{ "ticker": { "uuid": "52803e3d-534c-42df-a5f9-389472b0b5f5", "symbol": "ILT", "name": "Illinois Tool Works Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/52803e3d-534c-42df-a5f9-389472b0b5f5/", "api_url": "https://sharemaestro.com/factors/api/tickers/52803e3d-534c-42df-a5f9-389472b0b5f5/" }, "latest_snapshot": { "ticker": { "uuid": "52803e3d-534c-42df-a5f9-389472b0b5f5", "symbol": "ILT", "name": "Illinois Tool Works Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/52803e3d-534c-42df-a5f9-389472b0b5f5/", "api_url": "https://sharemaestro.com/factors/api/tickers/52803e3d-534c-42df-a5f9-389472b0b5f5/" }, "week_end_date": "2026-08-09", "universe": "EUR_DE", "score": { "os": 0.31, "value": 0.12, "quality": 0.82, "momentum": 0.63, "coverage": 0.909, "confidence": 0.851, "delta": 0 }, "headline_factors": { "price": 255.8, "market_cap": 72851840854.4, "pe_ratio": 23.2456, "earnings_yield": 0.0528, "ebitda_to_ev": 0.0583, "shareholder_yield": 0.0414, "roe": 0.9706, "piotroski_f_score": 5, "momentum_12_1": 0.0929, "volatility_252d": 0.2167 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 23.2456, "ev_ebitda": 17.1397, "earnings_yield": 0.0528, "fcf_yield": 0.0337, "shareholder_yield": 0.0414 }, "quality": { "roe": 0.9706, "roic": 0.2782, "gross_margin": 0.4412, "fcf_margin": 0.1689, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0092, "eps_growth_1y": -0.1045, "fcf_growth_1y": -0.0482 }, "momentum": { "price_return_12m": 0.1836, "momentum_12_1": 0.0929, "relative_strength": 0.0944 }, "scores": { "value_percentile": 0.12, "quality_percentile": 0.82, "momentum_percentile": 0.63, "growth_composite": 80, "yield_composite": 37, "overall_composite": 69, "os_score": 0.31, "factor_coverage": 0.909, "signal_confidence": 0.851 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 218.09, "os": 0.25, "value": 0.16, "quality": 0.83, "momentum": 0.39, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 20.0207, "earnings_yield": 0.0603, "shareholder_yield": 0.0481, "roe": 0.9706, "momentum_12_1": 0.0209 }, { "week_end_date": "2026-06-14", "price": 219.38, "os": 0.25, "value": 0.15, "quality": 0.83, "momentum": 0.41, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 20.1392, "earnings_yield": 0.06, "shareholder_yield": 0.0478, "roe": 0.9706, "momentum_12_1": 0.0388 }, { "week_end_date": "2026-06-21", "price": 224.65, "os": 0.26, "value": 0.15, "quality": 0.84, "momentum": 0.42, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 20.6224, "earnings_yield": 0.0587, "shareholder_yield": 0.0467, "roe": 0.9706, "momentum_12_1": 0.0565 }, { "week_end_date": "2026-06-28", "price": 233.48, "os": 0.24, "value": 0.13, "quality": 0.83, "momentum": 0.44, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 21.4338, "earnings_yield": 0.0568, "shareholder_yield": 0.0449, "roe": 0.9706, "momentum_12_1": 0.0257 }, { "week_end_date": "2026-07-05", "price": 240.1, "os": 0.3, "value": 0.13, "quality": 0.83, "momentum": 0.58, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 22.0411, "earnings_yield": 0.0554, "shareholder_yield": 0.0441, "roe": 0.9706, "momentum_12_1": 0.024 }, { "week_end_date": "2026-07-12", "price": 236.2, "os": 0.23, "value": 0.13, "quality": 0.83, "momentum": 0.41, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 21.6831, "earnings_yield": 0.0562, "shareholder_yield": 0.0449, "roe": 0.9706, "momentum_12_1": 0.0096 }, { "week_end_date": "2026-07-19", "price": 244.1, "os": 0.3, "value": 0.12, "quality": 0.83, "momentum": 0.6, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 22.4083, "earnings_yield": 0.0546, "shareholder_yield": 0.0434, "roe": 0.9706, "momentum_12_1": 0.047 }, { "week_end_date": "2026-07-26", "price": 248.1, "os": 0.31, "value": 0.12, "quality": 0.82, "momentum": 0.63, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 22.7755, "earnings_yield": 0.0538, "shareholder_yield": 0.0428, "roe": 0.9706, "momentum_12_1": 0.0721 }, { "week_end_date": "2026-08-02", "price": 247.7, "os": 0.31, "value": 0.12, "quality": 0.83, "momentum": 0.62, "confidence": 0.889, "coverage": 0.939, "pe_ratio": 22.7388, "earnings_yield": 0.0538, "shareholder_yield": 0.0426, "roe": 0.9706, "momentum_12_1": 0.1336 }, { "week_end_date": "2026-08-09", "price": 255.8, "os": 0.31, "value": 0.12, "quality": 0.82, "momentum": 0.63, "confidence": 0.851, "coverage": 0.909, "pe_ratio": 23.2456, "earnings_yield": 0.0528, "shareholder_yield": 0.0414, "roe": 0.9706, "momentum_12_1": 0.0929 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 16044000000, "cost_of_revenue": 8969000000, "gross_profit": 7075000000, "ebit": 4216000000, "ebitda": 4655000000, "pretax_income": null, "tax_provision": null, "net_income": 3066000000, "net_income_to_common": 3066000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 851000000, "total_current_assets": 6200000000, "total_assets": 