{ "ticker": { "uuid": "5260bcd5-6a81-413c-a354-46a555d3723b", "symbol": "CDS", "name": "CADENCE DESIGN SYSTEMS INC. R", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/5260bcd5-6a81-413c-a354-46a555d3723b/", "api_url": "https://sharemaestro.com/factors/api/tickers/5260bcd5-6a81-413c-a354-46a555d3723b/" }, "ticker_metadata": { "id": 14447, "uuid": "5260bcd5-6a81-413c-a354-46a555d3723b", "symbol": "CDS", "name": "CADENCE DESIGN SYSTEMS INC. R", "asset_type": "equity", "market_cap": 88509349888, "stock_exchange_id": 8, "industry": "Software - Application", "sector": "Technology", "description": "Cadence Design Systems, Inc. develops computational, AI-driven software, hardware, and silicon intellectual property products and solutions. The company offers functional verification services, such as Jasper, a formal verification platform; Xcelium, a parallel logic simulation platform; Verisium, a generative AI solution; Palladium, an enterprise emulation platform; and Protium, a prototyping platform for chip verification, as well as digital IC design and sign off products, including In novus platform; and custom IC design and simulation product include Virtuoso, a platform to design and verify analog. It also provides Xcelium logic simulator and other front-end verification and virtual prototyping technologies; controllers and physical interfaces; PCI Express, universal accelerator and compute express links, and multiple memory interfaces; and Ten Silica, a digital signal processor. In addition, the company's design IP portfolio includes serializer/deserializer, peripheral component interconnect, USB, and other standard protocols; and Secure-IC, a solution for embedded security IP. Additionally, it provides System Design and Analysis (SD&A) platform, a solution that enables end-to-end system-level design and verification across chips, packages, PCBs, and electronic systems; Allegro X and Orca X platforms for PCB and advanced packaging; Sigrity X for signal and power integrity; AIR for RF design; Fidelity for computational fluid dynamics; Celsius for thermal and airflow analysis; Clarity 3D solver for electromagnetic and power electronics analysis and simulation; Integrity 3D-IC solution for 3D-IC and multi-chiplet designs; the Optimality Intelligent System Explorer, Reality digital twin, and Millennium enterprise multiphasic platforms; Allegro system design platform; and molecular modeling and simulation solutions and services. The company has a strategic collaboration with NVIDIA. The company was incorporated in 1987 and is headquartered in San Jose, California.", "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": "5260bcd5-6a81-413c-a354-46a555d3723b", "symbol": "CDS", "name": "CADENCE DESIGN SYSTEMS INC. R", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/5260bcd5-6a81-413c-a354-46a555d3723b/", "api_url": "https://sharemaestro.com/factors/api/tickers/5260bcd5-6a81-413c-a354-46a555d3723b/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.22, "value": 0.01, "quality": 0.93, "momentum": 0.56, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 340.5, "market_cap": 93915348000, "pe_ratio": 80.2031, "earnings_yield": 0.0125, "ebitda_to_ev": 0.0207, "shareholder_yield": 0.0091, "roe": 0.1785, "piotroski_f_score": 7, "momentum_12_1": null, "volatility_252d": 0.9396 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:52.348068+00:00", "batch_id": "" }, "size": { "price_close": 340.5, "market_cap": 93915348000, "market_cap_usd": 93915348000, "enterprise_value": 95592034000, "shares_outstanding": 275816000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 80.2031, "pb_ratio": 14.3132, "ptbv_ratio": 14.3132, "ps_ratio": 16.9871, "pcf_ratio": 58.7874, "pfcf_ratio": 65.6791, "ev_ebitda": 48.2731, "ev_ebit": 55.5853, "ev_sales": 17.2904, "ev_fcf": 66.8517, "earnings_yield": 0.0125, "fcf_yield": 0.015, "price_to_sales": 16.9871, "price_to_book": 14.3132, "price_to_cashflow": 58.7874, "ebitda_to_ev": 0.0207, "sales_yield": 0.0578 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0091, "shareholder_yield": 0.0091, "debt_paydown_yield": null, "total_yield": 0.0091 }, "quality": { "gross_margin": 0.8608, "operating_margin": 0.3111, "net_margin": 0.2118, "ebitda_margin": 0.3582, "fcf_margin": 0.2586, "roe": 0.1785, "roa": 0.0968, "roic": 0.1566, "roc_greenblatt": null, "asset_turnover": 0.457, "cash_conversion": 1.2211, "accruals_ratio": -0.0353, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.2941, "revenue_stability_5y": 0.1692, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3934, "external_financing": 0.094 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.8467, "debt_to_assets": 0.2549, "interest_coverage": 14.4472, "current_ratio": 1.4707, "quick_ratio": 1.4707, "net_debt": 1676686000, "local_beta": 1.0347, "volatility_252d": 0.9396, "volatility_60d": 2.0684, "max_drawdown_12m": -0.2055, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.1412, "revenue_growth_3y_cagr": 0.1414, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0585, "eps_growth_3y_cagr": 0.0931, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4194, "book_value_growth_1y": 0.1801, "revenue_growth": 0.1412, "earnings_growth": 0.0585 }, "momentum": { "price_return_1m": 0.107, "price_return_3m": 0.3223, "price_return_6m": 0.1749, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.1749, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": 0, "distance_from_52w_low": 1.0557, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 5528613000, "gross_profit_ttm": 4758992000, "ebit_ttm": 1719736000, "ebitda_ttm": 1980236000, "net_income_ttm": 1170969000, "eps_diluted_ttm": 4.2455, "operating_cash_flow_ttm": 1597542000, "capital_expenditure_ttm": -167630000, "fcf_ttm": 1429912000, "dividends_paid_ttm": null, "share_repurchases_ttm": -995397000, "shares_issued_ttm": 141722000, "interest_expense_ttm": 119036000, "cash_and_equivalents": 1406668000, "total_current_assets": 3180400000, "total_current_liabilities": 2162508000, "net_ppe": null, "total_assets": 12098354000, "total_debt": 3083354000, "total_equity": 6561463000, "net_working_capital": 36224000, "book_value_per_share": 23.7893, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 23.7893 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 94, "rank_pb": 94, "rank_ptbv": 94, "rank_ps": 97, "rank_pcf": 96, "rank_ev_ebitda": 97, "rank_ev_ebit": 94, "rank_earnings_yield": 94, "rank_fcf_yield": 73, "rank_dividend_yield": 75, "rank_shareholder_yield": 68, "rank_total_yield": 77, "rank_roe": 29, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 6, "rank_fcf_margin": 13, "rank_piotroski": 16, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 99, "quality_composite": 7, "momentum_composite": 44, "growth_composite": 23, "yield_composite": 79, "svqf_composite": 95, "vc1_composite": 99, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.0964, "os_score": 0.22, "value_percentile": 0.01, "quality_percentile": 0.93, "momentum_percentile": 0.56, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "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": true } } }, "latest_snapshot_fields": { "id": 7683, "ticker_id": 14447, "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": "2026-06-07T12:29:52.348068+00:00", "batch_id": "", "os_score_delta": null, "price_close": 340.5, "market_cap": 93915348000, "market_cap_usd": 93915348000, "enterprise_value": 95592034000, "shares_outstanding": 275816000, "fx_rate_to_usd": null, "pe_ratio": 80.20310358, "pb_ratio": 14.31317193, "ptbv_ratio": 14.31317193, "ps_ratio": 16.98714452, "pcf_ratio": 58.78740465, "pfcf_ratio": 65.67911032, "ev_ebitda": 48.27305129, "ev_ebit": 55.58529565, "ev_sales": 17.29041877, "ev_fcf": 66.85169017, "earnings_yield": 0.01246835, "fcf_yield": 0.01495848, "dividend_yield": 0, "buyback_yield": 0.00908983, "shareholder_yield": 0.00908983, "debt_paydown_yield": null, "total_yield": 0.00908983, "gross_margin": 0.86079311, "operating_margin": 0.31106102, "net_margin": 0.21180159, "ebitda_margin": 0.35817953, "fcf_margin": 0.25863847, "roe": 0.17846157, "roa": 0.09678746, "roic": 0.15656454, "roc_greenblatt": null, "asset_turnover": 0.45697233, "cash_conversion": 1.22113566, "accruals_ratio": -0.03525876, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.84671019, "debt_to_assets": 0.25485731, "interest_coverage": 14.44719245, "current_ratio": 1.47069976, "quick_ratio": 1.47069976, "net_debt": 1676686000, "revenue_growth_1y": 0.141232, "revenue_growth_3y_cagr": 0.14143248, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.05852838, "eps_growth_3y_cagr": 0.09312086, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.41940718, "book_value_growth_1y": 0.18014707, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.294079, "revenue_stability_5y": 0.169219, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10695707, "price_return_3m": 0.3223301, "price_return_6m": 0.17494829, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 1.0556629, "relative_strength": null, "local_beta": 1.0347, "volatility_252d": 0.939591, "volatility_60d": 2.068413, "max_drawdown_12m": -0.20548651, "revenue_ttm": 5528613000, "gross_profit_ttm": 4758992000, "ebit_ttm": 1719736000, "ebitda_ttm": 1980236000, "net_income_ttm": 1170969000, "eps_diluted_ttm": 4.24547162, "operating_cash_flow_ttm": 1597542000, "capital_expenditure_ttm": -167630000, "fcf_ttm": 1429912000, "dividends_paid_ttm": null, "share_repurchases_ttm": -995397000, "shares_issued_ttm": 141722000, "interest_expense_ttm": 119036000, "cash_and_equivalents": 1406668000, "total_current_assets": 3180400000, "total_current_liabilities": 2162508000, "net_ppe": null, "total_assets": 12098354000, "total_debt": 3083354000, "total_equity": 6561463000, "net_working_capital": 36224000, "book_value_per_share": 23.78927618, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 23.78927618, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 94, "rank_pb": 94, "rank_ptbv": 94, "rank_ps": 97, "rank_pcf": 96, "rank_ev_ebitda": 97, "rank_ev_ebit": 94, "rank_earnings_yield": 94, "rank_fcf_yield": 73, "rank_dividend_yield": 75, "rank_shareholder_yield": 68, "rank_total_yield": 77, "rank_roe": 29, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 6, "rank_fcf_margin": 13, "rank_piotroski": 16, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 99, "quality_composite": 7, "momentum_composite": 44, "growth_composite": 23, "yield_composite": 79, "svqf_composite": 95, "vc1_composite": 99, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "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": 340.5, "os": 0.22, "value": 0.01, "quality": 0.93, "momentum": 0.56, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 80.2031, "earnings_yield": 0.0125, "shareholder_yield": 0.0091, "roe": 0.1785, "momentum_12_1": null, "complete_fields": { "id": 7683, "ticker_id": 14447, "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": "2026-06-07T12:29:52.348068+00:00", "batch_id": "", "os_score_delta": null, "price_close": 340.5, "market_cap": 93915348000, "market_cap_usd": 93915348000, "enterprise_value": 95592034000, "shares_outstanding": 275816000, "fx_rate_to_usd": null, "pe_ratio": 80.20310358, "pb_ratio": 14.31317193, "ptbv_ratio": 14.31317193, "ps_ratio": 16.98714452, "pcf_ratio": 58.78740465, "pfcf_ratio": 65.67911032, "ev_ebitda": 48.27305129, "ev_ebit": 55.58529565, "ev_sales": 17.29041877, "ev_fcf": 66.85169017, "earnings_yield": 0.01246835, "fcf_yield": 0.01495848, "dividend_yield": 0, "buyback_yield": 0.00908983, "shareholder_yield": 0.00908983, "debt_paydown_yield": null, "total_yield": 0.00908983, "gross_margin": 0.86079311, "operating_margin": 0.31106102, "net_margin": 0.21180159, "ebitda_margin": 0.35817953, "fcf_margin": 0.25863847, "roe": 0.17846157, "roa": 0.09678746, "roic": 0.15656454, "roc_greenblatt": null, "asset_turnover": 0.45697233, "cash_conversion": 1.22113566, "accruals_ratio": -0.03525876, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.84671019, "debt_to_assets": 0.25485731, "interest_coverage": 14.44719245, "current_ratio": 1.47069976, "quick_ratio": 1.47069976, "net_debt": 1676686000, "revenue_growth_1y": 0.141232, "revenue_growth_3y_cagr": 0.14143248, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.05852838, "eps_growth_3y_cagr": 0.09312086, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.41940718, "book_value_growth_1y": 0.18014707, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.294079, "revenue_stability_5y": 0.169219, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10695707, "price_return_3m": 0.3223301, "price_return_6m": 0.17494829, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 1.0556629, "relative_strength": null, "local_beta": 1.0347, "volatility_252d": 0.939591, "volatility_60d": 2.068413, "max_drawdown_12m": -0.20548651, "revenue_ttm": 5528613000, "gross_profit_ttm": 4758992000, "ebit_ttm": 1719736000, "ebitda_ttm": 1980236000, "net_income_ttm": 1170969000, "eps_diluted_ttm": 4.24547162, "operating_cash_flow_ttm": 1597542000, "capital_expenditure_ttm": -167630000, "fcf_ttm": 1429912000, "dividends_paid_ttm": null, "share_repurchases_ttm": -995397000, "shares_issued_ttm": 141722000, "interest_expense_ttm": 119036000, "cash_and_equivalents": 1406668000, "total_current_assets": 3180400000, "total_current_liabilities": 2162508000, "net_ppe": null, "total_assets": 12098354000, "total_debt": 3083354000, "total_equity": 6561463000, "net_working_capital": 36224000, "book_value_per_share": 23.78927618, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 23.78927618, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 94, "rank_pb": 94, "rank_ptbv": 94, "rank_ps": 97, "rank_pcf": 96, "rank_ev_ebitda": 97, "rank_ev_ebit": 94, "rank_earnings_yield": 94, "rank_fcf_yield": 73, "rank_dividend_yield": 75, "rank_shareholder_yield": 68, "rank_total_yield": 77, "rank_roe": 29, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 6, "rank_fcf_margin": 13, "rank_piotroski": 16, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 54, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 99, "quality_composite": 7, "momentum_composite": 44, "growth_composite": 23, "yield_composite": 79, "svqf_composite": 95, "vc1_composite": 99, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "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": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "income_statement": { "revenue": 5296759000, "cost_of_revenue": 722249000, "gross_profit": 4574510000, "ebit": 1649781000, "ebitda": 1872428000, "pretax_income": null, "tax_provision": null, "net_income": 1108888000, "net_income_to_common": 1108888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2616439000, "total_liabilities": null, "total_equity": 5474181000, "shares_outstanding": 271799000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1728781000, "capital_expenditure": -141871000, "free_cash_flow": 1586910000, "dividends_paid": null, "share_repurchases": -1094876000, "shares_issued": 145901000, "net_debt_issued": null }, "complete_fields": { "id": 384962, "ticker_id": 14447, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1872428000", "netIncome": "1108888000", "grossProfit": "4574510000", "totalRevenue": "5296759000", "costOfRevenue": "722249000", "interestExpense": "116541000", "operatingIncome": "1649781000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "1768772000", "depreciationAndAmortization": "233844000" }, "balance": { "totalDebt": "2616439000", "totalAssets": "10153148000", "longTermDebt": "2480150000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "271799000", "totalCurrentAssets": "4669673000", "totalShareholderEquity": "5474181000", "totalCurrentLiabilities": "1635291000", "cashAndShortTermInvestments": "3001317000" }, "cashflow": { "freeCashFlow": "1586910000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "145901000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1728781000", "repurchaseOfStock": "-1094876000", "capitalExpenditures": "-141871000" } }, "revenue": 5296759000, "cost_of_revenue": 722249000, "gross_profit": 4574510000, "research_and_development": 1768772000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1649781000, "depreciation_amortisation": 233844000, "ebitda": 1872428000, "interest_expense": 116541000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1108888000, "net_income_continuing_ops": null, "net_income_to_common": 1108888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3001317000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4669673000, "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": 10153148000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1635291000, "long_term_debt": 2480150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2616439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5474181000, "shares_outstanding": 271799000, "operating_cash_flow": 1728781000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -141871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1094876000, "shares_issued": 145901000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1586910000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1872428000", "netIncome": "1108888000", "grossProfit": "4574510000", "totalRevenue": "5296759000", "costOfRevenue": "722249000", "interestExpense": "116541000", "operatingIncome": "1649781000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "1768772000", "depreciationAndAmortization": "233844000" }, "balance": { "totalDebt": "2616439000", "totalAssets": "10153148000", "longTermDebt": "2480150000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "271799000", "totalCurrentAssets": "4669673000", "totalShareholderEquity": "5474181000", "totalCurrentLiabilities": "1635291000", "cashAndShortTermInvestments": "3001317000" }, "cashflow": { "freeCashFlow": "1586910000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "145901000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1728781000", "repurchaseOfStock": "-1094876000", "capitalExpenditures": "-141871000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "income_statement": { "revenue": 4641264000, "cost_of_revenue": 647502000, "gross_profit": 3993762000, "ebit": 1382850000, "ebitda": 1666833000, "pretax_income": null, "tax_provision": null, "net_income": 1055484000, "net_income_to_common": 1055484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2644030000, "total_current_assets": 4016079000, "total_assets": 8974482000, "short_term_debt": null, "long_term_debt": 2476183000, "total_debt": 2585076000, "total_liabilities": null, "total_equity": 4673578000, "shares_outstanding": 273851000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1260551000, "capital_expenditure": -142542000, "free_cash_flow": 1118009000, "dividends_paid": null, "share_repurchases": -787763000, "shares_issued": 204237000, "net_debt_issued": 1846595000 }, "complete_fields": { "id": 384967, "ticker_id": 14447, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1666833000", "netIncome": "1055484000", "grossProfit": "3993762000", "totalRevenue": "4641264000", "costOfRevenue": "647502000", "interestExpense": "75999000", "operatingIncome": "1382850000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1549093000", "depreciationAndAmortization": "195015000" }, "balance": { "totalDebt": "2585076000", "totalAssets": "8974482000", "longTermDebt": "2476183000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "273851000", "totalCurrentAssets": "4016079000", "totalShareholderEquity": "4673578000", "totalCurrentLiabilities": "1370105000", "cashAndShortTermInvestments": "2644030000" }, "cashflow": { "freeCashFlow": "1118009000", "dividendsPaid": null, "issuanceOfDebt": "3196595000", "issuanceOfStock": "204237000", "repaymentOfDebt": "-1350000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1260551000", "repurchaseOfStock": "-787763000", "capitalExpenditures": "-142542000" } }, "revenue": 4641264000, "cost_of_revenue": 647502000, "gross_profit": 3993762000, "research_and_development": 1549093000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1382850000, "depreciation_amortisation": 195015000, "ebitda": 1666833000, "interest_expense": 75999000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1055484000, "net_income_continuing_ops": null, "net_income_to_common": 1055484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2644030000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4016079000, "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": 8974482000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1370105000, "long_term_debt": 2476183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2585076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4673578000, "shares_outstanding": 273851000, "operating_cash_flow": 1260551000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -142542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -787763000, "shares_issued": 204237000, "net_debt_issued": 1846595000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1118009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1666833000", "netIncome": "1055484000", "grossProfit": "3993762000", "totalRevenue": "4641264000", "costOfRevenue": "647502000", "interestExpense": "75999000", "operatingIncome": "1382850000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1549093000", "depreciationAndAmortization": "195015000" }, "balance": { "totalDebt": "2585076000", "totalAssets": "8974482000", "longTermDebt": "2476183000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "273851000", "totalCurrentAssets": "4016079000", "totalShareholderEquity": "4673578000", "totalCurrentLiabilities": "1370105000", "cashAndShortTermInvestments": "2644030000" }, "cashflow": { "freeCashFlow": "1118009000", "dividendsPaid": null, "issuanceOfDebt": "3196595000", "issuanceOfStock": "204237000", "repaymentOfDebt": "-1350000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1260551000", "repurchaseOfStock": "-787763000", "capitalExpenditures": "-142542000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "income_statement": { "revenue": 4089986000, "cost_of_revenue": 435041000, "gross_profit": 3654945000, "ebit": 1262238000, "ebitda": 1463854000, "pretax_income": null, "tax_provision": null, "net_income": 1041144000, "net_income_to_common": 1041144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008152000, "total_current_assets": 1976217000, "total_assets": 5669491000, "short_term_debt": 349285000, "long_term_debt": 299771000, "total_debt": 764414000, "total_liabilities": null, "total_equity": 3404271000, "shares_outstanding": 271706000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1349176000, "capital_expenditure": -102503000, "free_cash_flow": 1246673000, "dividends_paid": null, "share_repurchases": -836530000, "shares_issued": 132957000, "net_debt_issued": -100000000 }, "complete_fields": { "id": 384969, "ticker_id": 14447, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1463854000", "netIncome": "1041144000", "grossProfit": "3654945000", "totalRevenue": "4089986000", "costOfRevenue": "435041000", "interestExpense": "36185000", "operatingIncome": "1262238000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1441796000", "depreciationAndAmortization": "145743000" }, "balance": { "totalDebt": "764414000", "totalAssets": "5669491000", "longTermDebt": "299771000", "shortTermDebt": "349285000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "271706000", "totalCurrentAssets": "1976217000", "totalShareholderEquity": "3404271000", "totalCurrentLiabilities": "1590867000", "cashAndShortTermInvestments": "1008152000" }, "cashflow": { "freeCashFlow": "1246673000", "dividendsPaid": null, "issuanceOfDebt": "50000000", "issuanceOfStock": "132957000", "repaymentOfDebt": "-150000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1349176000", "repurchaseOfStock": "-836530000", "capitalExpenditures": "-102503000" } }, "revenue": 4089986000, "cost_of_revenue": 435041000, "gross_profit": 3654945000, "research_and_development": 1441796000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1262238000, "depreciation_amortisation": 145743000, "ebitda": 1463854000, "interest_expense": 36185000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1041144000, "net_income_continuing_ops": null, "net_income_to_common": 1041144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1008152000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1976217000, "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": 5669491000, "short_term_debt": 349285000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1590867000, "long_term_debt": 299771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 764414000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3404271000, "shares_outstanding": 271706000, "operating_cash_flow": 1349176000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -102503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -836530000, "shares_issued": 132957000, "net_debt_issued": -100000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1246673000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1463854000", "netIncome": "1041144000", "grossProfit": "3654945000", "totalRevenue": "4089986000", "costOfRevenue": "435041000", "interestExpense": "36185000", "operatingIncome": "1262238000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1441796000", "depreciationAndAmortization": "145743000" }, "balance": { "totalDebt": "764414000", "totalAssets": "5669491000", "longTermDebt": "299771000", "shortTermDebt": "349285000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "271706000", "totalCurrentAssets": "1976217000", "totalShareholderEquity": "3404271000", "totalCurrentLiabilities": "1590867000", "cashAndShortTermInvestments": "1008152000" }, "cashflow": { "freeCashFlow": "1246673000", "dividendsPaid": null, "issuanceOfDebt": "50000000", "issuanceOfStock": "132957000", "repaymentOfDebt": "-150000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1349176000", "repurchaseOfStock": "-836530000", "capitalExpenditures": "-102503000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "income_statement": { "revenue": 3561718000, "cost_of_revenue": 371623000, "gross_profit": 3190095000, "ebit": 1073741000, "ebitda": 1203727000, "pretax_income": null, "tax_provision": null, "net_income": 848952000, "net_income_to_common": 848952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 882325000, "total_current_assets": 1706767000, "total_assets": 5137071000, "short_term_debt": 100000000, "long_term_debt": 648078000, "total_debt": 887415000, "total_liabilities": null, "total_equity": 2745113000, "shares_outstanding": 272675000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1241894000, "capital_expenditure": -124215000, "free_cash_flow": 1117679000, "dividends_paid": null, "share_repurchases": -1161955000, "shares_issued": 105331000, "net_debt_issued": 400000000 }, "complete_fields": { "id": 384970, "ticker_id": 14447, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1203727000", "netIncome": "848952000", "grossProfit": "3190095000", "totalRevenue": "3561718000", "costOfRevenue": "371623000", "interestExpense": "22934000", "operatingIncome": "1073741000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "1251544000", "depreciationAndAmortization": "135430000" }, "balance": { "totalDebt": "887415000", "totalAssets": "5137071000", "longTermDebt": "648078000", "shortTermDebt": "100000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "272675000", "totalCurrentAssets": "1706767000", "totalShareholderEquity": "2745113000", "totalCurrentLiabilities": "1347696000", "cashAndShortTermInvestments": "882325000" }, "cashflow": { "freeCashFlow": "1117679000", "dividendsPaid": null, "issuanceOfDebt": "885000000", "issuanceOfStock": "105331000", "repaymentOfDebt": "-485000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1241894000", "repurchaseOfStock": "-1161955000", "capitalExpenditures": "-124215000" } }, "revenue": 3561718000, "cost_of_revenue": 371623000, "gross_profit": 3190095000, "research_and_development": 1251544000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1073741000, "depreciation_amortisation": 135430000, "ebitda": 1203727000, "interest_expense": 22934000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 848952000, "net_income_continuing_ops": null, "net_income_to_common": 848952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 882325000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1706767000, "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": 5137071000, "short_term_debt": 100000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1347696000, "long_term_debt": 648078000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 887415000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2745113000, "shares_outstanding": 272675000, "operating_cash_flow": 1241894000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -124215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1161955000, "shares_issued": 105331000, "net_debt_issued": 400000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1117679000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1203727000", "netIncome": "848952000", "grossProfit": "3190095000", "totalRevenue": "3561718000", "costOfRevenue": "371623000", "interestExpense": "22934000", "operatingIncome": "1073741000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "1251544000", "depreciationAndAmortization": "135430000" }, "balance": { "totalDebt": "887415000", "totalAssets": "5137071000", "longTermDebt": "648078000", "shortTermDebt": "100000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "272675000", "totalCurrentAssets": "1706767000", "totalShareholderEquity": "2745113000", "totalCurrentLiabilities": "1347696000", "cashAndShortTermInvestments": "882325000" }, "cashflow": { "freeCashFlow": "1117679000", "dividendsPaid": null, "issuanceOfDebt": "885000000", "issuanceOfStock": "105331000", "repaymentOfDebt": "-485000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1241894000", "repurchaseOfStock": "-1161955000", "capitalExpenditures": "-124215000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384971, "ticker_id": 14447, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 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": "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": 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": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "income_statement": { "revenue": 1474220000, "cost_of_revenue": 214535000, "gross_profit": 1259685000, "ebit": 431336000, "ebitda": 544088000, "pretax_income": null, "tax_provision": null, "net_income": 335660000, "net_income_to_common": 335660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1406668000, "total_current_assets": 3180400000, "total_assets": 12098354000, "short_term_debt": 425000000, "long_term_debt": 2481170000, "total_debt": 3083354000, "total_liabilities": null, "total_equity": 6561463000, "shares_outstanding": 275816000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 355782000, "capital_expenditure": -48820000, "free_cash_flow": 306962000, "dividends_paid": null, "share_repurchases": -323094000, "shares_issued": 72610000, "net_debt_issued": 425000000 }, "complete_fields": { "id": 384960, "ticker_id": 14447, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "544088000", "netIncome": "335660000", "grossProfit": "1259685000", "totalRevenue": "1474220000", "costOfRevenue": "214535000", "interestExpense": "31613000", "operatingIncome": "431336000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "508437000", "depreciationAndAmortization": "84372000" }, "balance": { "totalDebt": "3083354000", "totalAssets": "12098354000", "longTermDebt": "2481170000", "shortTermDebt": "425000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "275816000", "totalCurrentAssets": "3180400000", "totalShareholderEquity": "6561463000", "totalCurrentLiabilities": "2162508000", "cashAndShortTermInvestments": "1406668000" }, "cashflow": { "freeCashFlow": "306962000", "dividendsPaid": null, "issuanceOfDebt": "425000000", "issuanceOfStock": "72610000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "355782000", "repurchaseOfStock": "-323094000", "capitalExpenditures": "-48820000" } }, "revenue": 1474220000, "cost_of_revenue": 214535000, "gross_profit": 1259685000, "research_and_development": 508437000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 431336000, "depreciation_amortisation": 84372000, "ebitda": 544088000, "interest_expense": 31613000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 335660000, "net_income_continuing_ops": null, "net_income_to_common": 335660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1406668000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3180400000, "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": 12098354000, "short_term_debt": 425000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2162508000, "long_term_debt": 2481170000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3083354000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6561463000, "shares_outstanding": 275816000, "operating_cash_flow": 355782000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -48820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -323094000, "shares_issued": 72610000, "net_debt_issued": 425000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 306962000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "544088000", "netIncome": "335660000", "grossProfit": "1259685000", "totalRevenue": "1474220000", "costOfRevenue": "214535000", "interestExpense": "31613000", "operatingIncome": "431336000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "508437000", "depreciationAndAmortization": "84372000" }, "balance": { "totalDebt": "3083354000", "totalAssets": "12098354000", "longTermDebt": "2481170000", "shortTermDebt": "425000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "275816000", "totalCurrentAssets": "3180400000", "totalShareholderEquity": "6561463000", "totalCurrentLiabilities": "2162508000", "cashAndShortTermInvestments": "1406668000" }, "cashflow": { "freeCashFlow": "306962000", "dividendsPaid": null, "issuanceOfDebt": "425000000", "issuanceOfStock": "72610000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "355782000", "repurchaseOfStock": "-323094000", "capitalExpenditures": "-48820000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "income_statement": { "revenue": 1440114000, "cost_of_revenue": 188726000, "gross_profit": 1251388000, "ebit": 465225000, "ebitda": 591274000, "pretax_income": null, "tax_provision": null, "net_income": 388136000, "net_income_to_common": 388136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3001317000, "total_current_assets": 4669673000, "total_assets": 10153148000, "short_term_debt": null, "long_term_debt": 2480150000, "total_debt": 2616439000, "total_liabilities": null, "total_equity": 5474181000, "shares_outstanding": 271799000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 553495000, "capital_expenditure": -41041000, "free_cash_flow": 512454000, "dividends_paid": null, "share_repurchases": -221721000, "shares_issued": 7832000, "net_debt_issued": null }, "complete_fields": { "id": 384961, "ticker_id": 14447, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "591274000", "netIncome": "388136000", "grossProfit": "1251388000", "totalRevenue": "1440114000", "costOfRevenue": "188726000", "interestExpense": "29440000", "operatingIncome": "465225000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "464582000", "depreciationAndAmortization": "68873000" }, "balance": { "totalDebt": "2616439000", "totalAssets": "10153148000", "longTermDebt": "2480150000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "271799000", "totalCurrentAssets": "4669673000", "totalShareholderEquity": "5474181000", "totalCurrentLiabilities": "1635291000", "cashAndShortTermInvestments": "3001317000" }, "cashflow": { "freeCashFlow": "512454000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "7832000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "553495000", "repurchaseOfStock": "-221721000", "capitalExpenditures": "-41041000" } }, "revenue": 1440114000, "cost_of_revenue": 188726000, "gross_profit": 1251388000, "research_and_development": 464582000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 465225000, "depreciation_amortisation": 68873000, "ebitda": 591274000, "interest_expense": 29440000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 388136000, "net_income_continuing_ops": null, "net_income_to_common": 388136000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3001317000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4669673000, "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": 10153148000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1635291000, "long_term_debt": 2480150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2616439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5474181000, "shares_outstanding": 271799000, "operating_cash_flow": 553495000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -41041000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -221721000, "shares_issued": 7832000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 512454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "591274000", "netIncome": "388136000", "grossProfit": "1251388000", "totalRevenue": "1440114000", "costOfRevenue": "188726000", "interestExpense": "29440000", "operatingIncome": "465225000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "464582000", "depreciationAndAmortization": "68873000" }, "balance": { "totalDebt": "2616439000", "totalAssets": "10153148000", "longTermDebt": "2480150000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "271799000", "totalCurrentAssets": "4669673000", "totalShareholderEquity": "5474181000", "totalCurrentLiabilities": "1635291000", "cashAndShortTermInvestments": "3001317000" }, "cashflow": { "freeCashFlow": "512454000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "7832000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "553495000", "repurchaseOfStock": "-221721000", "capitalExpenditures": "-41041000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "income_statement": { "revenue": 1338838000, "cost_of_revenue": 182193000, "gross_profit": 1156645000, "ebit": 452786000, "ebitda": 477568000, "pretax_income": null, "tax_provision": null, "net_income": 287122000, "net_income_to_common": 287122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2753246000, "total_current_assets": 4287040000, "total_assets": 9599271000, "short_term_debt": null, "long_term_debt": 2479142000, "total_debt": 2479142000, "total_liabilities": null, "total_equity": 5199002000, "shares_outstanding": 272201000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 310662000, "capital_expenditure": -33684000, "free_cash_flow": 276978000, "dividends_paid": null, "share_repurchases": -253805000, "shares_issued": 59747000, "net_debt_issued": null }, "complete_fields": { "id": 384963, "ticker_id": 14447, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "477568000", "netIncome": "287122000", "grossProfit": "1156645000", "totalRevenue": "1338838000", "costOfRevenue": "182193000", "interestExpense": "29035000", "operatingIncome": "452786000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "423031000", "depreciationAndAmortization": "55750000" }, "balance": { "totalDebt": "2479142000", "totalAssets": "9599271000", "longTermDebt": "2479142000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "272201000", "totalCurrentAssets": "4287040000", "totalShareholderEquity": "5199002000", "totalCurrentLiabilities": "1406557000", "cashAndShortTermInvestments": "2753246000" }, "cashflow": { "freeCashFlow": "276978000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "59747000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "310662000", "repurchaseOfStock": "-253805000", "capitalExpenditures": "-33684000" } }, "revenue": 1338838000, "cost_of_revenue": 182193000, "gross_profit": 1156645000, "research_and_development": 423031000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 452786000, "depreciation_amortisation": 55750000, "ebitda": 477568000, "interest_expense": 29035000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 287122000, "net_income_continuing_ops": null, "net_income_to_common": 287122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2753246000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4287040000, "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": 9599271000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1406557000, "long_term_debt": 2479142000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2479142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5199002000, "shares_outstanding": 272201000, "operating_cash_flow": 310662000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -253805000, "shares_issued": 59747000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 276978000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "477568000", "netIncome": "287122000", "grossProfit": "1156645000", "totalRevenue": "1338838000", "costOfRevenue": "182193000", "interestExpense": "29035000", "operatingIncome": "452786000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "423031000", "depreciationAndAmortization": "55750000" }, "balance": { "totalDebt": "2479142000", "totalAssets": "9599271000", "longTermDebt": "2479142000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "272201000", "totalCurrentAssets": "4287040000", "totalShareholderEquity": "5199002000", "totalCurrentLiabilities": "1406557000", "cashAndShortTermInvestments": "2753246000" }, "cashflow": { "freeCashFlow": "276978000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "59747000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "310662000", "repurchaseOfStock": "-253805000", "capitalExpenditures": "-33684000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "income_statement": { "revenue": 1275441000, "cost_of_revenue": 184167000, "gross_profit": 1091274000, "ebit": 370389000, "ebitda": 367306000, "pretax_income": null, "tax_provision": null, "net_income": 160051000, "net_income_to_common": 160051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2822762000, "total_current_assets": 4222543000, "total_assets": 9508698000, "short_term_debt": null, "long_term_debt": 2478145000, "total_debt": 2478145000, "total_liabilities": null, "total_equity": 5006538000, "shares_outstanding": 272490000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 377603000, "capital_expenditure": -44085000, "free_cash_flow": 333518000, "dividends_paid": null, "share_repurchases": -196777000, "shares_issued": 1533000, "net_debt_issued": null }, "complete_fields": { "id": 384964, "ticker_id": 14447, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "367306000", "netIncome": "160051000", "grossProfit": "1091274000", "totalRevenue": "1275441000", "costOfRevenue": "184167000", "interestExpense": "28948000", "operatingIncome": "370389000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "442057000", "depreciationAndAmortization": "57751000" }, "balance": { "totalDebt": "2478145000", "totalAssets": "9508698000", "longTermDebt": "2478145000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "272490000", "totalCurrentAssets": "4222543000", "totalShareholderEquity": "5006538000", "totalCurrentLiabilities": "1496565000", "cashAndShortTermInvestments": "2822762000" }, "cashflow": { "freeCashFlow": "333518000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "1533000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "377603000", "repurchaseOfStock": "-196777000", "capitalExpenditures": "-44085000" } }, "revenue": 1275441000, "cost_of_revenue": 184167000, "gross_profit": 1091274000, "research_and_development": 442057000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 370389000, "depreciation_amortisation": 57751000, "ebitda": 367306000, "interest_expense": 28948000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 160051000, "net_income_continuing_ops": null, "net_income_to_common": 160051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2822762000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4222543000, "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": 9508698000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1496565000, "long_term_debt": 2478145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2478145000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5006538000, "shares_outstanding": 272490000, "operating_cash_flow": 377603000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -44085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -196777000, "shares_issued": 1533000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 333518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "367306000", "netIncome": "160051000", "grossProfit": "1091274000", "totalRevenue": "1275441000", "costOfRevenue": "184167000", "interestExpense": "28948000", "operatingIncome": "370389000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "442057000", "depreciationAndAmortization": "57751000" }, "balance": { "totalDebt": "2478145000", "totalAssets": "9508698000", "longTermDebt": "2478145000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "272490000", "totalCurrentAssets": "4222543000", "totalShareholderEquity": "5006538000", "totalCurrentLiabilities": "1496565000", "cashAndShortTermInvestments": "2822762000" }, "cashflow": { "freeCashFlow": "333518000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "1533000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "377603000", "repurchaseOfStock": "-196777000", "capitalExpenditures": "-44085000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "income_statement": { "revenue": 1242366000, "cost_of_revenue": 167161000, "gross_profit": 1075205000, "ebit": 361383000, "ebitda": 436280000, "pretax_income": null, "tax_provision": null, "net_income": 273579000, "net_income_to_common": 273579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2777674000, "total_current_assets": 3998087000, "total_assets": 9013486000, "short_term_debt": null, "long_term_debt": 2477159000, "total_debt": 2477159000, "total_liabilities": null, "total_equity": 4776257000, "shares_outstanding": 273042000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 487021000, "capital_expenditure": -23061000, "free_cash_flow": 463960000, "dividends_paid": null, "share_repurchases": -422573000, "shares_issued": 76789000, "net_debt_issued": null }, "complete_fields": { "id": 384965, "ticker_id": 14447, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "436280000", "netIncome": "273579000", "grossProfit": "1075205000", "totalRevenue": "1242366000", "costOfRevenue": "167161000", "interestExpense": "29118000", "operatingIncome": "361383000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "439102000", "depreciationAndAmortization": "51470000" }, "balance": { "totalDebt": "2477159000", "totalAssets": "9013486000", "longTermDebt": "2477159000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "273042000", "totalCurrentAssets": "3998087000", "totalShareholderEquity": "4776257000", "totalCurrentLiabilities": "1300767000", "cashAndShortTermInvestments": "2777674000" }, "cashflow": { "freeCashFlow": "463960000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "76789000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "487021000", "repurchaseOfStock": "-422573000", "capitalExpenditures": "-23061000" } }, "revenue": 1242366000, "cost_of_revenue": 167161000, "gross_profit": 1075205000, "research_and_development": 439102000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361383000, "depreciation_amortisation": 51470000, "ebitda": 436280000, "interest_expense": 29118000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 273579000, "net_income_continuing_ops": null, "net_income_to_common": 273579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2777674000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3998087000, "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": 9013486000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1300767000, "long_term_debt": 2477159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2477159000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4776257000, "shares_outstanding": 273042000, "operating_cash_flow": 487021000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -422573000, "shares_issued": 76789000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 463960000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "436280000", "netIncome": "273579000", "grossProfit": "1075205000", "totalRevenue": "1242366000", "costOfRevenue": "167161000", "interestExpense": "29118000", "operatingIncome": "361383000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "439102000", "depreciationAndAmortization": "51470000" }, "balance": { "totalDebt": "2477159000", "totalAssets": "9013486000", "longTermDebt": "2477159000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "273042000", "totalCurrentAssets": "3998087000", "totalShareholderEquity": "4776257000", "totalCurrentLiabilities": "1300767000", "cashAndShortTermInvestments": "2777674000" }, "cashflow": { "freeCashFlow": "463960000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "76789000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "487021000", "repurchaseOfStock": "-422573000", "capitalExpenditures": "-23061000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -350000000 }, "complete_fields": { "id": 384966, "ticker_id": 14447, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-350000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -350000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-350000000", "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": "2026-06-07T11:51:40.648405+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": 349958000, "long_term_debt": null, "total_debt": 349958000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000000 }, "complete_fields": { "id": 384968, "ticker_id": 14447, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:51:40.648405+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "349958000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000000", "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": 349958000, "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": 349958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000000, "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": "349958000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1000000000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }