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "631000000", "netIncome": "79000000", "grossProfit": "1610000000", "totalRevenue": "4513000000", "costOfRevenue": "2902000000", "interestExpense": "118000000", "operatingIncome": "344000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "362000000" }, "balance": { "totalDebt": "2110000000", "totalAssets": "6418000000", "longTermDebt": "1295000000", "shortTermDebt": "517000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "110266509", "totalCurrentAssets": "2247000000", "totalShareholderEquity": "2857000000", "totalCurrentLiabilities": "1561000000", "cashAndShortTermInvestments": "256000000" }, "cashflow": { "freeCashFlow": "294000000", "dividendsPaid": "-100000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "606000000", "repurchaseOfStock": "-34000000", "capitalExpenditures": "-312000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "income_statement": { "revenue": 4224340000, "cost_of_revenue": 2611733000, "gross_profit": 1612607000, "ebit": null, "ebitda": 787418000, "pretax_income": null, "tax_provision": null, "net_income": 334360000, "net_income_to_common": 334360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 414106000, "total_current_assets": 2074783000, "total_assets": 5468586000, "short_term_debt": 363958000, "long_term_debt": 1071812000, "total_debt": 1701218000, "total_liabilities": null, "total_equity": 2655435000, "shares_outstanding": 105393011, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 409953000, "capital_expenditure": -271590000, "free_cash_flow": 138363000, "dividends_paid": -94848000, "share_repurchases": -26018000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390653, "ticker_id": 21307, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "787418000", "netIncome": "334360000", "grossProfit": "1612607000", "totalRevenue": "4224340000", "costOfRevenue": "2611733000", "interestExpense": "76304000", "operatingIncome": null, "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "286791000" }, "balance": { "totalDebt": "1701218000", "totalAssets": "5468586000", "longTermDebt": "1071812000", "shortTermDebt": "363958000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "105393011", "totalCurrentAssets": "2074783000", "totalShareholderEquity": "2655435000", "totalCurrentLiabilities": "1239486000", "cashAndShortTermInvestments": "414106000" }, "cashflow": { "freeCashFlow": "138363000", "dividendsPaid": "-94848000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "409953000", "repurchaseOfStock": "-26018000", "capitalExpenditures": "-271590000" } }, "revenue": 4224340000, "cost_of_revenue": 2611733000, "gross_profit": 1612607000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": 286791000, "ebitda": 787418000, "interest_expense": 76304000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 334360000, "net_income_continuing_ops": null, "net_income_to_common": 334360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 414106000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2074783000, "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": 5468586000, "short_term_debt": 363958000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1239486000, "long_term_debt": 1071812000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1701218000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2655435000, "shares_outstanding": 105393011, "operating_cash_flow": 409953000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -271590000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -94848000, "share_repurchases": -26018000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 138363000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "787418000", "netIncome": "334360000", "grossProfit": "1612607000", "totalRevenue": "4224340000", "costOfRevenue": "2611733000", "interestExpense": "76304000", "operatingIncome": null, "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "286791000" }, "balance": { "totalDebt": "1701218000", "totalAssets": "5468586000", "longTermDebt": "1071812000", "shortTermDebt": "363958000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "105393011", "totalCurrentAssets": "2074783000", "totalShareholderEquity": "2655435000", "totalCurrentLiabilities": "1239486000", "cashAndShortTermInvestments": "414106000" }, "cashflow": { "freeCashFlow": "138363000", "dividendsPaid": "-94848000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2023-12-31", "operatingCashflow": "409953000", "repurchaseOfStock": "-26018000", "capitalExpenditures": "-271590000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "income_statement": { "revenue": 4976732000, "cost_of_revenue": 3029434000, "gross_profit": 1947298000, "ebit": null, "ebitda": 1013098000, "pretax_income": null, "tax_provision": null, "net_income": 567911000, "net_income_to_common": 567911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300031000, "total_current_assets": 1917005000, "total_assets": 5199257000, "short_term_debt": 151643000, "long_term_debt": 1052911000, "total_debt": 1452187000, "total_liabilities": null, "total_equity": 2448851000, "shares_outstanding": 105946072, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 723804000, "capital_expenditure": -352573000, "free_cash_flow": 371231000, "dividends_paid": -83871000, "share_repurchases": -213445000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 390654, "ticker_id": 21307, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1013098000", "netIncome": "567911000", "grossProfit": "1947298000", "totalRevenue": "4976732000", "costOfRevenue": "3029434000", "interestExpense": "48495000", "operatingIncome": null, "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "276257000" }, "balance": { "totalDebt": "1452187000", "totalAssets": "5199257000", "longTermDebt": "1052911000", "shortTermDebt": "151643000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "105946072", "totalCurrentAssets": "1917005000", "totalShareholderEquity": "2448851000", "totalCurrentLiabilities": "1210458000", "cashAndShortTermInvestments": "300031000" }, "cashflow": { "freeCashFlow": "371231000", "dividendsPaid": "-83871000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "723804000", "repurchaseOfStock": "-213445000", "capitalExpenditures": "-352573000" } }, "revenue": 4976732000, "cost_of_revenue": 3029434000, "gross_profit": 1947298000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": 276257000, "ebitda": 1013098000, "interest_expense": 48495000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 567911000, "net_income_continuing_ops": null, "net_income_to_common": 567911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300031000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1917005000, "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": 5199257000, "short_term_debt": 151643000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1210458000, "long_term_debt": 1052911000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1452187000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2448851000, "shares_outstanding": 105946072, "operating_cash_flow": 723804000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -352573000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -83871000, "share_repurchases": -213445000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 371231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1013098000", "netIncome": "567911000", "grossProfit": "1947298000", "totalRevenue": "4976732000", "costOfRevenue": "3029434000", "interestExpense": "48495000", "operatingIncome": null, "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "276257000" }, "balance": { "totalDebt": "1452187000", "totalAssets": "5199257000", "longTermDebt": "1052911000", "shortTermDebt": "151643000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "105946072", "totalCurrentAssets": "1917005000", "totalShareholderEquity": "2448851000", "totalCurrentLiabilities": "1210458000", "cashAndShortTermInvestments": "300031000" }, "cashflow": { "freeCashFlow": "371231000", "dividendsPaid": "-83871000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2022-12-31", "operatingCashflow": "723804000", "repurchaseOfStock": "-213445000", "capitalExpenditures": "-352573000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+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": 80561000, "net_debt_issued": 114337000 }, "complete_fields": { "id": 390655, "ticker_id": 21307, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+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": "575134000", "issuanceOfStock": "80561000", "repaymentOfDebt": "-460797000", "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": 80561000, "net_debt_issued": 114337000, "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": "575134000", "issuanceOfStock": "80561000", "repaymentOfDebt": "-460797000", "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "income_statement": { "revenue": 1025000000, "cost_of_revenue": 696000000, "gross_profit": 329000000, "ebit": -2000000, "ebitda": 89000000, "pretax_income": null, "tax_provision": null, "net_income": -30000000, "net_income_to_common": -30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105000000, "total_current_assets": 2117000000, "total_assets": 6243000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 2786000000, "shares_outstanding": 109201866, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -240000000, "capital_expenditure": -53000000, "free_cash_flow": -293000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390644, "ticker_id": 21307, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "89000000", "netIncome": "-30000000", "grossProfit": "329000000", "totalRevenue": "1025000000", "costOfRevenue": "696000000", "interestExpense": "24000000", "operatingIncome": "-2000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "93000000" }, "balance": { "totalDebt": null, "totalAssets": "6243000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "109201866", "totalCurrentAssets": "2117000000", "totalShareholderEquity": "2786000000", "totalCurrentLiabilities": "1452000000", "cashAndShortTermInvestments": "105000000" }, "cashflow": { "freeCashFlow": "-293000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-240000000", "repurchaseOfStock": "0", "capitalExpenditures": "-53000000" } }, "revenue": 1025000000, "cost_of_revenue": 696000000, "gross_profit": 329000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2000000, "depreciation_amortisation": 93000000, "ebitda": 89000000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -30000000, "net_income_continuing_ops": null, "net_income_to_common": -30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2117000000, "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": 6243000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1452000000, "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": 2786000000, "shares_outstanding": 109201866, "operating_cash_flow": -240000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -53000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -293000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "89000000", "netIncome": "-30000000", "grossProfit": "329000000", "totalRevenue": "1025000000", "costOfRevenue": "696000000", "interestExpense": "24000000", "operatingIncome": "-2000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "93000000" }, "balance": { "totalDebt": null, "totalAssets": "6243000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "109201866", "totalCurrentAssets": "2117000000", "totalShareholderEquity": "2786000000", "totalCurrentLiabilities": "1452000000", "cashAndShortTermInvestments": "105000000" }, "cashflow": { "freeCashFlow": "-293000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-240000000", "repurchaseOfStock": "0", "capitalExpenditures": "-53000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "income_statement": { "revenue": 1049000000, "cost_of_revenue": 707000000, "gross_profit": 343000000, "ebit": 35000000, "ebitda": 133000000, "pretax_income": null, "tax_provision": null, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206000000, "total_current_assets": 2012000000, "total_assets": 6142000000, "short_term_debt": 259000000, "long_term_debt": 1350000000, "total_debt": 1914000000, "total_liabilities": null, "total_equity": 2797000000, "shares_outstanding": 109201866, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 375000000, "capital_expenditure": -119000000, "free_cash_flow": 256000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390645, "ticker_id": 21307, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "133000000", "netIncome": "-5000000", "grossProfit": "343000000", "totalRevenue": "1049000000", "costOfRevenue": "707000000", "interestExpense": "29000000", "operatingIncome": "35000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "108000000" }, "balance": { "totalDebt": "1914000000", "totalAssets": "6142000000", "longTermDebt": "1350000000", "shortTermDebt": "259000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "109201866", "totalCurrentAssets": "2012000000", "totalShareholderEquity": "2797000000", "totalCurrentLiabilities": "1328000000", "cashAndShortTermInvestments": "206000000" }, "cashflow": { "freeCashFlow": "256000000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "375000000", "repurchaseOfStock": "0", "capitalExpenditures": "-119000000" } }, "revenue": 1049000000, "cost_of_revenue": 707000000, "gross_profit": 343000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35000000, "depreciation_amortisation": 108000000, "ebitda": 133000000, "interest_expense": 29000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -5000000, "net_income_continuing_ops": null, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2012000000, "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": 6142000000, "short_term_debt": 259000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1328000000, "long_term_debt": 1350000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1914000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2797000000, "shares_outstanding": 109201866, "operating_cash_flow": 375000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -119000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 256000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "133000000", "netIncome": "-5000000", "grossProfit": "343000000", "totalRevenue": "1049000000", "costOfRevenue": "707000000", "interestExpense": "29000000", "operatingIncome": "35000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "108000000" }, "balance": { "totalDebt": "1914000000", "totalAssets": "6142000000", "longTermDebt": "1350000000", "shortTermDebt": "259000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "109201866", "totalCurrentAssets": "2012000000", "totalShareholderEquity": "2797000000", "totalCurrentLiabilities": "1328000000", "cashAndShortTermInvestments": "206000000" }, "cashflow": { "freeCashFlow": "256000000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "375000000", "repurchaseOfStock": "0", "capitalExpenditures": "-119000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "income_statement": { "revenue": 1170000000, "cost_of_revenue": 759000000, "gross_profit": 411000000, "ebit": 112000000, "ebitda": 202574000, "pretax_income": null, "tax_provision": null, "net_income": 65000000, "net_income_to_common": 65000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128000000, "total_current_assets": 2162000000, "total_assets": 6260000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 2788000000, "shares_outstanding": 109201866, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 227070000, "capital_expenditure": -67142000, "free_cash_flow": 159928000, "dividends_paid": -258000, "share_repurchases": 171000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390647, "ticker_id": 21307, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "202574000", "netIncome": "65000000", "grossProfit": "411000000", "totalRevenue": "1170000000", "costOfRevenue": "759000000", "interestExpense": "25000000", "operatingIncome": "112000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "91574000" }, "balance": { "totalDebt": null, "totalAssets": "6260000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "109201866", "totalCurrentAssets": "2162000000", "totalShareholderEquity": "2788000000", "totalCurrentLiabilities": "1480000000", "cashAndShortTermInvestments": "128000000" }, "cashflow": { "freeCashFlow": "159928000", "dividendsPaid": "-258000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "227070000", "repurchaseOfStock": "171000", "capitalExpenditures": "-67142000" } }, "revenue": 1170000000, "cost_of_revenue": 759000000, "gross_profit": 411000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112000000, "depreciation_amortisation": 91574000, "ebitda": 202574000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 65000000, "net_income_continuing_ops": null, "net_income_to_common": 65000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2162000000, "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": 6260000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1480000000, "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": 2788000000, "shares_outstanding": 109201866, "operating_cash_flow": 227070000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -67142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -258000, "share_repurchases": 171000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 159928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "202574000", "netIncome": "65000000", "grossProfit": "411000000", "totalRevenue": "1170000000", "costOfRevenue": "759000000", "interestExpense": "25000000", "operatingIncome": "112000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "91574000" }, "balance": { "totalDebt": null, "totalAssets": "6260000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "109201866", "totalCurrentAssets": "2162000000", "totalShareholderEquity": "2788000000", "totalCurrentLiabilities": "1480000000", "cashAndShortTermInvestments": "128000000" }, "cashflow": { "freeCashFlow": "159928000", "dividendsPaid": "-258000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "227070000", "repurchaseOfStock": "171000", "capitalExpenditures": "-67142000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "income_statement": { "revenue": 1247262000, "cost_of_revenue": 768143000, "gross_profit": 479119000, "ebit": 159429000, "ebitda": 251455000, "pretax_income": null, "tax_provision": null, "net_income": 101879000, "net_income_to_common": 101879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117250000, "total_current_assets": 2235543000, "total_assets": 6348047000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 2734102000, "shares_outstanding": 109201866, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 171930000, "capital_expenditure": -62858000, "free_cash_flow": 109072000, "dividends_paid": null, "share_repurchases": -171000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390648, "ticker_id": 21307, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "251455000", "netIncome": "101879000", "grossProfit": "479119000", "totalRevenue": "1247262000", "costOfRevenue": "768143000", "interestExpense": "26726000", "operatingIncome": "159429000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "88426000" }, "balance": { "totalDebt": null, "totalAssets": "6348047000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "109201866", "totalCurrentAssets": "2235543000", "totalShareholderEquity": "2734102000", "totalCurrentLiabilities": "1606079000", "cashAndShortTermInvestments": "117250000" }, "cashflow": { "freeCashFlow": "109072000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "171930000", "repurchaseOfStock": "-171000", "capitalExpenditures": "-62858000" } }, "revenue": 1247262000, "cost_of_revenue": 768143000, "gross_profit": 479119000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159429000, "depreciation_amortisation": 88426000, "ebitda": 251455000, "interest_expense": 26726000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 101879000, "net_income_continuing_ops": null, "net_income_to_common": 101879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117250000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2235543000, "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": 6348047000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1606079000, "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": 2734102000, "shares_outstanding": 109201866, "operating_cash_flow": 171930000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -62858000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -171000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 109072000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "251455000", "netIncome": "101879000", "grossProfit": "479119000", "totalRevenue": "1247262000", "costOfRevenue": "768143000", "interestExpense": "26726000", "operatingIncome": "159429000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "88426000" }, "balance": { "totalDebt": null, "totalAssets": "6348047000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "109201866", "totalCurrentAssets": "2235543000", "totalShareholderEquity": "2734102000", "totalCurrentLiabilities": "1606079000", "cashAndShortTermInvestments": "117250000" }, "cashflow": { "freeCashFlow": "109072000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "171930000", "repurchaseOfStock": "-171000", "capitalExpenditures": "-62858000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "income_statement": { "revenue": 1099000000, "cost_of_revenue": 730000000, "gross_profit": 369000000, "ebit": 40000000, "ebitda": 132000000, "pretax_income": null, "tax_provision": null, "net_income": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129812000, "total_current_assets": 2204610000, "total_assets": 6398849000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 2814405000, "shares_outstanding": 109201866, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -144000000, "capital_expenditure": -32000000, "free_cash_flow": -176000000, "dividends_paid": null, "share_repurchases": -29000000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390649, "ticker_id": 21307, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "132000000", "netIncome": "4000000", "grossProfit": "369000000", "totalRevenue": "1099000000", "costOfRevenue": "730000000", "interestExpense": "28000000", "operatingIncome": "40000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "89000000" }, "balance": { "totalDebt": null, "totalAssets": "6398849000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "109201866", "totalCurrentAssets": "2204610000", "totalShareholderEquity": "2814405000", "totalCurrentLiabilities": "1582165000", "cashAndShortTermInvestments": "129812000" }, "cashflow": { "freeCashFlow": "-176000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-144000000", "repurchaseOfStock": "-29000000", "capitalExpenditures": "-32000000" } }, "revenue": 1099000000, "cost_of_revenue": 730000000, "gross_profit": 369000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40000000, "depreciation_amortisation": 89000000, "ebitda": 132000000, "interest_expense": 28000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4000000, "net_income_continuing_ops": null, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129812000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2204610000, "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": 6398849000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1582165000, "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": 2814405000, "shares_outstanding": 109201866, "operating_cash_flow": -144000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -29000000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -176000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "132000000", "netIncome": "4000000", "grossProfit": "369000000", "totalRevenue": "1099000000", "costOfRevenue": "730000000", "interestExpense": "28000000", "operatingIncome": "40000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "89000000" }, "balance": { "totalDebt": null, "totalAssets": "6398849000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "109201866", "totalCurrentAssets": "2204610000", "totalShareholderEquity": "2814405000", "totalCurrentLiabilities": "1582165000", "cashAndShortTermInvestments": "129812000" }, "cashflow": { "freeCashFlow": "-176000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-144000000", "repurchaseOfStock": "-29000000", "capitalExpenditures": "-32000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+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": 517000000, "long_term_debt": 1295000000, "total_debt": 2110000000, "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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390650, "ticker_id": 21307, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "2110000000", "totalAssets": null, "longTermDebt": "1295000000", "shortTermDebt": "517000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 517000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 1295000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2110000000, "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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "2110000000", "totalAssets": null, "longTermDebt": "1295000000", "shortTermDebt": "517000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+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": 282000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390652, "ticker_id": 21307, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:56.553964+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 }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "282000", "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": 282000, "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 }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "282000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 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" ] } } }