16148000000, "short_term_debt": 2286000000, "long_term_debt": 6683000000, "total_debt": 9211000000, "total_liabilities": null, "total_equity": 3225000000, "shares_outstanding": 288600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3126000000, "capital_expenditure": -419000000, "free_cash_flow": 2707000000, "dividends_paid": -1785000000, "share_repurchases": -1500000000, "shares_issued": 65000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 16044000000, "cost_of_revenue": 8969000000, "gross_profit": 7075000000, "ebit": 4216000000, "ebitda": 4655000000, "pretax_income": null, "tax_provision": null, "net_income": 3066000000, "net_income_to_common": 3066000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 851000000, "total_current_assets": 6200000000, "total_assets": 16148000000, "short_term_debt": 2286000000, "long_term_debt": 6683000000, "total_debt": 9211000000, "total_liabilities": null, "total_equity": 3225000000, "shares_outstanding": 288600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3126000000, "capital_expenditure": -419000000, "free_cash_flow": 2707000000, "dividends_paid": -1785000000, "share_repurchases": -1500000000, "shares_issued": 65000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 16044000000, "cost_of_revenue": 8969000000, "gross_profit": 7075000000, "ebit": 4216000000, "ebitda": 4655000000, "pretax_income": null, "tax_provision": null, "net_income": 3066000000, "net_income_to_common": 3066000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 851000000, "total_current_assets": 6200000000, "total_assets": 16148000000, "short_term_debt": 2286000000, "long_term_debt": 6683000000, "total_debt": 9211000000, "total_liabilities": null, "total_equity": 3225000000, "shares_outstanding": 288600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3126000000, "capital_expenditure": -419000000, "free_cash_flow": 2707000000, "dividends_paid": -1785000000, "share_repurchases": -1500000000, "shares_issued": 65000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 16044000000, "cost_of_revenue": 8969000000, "gross_profit": 7075000000, "ebit": 4216000000, "ebitda": 4655000000, "pretax_income": null, "tax_provision": null, "net_income": 3066000000, "net_income_to_common": 3066000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 851000000, "total_current_assets": 6200000000, "total_assets": 16148000000, "short_term_debt": 2286000000, "long_term_debt": 6683000000, "total_debt": 9211000000, "total_liabilities": null, "total_equity": 3225000000, "shares_outstanding": 288600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3126000000, "capital_expenditure": -419000000, "free_cash_flow": 2707000000, "dividends_paid": -1785000000, "share_repurchases": -1500000000, "shares_issued": 65000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 16044000000, "cost_of_revenue": 8969000000, "gross_profit": 7075000000, "ebit": 4216000000, "ebitda": 4655000000, "pretax_income": null, "tax_provision": null, "net_income": 3066000000, "net_income_to_common": 3066000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 851000000, "total_current_assets": 6200000000, "total_assets": 16148000000, "short_term_debt": 2286000000, "long_term_debt": 6683000000, "total_debt": 9211000000, "total_liabilities": null, "total_equity": 3225000000, "shares_outstanding": 288600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3126000000, "capital_expenditure": -419000000, "free_cash_flow": 2707000000, "dividends_paid": -1785000000, "share_repurchases": -1500000000, "shares_issued": 65000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 16044000000, "cost_of_revenue": 8969000000, "gross_profit": 7075000000, "ebit": 4216000000, "ebitda": 4655000000, "pretax_income": null, "tax_provision": null, "net_income": 3066000000, "net_income_to_common": 3066000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 851000000, "total_current_assets": 6200000000, "total_assets": 16148000000, "short_term_debt": 2286000000, "long_term_debt": 6683000000, "total_debt": 9211000000, "total_liabilities": null, "total_equity": 3225000000, "shares_outstanding": 288600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3126000000, "capital_expenditure": -419000000, "free_cash_flow": 2707000000, "dividends_paid": -1785000000, "share_repurchases": -1500000000, "shares_issued": 65000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 16044000000, "cost_of_revenue": 8969000000, "gross_profit": 7075000000, "ebit": 4216000000, "ebitda": 4655000000, "pretax_income": null, "tax_provision": null, "net_income": 3066000000, "net_income_to_common": 3066000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 851000000, "total_current_assets": 6200000000, "total_assets": 16148000000, "short_term_debt": 2286000000, "long_term_debt": 6683000000, "total_debt": 9211000000, "total_liabilities": null, "total_equity": 3225000000, "shares_outstanding": 288600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3126000000, "capital_expenditure": -419000000, "free_cash_flow": 2707000000, "dividends_paid": -1785000000, "share_repurchases": -1500000000, "shares_issued": 65000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 16044000000, "cost_of_revenue": 8969000000, "gross_profit": 7075000000, "ebit": 4216000000, "ebitda": 4655000000, "pretax_income": null, "tax_provision": null, "net_income": 3066000000, "net_income_to_common": 3066000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 851000000, "total_current_assets": 6200000000, "total_assets": 16148000000, "short_term_debt": 2286000000, "long_term_debt": 6683000000, "total_debt": 9211000000, "total_liabilities": null, "total_equity": 3225000000, "shares_outstanding": 288600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3126000000, "capital_expenditure": -419000000, "free_cash_flow": 2707000000, "dividends_paid": -1785000000, "share_repurchases": -1500000000, "shares_issued": 65000000, "net_debt_issued": null } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4301000000, "cost_of_revenue": 2403000000, "gross_profit": 1898000000, "ebit": 1147000000, "ebitda": 1257000000, "pretax_income": null, "tax_provision": null, "net_income": 815000000, "net_income_to_common": 815000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 839000000, "total_current_assets": 6600000000, "total_assets": 16494000000, "short_term_debt": 3145000000, "long_term_debt": 6549000000, "total_debt": 9694000000, "total_liabilities": null, "total_equity": 2894000000, "shares_outstanding": 284800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 723000000, "capital_expenditure": -92000000, "free_cash_flow": 631000000, "dividends_paid": -463000000, "share_repurchases": -750000000, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "EUR", "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4016000000, "cost_of_revenue": 2256000000, "gross_profit": 1760000000, "ebit": 1020000000, "ebitda": 1139000000, "pretax_income": null, "tax_provision": null, "net_income": 768000000, "net_income_to_common": 768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 827000000, "total_current_assets": 6335000000, "total_assets": 16264000000, "short_term_debt": 2545000000, "long_term_debt": 6603000000, "total_debt": 9148000000, "total_liabilities": null, "total_equity": 3229000000, "shares_outstanding": 287700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 623000000, "capital_expenditure": -95000000, "free_cash_flow": 528000000, "dividends_paid": -465000000, "share_repurchases": -375000000, "shares_issued": 52000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4016000000, "cost_of_revenue": 2256000000, "gross_profit": 1760000000, "ebit": 1020000000, "ebitda": 1139000000, "pretax_income": null, "tax_provision": null, "net_income": 768000000, "net_income_to_common": 768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 827000000, "total_current_assets": 6335000000, "total_assets": 16264000000, "short_term_debt": 2545000000, "long_term_debt": 6603000000, "total_debt": 9148000000, "total_liabilities": null, "total_equity": 3229000000, "shares_outstanding": 287700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 623000000, "capital_expenditure": -95000000, "free_cash_flow": 528000000, "dividends_paid": -465000000, "share_repurchases": -375000000, "shares_issued": 52000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4016000000, "cost_of_revenue": 2256000000, "gross_profit": 1760000000, "ebit": 1020000000, "ebitda": 1139000000, "pretax_income": null, "tax_provision": null, "net_income": 768000000, "net_income_to_common": 768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 827000000, "total_current_assets": 6335000000, "total_assets": 16264000000, "short_term_debt": 2545000000, "long_term_debt": 6603000000, "total_debt": 9148000000, "total_liabilities": null, "total_equity": 3229000000, "shares_outstanding": 287700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 623000000, "capital_expenditure": -95000000, "free_cash_flow": 528000000, "dividends_paid": -465000000, "share_repurchases": -375000000, "shares_issued": 52000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4016000000, "cost_of_revenue": 2256000000, "gross_profit": 1760000000, "ebit": 1020000000, "ebitda": 1139000000, "pretax_income": null, "tax_provision": null, "net_income": 768000000, "net_income_to_common": 768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 827000000, "total_current_assets": 6335000000, "total_assets": 16264000000, "short_term_debt": 2545000000, "long_term_debt": 6603000000, "total_debt": 9148000000, "total_liabilities": null, "total_equity": 3229000000, "shares_outstanding": 287700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 623000000, "capital_expenditure": -95000000, "free_cash_flow": 528000000, "dividends_paid": -465000000, "share_repurchases": -375000000, "shares_issued": 52000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4016000000, "cost_of_revenue": 2256000000, "gross_profit": 1760000000, "ebit": 1020000000, "ebitda": 1139000000, "pretax_income": null, "tax_provision": null, "net_income": 768000000, "net_income_to_common": 768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 827000000, "total_current_assets": 6335000000, "total_assets": 16264000000, "short_term_debt": 2545000000, "long_term_debt": 6603000000, "total_debt": 9148000000, "total_liabilities": null, "total_equity": 3229000000, "shares_outstanding": 287700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 623000000, "capital_expenditure": -95000000, "free_cash_flow": 528000000, "dividends_paid": -465000000, "share_repurchases": -375000000, "shares_issued": 52000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4016000000, "cost_of_revenue": 2256000000, "gross_profit": 1760000000, "ebit": 1020000000, "ebitda": 1139000000, "pretax_income": null, "tax_provision": null, "net_income": 768000000, "net_income_to_common": 768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 827000000, "total_current_assets": 6335000000, "total_assets": 16264000000, "short_term_debt": 2545000000, "long_term_debt": 6603000000, "total_debt": 9148000000, "total_liabilities": null, "total_equity": 3229000000, "shares_outstanding": 287700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 623000000, "capital_expenditure": -95000000, "free_cash_flow": 528000000, "dividends_paid": -465000000, "share_repurchases": -375000000, "shares_issued": 52000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4016000000, "cost_of_revenue": 2256000000, "gross_profit": 1760000000, "ebit": 1020000000, "ebitda": 1139000000, "pretax_income": null, "tax_provision": null, "net_income": 768000000, "net_income_to_common": 768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 827000000, "total_current_assets": 6335000000, "total_assets": 16264000000, "short_term_debt": 2545000000, "long_term_debt": 6603000000, "total_debt": 9148000000, "total_liabilities": null, "total_equity": 3229000000, "shares_outstanding": 287700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 623000000, "capital_expenditure": -95000000, "free_cash_flow": 528000000, "dividends_paid": -465000000, "share_repurchases": -375000000, "shares_issued": 52000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4016000000, "cost_of_revenue": 2256000000, "gross_profit": 1760000000, "ebit": 1020000000, "ebitda": 1139000000, "pretax_income": null, "tax_provision": null, "net_income": 768000000, "net_income_to_common": 768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 827000000, "total_current_assets": 6335000000, "total_assets": 16264000000, "short_term_debt": 2545000000, "long_term_debt": 6603000000, "total_debt": 9148000000, "total_liabilities": null, "total_equity": 3229000000, "shares_outstanding": 287700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 623000000, "capital_expenditure": -95000000, "free_cash_flow": 528000000, "dividends_paid": -465000000, "share_repurchases": -375000000, "shares_issued": 52000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4016000000, "cost_of_revenue": 2256000000, "gross_profit": 1760000000, "ebit": 1020000000, "ebitda": 1139000000, "pretax_income": null, "tax_provision": null, "net_income": 768000000, "net_income_to_common": 768000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 827000000, "total_current_assets": 6335000000, "total_assets": 16264000000, "short_term_debt": 2545000000, "long_term_debt": 6603000000, "total_debt": 9148000000, "total_liabilities": null, "total_equity": 3229000000, "shares_outstanding": 287700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 623000000, "capital_expenditure": -95000000, "free_cash_flow": 528000000, "dividends_paid": -465000000, "share_repurchases": -375000000, "shares_issued": 52000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4093000000, "cost_of_revenue": 2284000000, "gross_profit": 1809000000, "ebit": 1085000000, "ebitda": 1202000000, "pretax_income": null, "tax_provision": null, "net_income": 790000000, "net_income_to_common": 790000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 851000000, "total_current_assets": 6200000000, "total_assets": 16148000000, "short_term_debt": 2286000000, "long_term_debt": 6683000000, "total_debt": 9211000000, "total_liabilities": null, "total_equity": 3225000000, "shares_outstanding": 288600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 963000000, "capital_expenditure": -105000000, "free_cash_flow": 858000000, "dividends_paid": -467000000, "share_repurchases": -375000000, "shares_issued": 5000000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }