{ "ticker": { "uuid": "539d25b8-5239-4b4a-8856-430cbadf2274", "symbol": "FMC1", "name": "Ford Motor Company", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/539d25b8-5239-4b4a-8856-430cbadf2274/", "api_url": "https://sharemaestro.com/factors/api/tickers/539d25b8-5239-4b4a-8856-430cbadf2274/" }, "ticker_metadata": { "id": 17321, "uuid": "539d25b8-5239-4b4a-8856-430cbadf2274", "symbol": "FMC1", "name": "Ford Motor Company", "asset_type": "equity", "market_cap": 59391844352, "stock_exchange_id": 8, "industry": "Auto Manufacturers", "sector": "Consumer Cyclical", "description": "Ford Motor Company develops, delivers, and services Ford trucks, sport utility vehicles, commercial vans and cars, and Lincoln luxury vehicles in the United States, Canada, the United Kingdom, Mexico, and internationally. It operates through Ford Blue, Ford Model e, Ford Pro, and Ford Credit segments. The company sells Ford and Lincoln internal combustion engine and hybrid vehicles, electric vehicles, service parts, accessories, and digital services for retail customers; develops EV and digital vehicle technologies, and software; and provides telematics and EV charging solutions. It also sells Ford and Lincoln vehicles, service parts, and accessories through distributors and dealers, as well as through dealerships to commercial fleet customers, daily rental car companies, and governments. In addition, it engages in vehicle-related financing and leasing activities to and through automotive dealers. Further, the company provides retail installment sale contracts for new and used vehicles; and direct financing leases for new vehicles to retail and commercial customers, such as leasing companies, government entities, daily rental companies, and fleet customers. Additionally, it offers wholesale loans to dealers to finance the purchase of vehicle inventory; and loans to dealers to finance working capital and enhance dealership facilities, purchase dealership real estate, and other dealer vehicle programs. Ford Motor Company was incorporated in 1903 and is based in Dearborn, Michigan.", "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": "539d25b8-5239-4b4a-8856-430cbadf2274", "symbol": "FMC1", "name": "Ford Motor Company", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/539d25b8-5239-4b4a-8856-430cbadf2274/", "api_url": "https://sharemaestro.com/factors/api/tickers/539d25b8-5239-4b4a-8856-430cbadf2274/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.75, "value": 0.76, "quality": 0.05, "momentum": 0.81, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 12.91, "market_cap": 51803127400.82, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0311, "shareholder_yield": 0.0637, "roe": -0.163, "piotroski_f_score": 2, "momentum_12_1": 0.2023, "volatility_252d": 0.4088 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:05.491242+00:00", "batch_id": "" }, "size": { "price_close": 12.915, "market_cap": 51803127400.815, "market_cap_usd": 51803127400.815, "enterprise_value": 193665127400.815, "shares_outstanding": 4011082261, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.3832, "ptbv_ratio": 1.3832, "ps_ratio": 0.2728, "pcf_ratio": 2.7382, "pfcf_ratio": 5.4267, "ev_ebitda": 32.1703, "ev_ebit": -27.052, "ev_sales": 1.02, "ev_fcf": 20.2876, "earnings_yield": null, "fcf_yield": 0.0493, "price_to_sales": 0.2728, "price_to_book": 1.3832, "price_to_cashflow": 2.7382, "ebitda_to_ev": 0.0311, "sales_yield": 0.9804 }, "yield": { "dividend_yield": 0.0577, "buyback_yield": 0.006, "shareholder_yield": 0.0637, "debt_paydown_yield": 0, "total_yield": 0.0637 }, "quality": { "gross_margin": 0.0214, "operating_margin": -0.0377, "net_margin": -0.0322, "ebitda_margin": 0.0317, "fcf_margin": 0.0503, "roe": -0.163, "roa": -0.0216, "roic": -0.0299, "roc_greenblatt": null, "asset_turnover": 0.6722, "cash_conversion": -1.5636, "accruals_ratio": -0.0886, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 5.0353, "revenue_stability_5y": 0.0751, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0144, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 23.5651, "debt_to_assets": 0.5648, "interest_coverage": -5.1764, "current_ratio": 1.0905, "quick_ratio": 1.0905, "net_debt": 141862000000, "local_beta": 1.1795, "volatility_252d": 0.4088, "volatility_60d": 1.0069, "max_drawdown_12m": -0.1776, "risk_adjusted_momentum": 0.4949 }, "growth": { "revenue_growth_1y": 0.0123, "revenue_growth_3y_cagr": 0.0582, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.85, "book_value_growth_1y": -0.2032, "revenue_growth": 0.0123, "earnings_growth": null }, "momentum": { "price_return_1m": 0.2567, "price_return_3m": 0.2486, "price_return_6m": 0.1673, "price_return_9m": 0.3502, "price_return_12m": 0.5109, "price_return_12m_ex1m": 0.2023, "momentum_6m": 0.1673, "momentum_12m": 0.5109, "momentum_12_1": 0.2023, "distance_from_52w_high": -0.1335, "distance_from_52w_low": 0.5076, "relative_strength": 0.4922 }, "raw_ttm": { "revenue_ttm": 189861000000, "gross_profit_ttm": 4066000000, "ebit_ttm": -7159000000, "ebitda_ttm": 6020000000, "net_income_ttm": -6105000000, "eps_diluted_ttm": -1.522, "operating_cash_flow_ttm": 18919000000, "capital_expenditure_ttm": -9373000000, "fcf_ttm": 9546000000, "dividends_paid_ttm": -2989000000, "share_repurchases_ttm": -311000000, "shares_issued_ttm": null, "interest_expense_ttm": 1383000000, "cash_and_equivalents": 17649000000, "total_current_assets": 116329000000, "total_current_liabilities": 106679000000, "net_ppe": null, "total_assets": 282434000000, "total_debt": 159511000000, "total_equity": 37453000000, "net_working_capital": 42792000000, "book_value_per_share": 9.3374, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.3374 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 34, "rank_ptbv": 34, "rank_ps": 9, "rank_pcf": 8, "rank_ev_ebitda": 92, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 40, "rank_dividend_yield": 11, "rank_shareholder_yield": 19, "rank_total_yield": 29, "rank_roe": 91, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 99, "rank_fcf_margin": 60, "rank_piotroski": 97, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 19 }, "composites": { "value_composite": 24, "quality_composite": 95, "momentum_composite": 19, "growth_composite": 64, "yield_composite": 12, "svqf_composite": 45, "vc1_composite": 29, "vc2_composite": 23, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 25, "quality_value_composite": 0.1949, "os_score": 0.75, "value_percentile": 0.76, "quality_percentile": 0.05, "momentum_percentile": 0.81, "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": 31, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7813, "ticker_id": 17321, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:05.491242+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.915, "market_cap": 51803127400.815, "market_cap_usd": 51803127400.815, "enterprise_value": 193665127400.815, "shares_outstanding": 4011082261, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.38315028, "ptbv_ratio": 1.38315028, "ps_ratio": 0.27284765, "pcf_ratio": 2.73815357, "pfcf_ratio": 5.4266842, "ev_ebitda": 32.17028694, "ev_ebit": -27.05198036, "ev_sales": 1.02003638, "ev_fcf": 20.28756834, "earnings_yield": null, "fcf_yield": 0.04929127, "dividend_yield": 0.05769922, "buyback_yield": 0.0060035, "shareholder_yield": 0.06370272, "debt_paydown_yield": 0, "total_yield": 0.06370272, "gross_margin": 0.02141567, "operating_margin": -0.03770653, "net_margin": -0.0321551, "ebitda_margin": 0.03170741, "fcf_margin": 0.05027889, "roe": -0.1630043, "roa": -0.02161567, "roic": -0.02994312, "roc_greenblatt": null, "asset_turnover": 0.67223139, "cash_conversion": -1.56363636, "accruals_ratio": -0.08860123, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 23.56511628, "debt_to_assets": 0.56477265, "interest_coverage": -5.17642805, "current_ratio": 1.09045829, "quick_ratio": 1.09045829, "net_debt": 141862000000, "revenue_growth_1y": 0.01229783, "revenue_growth_3y_cagr": 0.05815472, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.84997774, "book_value_growth_1y": -0.20323222, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 5.0353, "revenue_stability_5y": 0.075126, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.25669055, "price_return_3m": 0.24855049, "price_return_6m": 0.16726084, "price_return_9m": 0.3501775, "price_return_12m": 0.51093701, "price_return_12m_ex1m": 0.20231429, "distance_from_52w_high": -0.13351224, "distance_from_52w_low": 0.5076035, "relative_strength": 0.49223304, "local_beta": 1.1795, "volatility_252d": 0.408808, "volatility_60d": 1.006863, "max_drawdown_12m": -0.17762718, "revenue_ttm": 189861000000, "gross_profit_ttm": 4066000000, "ebit_ttm": -7159000000, "ebitda_ttm": 6020000000, "net_income_ttm": -6105000000, "eps_diluted_ttm": -1.52203311, "operating_cash_flow_ttm": 18919000000, "capital_expenditure_ttm": -9373000000, "fcf_ttm": 9546000000, "dividends_paid_ttm": -2989000000, "share_repurchases_ttm": -311000000, "shares_issued_ttm": null, "interest_expense_ttm": 1383000000, "cash_and_equivalents": 17649000000, "total_current_assets": 116329000000, "total_current_liabilities": 106679000000, "net_ppe": null, "total_assets": 282434000000, "total_debt": 159511000000, "total_equity": 37453000000, "net_working_capital": 42792000000, "book_value_per_share": 9.33738018, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.33738018, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 34, "rank_ptbv": 34, "rank_ps": 9, "rank_pcf": 8, "rank_ev_ebitda": 92, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 40, "rank_dividend_yield": 11, "rank_shareholder_yield": 19, "rank_total_yield": 29, "rank_roe": 91, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 99, "rank_fcf_margin": 60, "rank_piotroski": 97, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 19, "value_composite": 24, "quality_composite": 95, "momentum_composite": 19, "growth_composite": 64, "yield_composite": 12, "svqf_composite": 45, "vc1_composite": 29, "vc2_composite": 23, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 28, "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": 12.91, "os": 0.75, "value": 0.76, "quality": 0.05, "momentum": 0.81, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0637, "roe": -0.163, "momentum_12_1": 0.2023, "complete_fields": { "id": 7813, "ticker_id": 17321, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:05.491242+00:00", "batch_id": "", "os_score_delta": null, "price_close": 12.915, "market_cap": 51803127400.815, "market_cap_usd": 51803127400.815, "enterprise_value": 193665127400.815, "shares_outstanding": 4011082261, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.38315028, "ptbv_ratio": 1.38315028, "ps_ratio": 0.27284765, "pcf_ratio": 2.73815357, "pfcf_ratio": 5.4266842, "ev_ebitda": 32.17028694, "ev_ebit": -27.05198036, "ev_sales": 1.02003638, "ev_fcf": 20.28756834, "earnings_yield": null, "fcf_yield": 0.04929127, "dividend_yield": 0.05769922, "buyback_yield": 0.0060035, "shareholder_yield": 0.06370272, "debt_paydown_yield": 0, "total_yield": 0.06370272, "gross_margin": 0.02141567, "operating_margin": -0.03770653, "net_margin": -0.0321551, "ebitda_margin": 0.03170741, "fcf_margin": 0.05027889, "roe": -0.1630043, "roa": -0.02161567, "roic": -0.02994312, "roc_greenblatt": null, "asset_turnover": 0.67223139, "cash_conversion": -1.56363636, "accruals_ratio": -0.08860123, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 23.56511628, "debt_to_assets": 0.56477265, "interest_coverage": -5.17642805, "current_ratio": 1.09045829, "quick_ratio": 1.09045829, "net_debt": 141862000000, "revenue_growth_1y": 0.01229783, "revenue_growth_3y_cagr": 0.05815472, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.84997774, "book_value_growth_1y": -0.20323222, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 5.0353, "revenue_stability_5y": 0.075126, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.25669055, "price_return_3m": 0.24855049, "price_return_6m": 0.16726084, "price_return_9m": 0.3501775, "price_return_12m": 0.51093701, "price_return_12m_ex1m": 0.20231429, "distance_from_52w_high": -0.13351224, "distance_from_52w_low": 0.5076035, "relative_strength": 0.49223304, "local_beta": 1.1795, "volatility_252d": 0.408808, "volatility_60d": 1.006863, "max_drawdown_12m": -0.17762718, "revenue_ttm": 189861000000, "gross_profit_ttm": 4066000000, "ebit_ttm": -7159000000, "ebitda_ttm": 6020000000, "net_income_ttm": -6105000000, "eps_diluted_ttm": -1.52203311, "operating_cash_flow_ttm": 18919000000, "capital_expenditure_ttm": -9373000000, "fcf_ttm": 9546000000, "dividends_paid_ttm": -2989000000, "share_repurchases_ttm": -311000000, "shares_issued_ttm": null, "interest_expense_ttm": 1383000000, "cash_and_equivalents": 17649000000, "total_current_assets": 116329000000, "total_current_liabilities": 106679000000, "net_ppe": null, "total_assets": 282434000000, "total_debt": 159511000000, "total_equity": 37453000000, "net_working_capital": 42792000000, "book_value_per_share": 9.33738018, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 9.33738018, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 34, "rank_ptbv": 34, "rank_ps": 9, "rank_pcf": 8, "rank_ev_ebitda": 92, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 40, "rank_dividend_yield": 11, "rank_shareholder_yield": 19, "rank_total_yield": 29, "rank_roe": 91, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 99, "rank_fcf_margin": 60, "rank_piotroski": 97, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 59, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 19, "value_composite": 24, "quality_composite": 95, "momentum_composite": 19, "growth_composite": 64, "yield_composite": 12, "svqf_composite": 45, "vc1_composite": 29, "vc2_composite": 23, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 25, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 28, "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": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "income_statement": { "revenue": 187267000000, "cost_of_revenue": 185587000000, "gross_profit": 1680000000, "ebit": -9169000000, "ebitda": 3638000000, "pretax_income": null, "tax_provision": null, "net_income": -8182000000, "net_income_to_common": -8182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23356000000, "total_current_assets": 123487000000, "total_assets": 289160000000, "short_term_debt": 57302000000, "long_term_debt": 106034000000, "total_debt": 165738000000, "total_liabilities": null, "total_equity": 35952000000, "shares_outstanding": 3988842918, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21282000000, "capital_expenditure": -8815000000, "free_cash_flow": 12467000000, "dividends_paid": -2989000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -615000000 }, "complete_fields": { "id": 386207, "ticker_id": 17321, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3638000000", "netIncome": "-8182000000", "grossProfit": "1680000000", "totalRevenue": "187267000000", "costOfRevenue": "185587000000", "interestExpense": "1333000000", "operatingIncome": "-9169000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14135000000" }, "balance": { "totalDebt": "165738000000", "totalAssets": "289160000000", "longTermDebt": "106034000000", "shortTermDebt": "57302000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "3988842918", "totalCurrentAssets": "123487000000", "totalShareholderEquity": "35952000000", "totalCurrentLiabilities": "114890000000", "cashAndShortTermInvestments": "23356000000" }, "cashflow": { "freeCashFlow": "12467000000", "dividendsPaid": "-2989000000", "issuanceOfDebt": "49688000000", "issuanceOfStock": null, "repaymentOfDebt": "-50303000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "21282000000", "repurchaseOfStock": "0", "capitalExpenditures": "-8815000000" } }, "revenue": 187267000000, "cost_of_revenue": 185587000000, "gross_profit": 1680000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9169000000, "depreciation_amortisation": 14135000000, "ebitda": 3638000000, "interest_expense": 1333000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -8182000000, "net_income_continuing_ops": null, "net_income_to_common": -8182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23356000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 123487000000, "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": 289160000000, "short_term_debt": 57302000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114890000000, "long_term_debt": 106034000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 165738000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 35952000000, "shares_outstanding": 3988842918, "operating_cash_flow": 21282000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8815000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2989000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -615000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 12467000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3638000000", "netIncome": "-8182000000", "grossProfit": "1680000000", "totalRevenue": "187267000000", "costOfRevenue": "185587000000", "interestExpense": "1333000000", "operatingIncome": "-9169000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "14135000000" }, "balance": { "totalDebt": "165738000000", "totalAssets": "289160000000", "longTermDebt": "106034000000", "shortTermDebt": "57302000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "3988842918", "totalCurrentAssets": "123487000000", "totalShareholderEquity": "35952000000", "totalCurrentLiabilities": "114890000000", "cashAndShortTermInvestments": "23356000000" }, "cashflow": { "freeCashFlow": "12467000000", "dividendsPaid": "-2989000000", "issuanceOfDebt": "49688000000", "issuanceOfStock": null, "repaymentOfDebt": "-50303000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "21282000000", "repurchaseOfStock": "0", "capitalExpenditures": "-8815000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "income_statement": { "revenue": 184992000000, "cost_of_revenue": 169486000000, "gross_profit": 15506000000, "ebit": 5219000000, "ebitda": 14236000000, "pretax_income": null, "tax_provision": null, "net_income": 5879000000, "net_income_to_common": 5879000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22935000000, "total_current_assets": 124474000000, "total_assets": 285196000000, "short_term_debt": 54949000000, "long_term_debt": 103573000000, "total_debt": 160862000000, "total_liabilities": null, "total_equity": 44835000000, "shares_outstanding": 3963444836, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15423000000, "capital_expenditure": -8684000000, "free_cash_flow": 6739000000, "dividends_paid": -3118000000, "share_repurchases": -426000000, "shares_issued": null, "net_debt_issued": 11632000000 }, "complete_fields": { "id": 386212, "ticker_id": 17321, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14236000000", "netIncome": "5879000000", "grossProfit": "15506000000", "totalRevenue": "184992000000", "costOfRevenue": "169486000000", "interestExpense": "1136000000", "operatingIncome": "5219000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5867000000" }, "balance": { "totalDebt": "160862000000", "totalAssets": "285196000000", "longTermDebt": "103573000000", "shortTermDebt": "54949000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "3963444836", "totalCurrentAssets": "124474000000", "totalShareholderEquity": "44835000000", "totalCurrentLiabilities": "106859000000", "cashAndShortTermInvestments": "22935000000" }, "cashflow": { "freeCashFlow": "6739000000", "dividendsPaid": "-3118000000", "issuanceOfDebt": "57312000000", "issuanceOfStock": null, "repaymentOfDebt": "-45680000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "15423000000", "repurchaseOfStock": "-426000000", "capitalExpenditures": "-8684000000" } }, "revenue": 184992000000, "cost_of_revenue": 169486000000, "gross_profit": 15506000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5219000000, "depreciation_amortisation": 5867000000, "ebitda": 14236000000, "interest_expense": 1136000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5879000000, "net_income_continuing_ops": null, "net_income_to_common": 5879000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22935000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 124474000000, "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": 285196000000, "short_term_debt": 54949000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106859000000, "long_term_debt": 103573000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 160862000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 44835000000, "shares_outstanding": 3963444836, "operating_cash_flow": 15423000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8684000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3118000000, "share_repurchases": -426000000, "shares_issued": null, "net_debt_issued": 11632000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6739000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14236000000", "netIncome": "5879000000", "grossProfit": "15506000000", "totalRevenue": "184992000000", "costOfRevenue": "169486000000", "interestExpense": "1136000000", "operatingIncome": "5219000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5867000000" }, "balance": { "totalDebt": "160862000000", "totalAssets": "285196000000", "longTermDebt": "103573000000", "shortTermDebt": "54949000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "3963444836", "totalCurrentAssets": "124474000000", "totalShareholderEquity": "44835000000", "totalCurrentLiabilities": "106859000000", "cashAndShortTermInvestments": "22935000000" }, "cashflow": { "freeCashFlow": "6739000000", "dividendsPaid": "-3118000000", "issuanceOfDebt": "57312000000", "issuanceOfStock": null, "repaymentOfDebt": "-45680000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "15423000000", "repurchaseOfStock": "-426000000", "capitalExpenditures": "-8684000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "income_statement": { "revenue": 176191000000, "cost_of_revenue": 160031000000, "gross_profit": 16160000000, "ebit": 5458000000, "ebitda": 11808000000, "pretax_income": null, "tax_provision": null, "net_income": 4347000000, "net_income_to_common": 4347000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24862000000, "total_current_assets": 121481000000, "total_assets": 273310000000, "short_term_debt": 49669000000, "long_term_debt": 99562000000, "total_debt": 151107000000, "total_liabilities": null, "total_equity": 42773000000, "shares_outstanding": 3973624198, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 14918000000, "capital_expenditure": -8236000000, "free_cash_flow": 6682000000, "dividends_paid": -4995000000, "share_repurchases": -335000000, "shares_issued": null, "net_debt_issued": 9694000000 }, "complete_fields": { "id": 386214, "ticker_id": 17321, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11808000000", "netIncome": "4347000000", "grossProfit": "16160000000", "totalRevenue": "176191000000", "costOfRevenue": "160031000000", "interestExpense": "1318000000", "operatingIncome": "5458000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6523000000" }, "balance": { "totalDebt": "151107000000", "totalAssets": "273310000000", "longTermDebt": "99562000000", "shortTermDebt": "49669000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "3973624198", "totalCurrentAssets": "121481000000", "totalShareholderEquity": "42773000000", "totalCurrentLiabilities": "101531000000", "cashAndShortTermInvestments": "24862000000" }, "cashflow": { "freeCashFlow": "6682000000", "dividendsPaid": "-4995000000", "issuanceOfDebt": "51659000000", "issuanceOfStock": null, "repaymentOfDebt": "-41965000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "14918000000", "repurchaseOfStock": "-335000000", "capitalExpenditures": "-8236000000" } }, "revenue": 176191000000, "cost_of_revenue": 160031000000, "gross_profit": 16160000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5458000000, "depreciation_amortisation": 6523000000, "ebitda": 11808000000, "interest_expense": 1318000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4347000000, "net_income_continuing_ops": null, "net_income_to_common": 4347000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24862000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 121481000000, "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": 273310000000, "short_term_debt": 49669000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101531000000, "long_term_debt": 99562000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 151107000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42773000000, "shares_outstanding": 3973624198, "operating_cash_flow": 14918000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8236000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4995000000, "share_repurchases": -335000000, "shares_issued": null, "net_debt_issued": 9694000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6682000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11808000000", "netIncome": "4347000000", "grossProfit": "16160000000", "totalRevenue": "176191000000", "costOfRevenue": "160031000000", "interestExpense": "1318000000", "operatingIncome": "5458000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6523000000" }, "balance": { "totalDebt": "151107000000", "totalAssets": "273310000000", "longTermDebt": "99562000000", "shortTermDebt": "49669000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "3973624198", "totalCurrentAssets": "121481000000", "totalShareholderEquity": "42773000000", "totalCurrentLiabilities": "101531000000", "cashAndShortTermInvestments": "24862000000" }, "cashflow": { "freeCashFlow": "6682000000", "dividendsPaid": "-4995000000", "issuanceOfDebt": "51659000000", "issuanceOfStock": null, "repaymentOfDebt": "-41965000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "14918000000", "repurchaseOfStock": "-335000000", "capitalExpenditures": "-8236000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "income_statement": { "revenue": 158057000000, "cost_of_revenue": 140893000000, "gross_profit": 17164000000, "ebit": 6276000000, "ebitda": 4759000000, "pretax_income": null, "tax_provision": null, "net_income": -1981000000, "net_income_to_common": -1981000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25134000000, "total_current_assets": 116476000000, "total_assets": 255884000000, "short_term_debt": 50164000000, "long_term_debt": 88805000000, "total_debt": 140474000000, "total_liabilities": null, "total_equity": 43242000000, "shares_outstanding": 3999960120, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6853000000, "capital_expenditure": -6866000000, "free_cash_flow": -13000000, "dividends_paid": -2009000000, "share_repurchases": -484000000, "shares_issued": null, "net_debt_issued": -185000000 }, "complete_fields": { "id": 386215, "ticker_id": 17321, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4759000000", "netIncome": "-1981000000", "grossProfit": "17164000000", "totalRevenue": "158057000000", "costOfRevenue": "140893000000", "interestExpense": "1282000000", "operatingIncome": "6276000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6493000000" }, "balance": { "totalDebt": "140474000000", "totalAssets": "255884000000", "longTermDebt": "88805000000", "shortTermDebt": "50164000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "3999960120", "totalCurrentAssets": "116476000000", "totalShareholderEquity": "43242000000", "totalCurrentLiabilities": "96866000000", "cashAndShortTermInvestments": "25134000000" }, "cashflow": { "freeCashFlow": "-13000000", "dividendsPaid": "-2009000000", "issuanceOfDebt": "45470000000", "issuanceOfStock": null, "repaymentOfDebt": "-45655000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6853000000", "repurchaseOfStock": "-484000000", "capitalExpenditures": "-6866000000" } }, "revenue": 158057000000, "cost_of_revenue": 140893000000, "gross_profit": 17164000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6276000000, "depreciation_amortisation": 6493000000, "ebitda": 4759000000, "interest_expense": 1282000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1981000000, "net_income_continuing_ops": null, "net_income_to_common": -1981000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25134000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 116476000000, "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": 255884000000, "short_term_debt": 50164000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96866000000, "long_term_debt": 88805000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 140474000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 43242000000, "shares_outstanding": 3999960120, "operating_cash_flow": 6853000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6866000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2009000000, "share_repurchases": -484000000, "shares_issued": null, "net_debt_issued": -185000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -13000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4759000000", "netIncome": "-1981000000", "grossProfit": "17164000000", "totalRevenue": "158057000000", "costOfRevenue": "140893000000", "interestExpense": "1282000000", "operatingIncome": "6276000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6493000000" }, "balance": { "totalDebt": "140474000000", "totalAssets": "255884000000", "longTermDebt": "88805000000", "shortTermDebt": "50164000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "3999960120", "totalCurrentAssets": "116476000000", "totalShareholderEquity": "43242000000", "totalCurrentLiabilities": "96866000000", "cashAndShortTermInvestments": "25134000000" }, "cashflow": { "freeCashFlow": "-13000000", "dividendsPaid": "-2009000000", "issuanceOfDebt": "45470000000", "issuanceOfStock": null, "repaymentOfDebt": "-45655000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "6853000000", "repurchaseOfStock": "-484000000", "capitalExpenditures": "-6866000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+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": 386216, "ticker_id": 17321, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": 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": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "income_statement": { "revenue": 43253000000, "cost_of_revenue": 38117000000, "gross_profit": 5136000000, "ebit": 2329000000, "ebitda": 4691000000, "pretax_income": null, "tax_provision": null, "net_income": 2548000000, "net_income_to_common": 2548000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17649000000, "total_current_assets": 116329000000, "total_assets": 282434000000, "short_term_debt": 50791000000, "long_term_debt": 106335000000, "total_debt": 159511000000, "total_liabilities": null, "total_equity": 37453000000, "shares_outstanding": 4011082261, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1316000000, "capital_expenditure": -2376000000, "free_cash_flow": -1060000000, "dividends_paid": -607000000, "share_repurchases": -311000000, "shares_issued": null, "net_debt_issued": -3016000000 }, "complete_fields": { "id": 386205, "ticker_id": 17321, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4691000000", "netIncome": "2548000000", "grossProfit": "5136000000", "totalRevenue": "43253000000", "costOfRevenue": "38117000000", "interestExpense": "354000000", "operatingIncome": "2329000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1425000000" }, "balance": { "totalDebt": "159511000000", "totalAssets": "282434000000", "longTermDebt": "106335000000", "shortTermDebt": "50791000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4011082261", "totalCurrentAssets": "116329000000", "totalShareholderEquity": "37453000000", "totalCurrentLiabilities": "106679000000", "cashAndShortTermInvestments": "17649000000" }, "cashflow": { "freeCashFlow": "-1060000000", "dividendsPaid": "-607000000", "issuanceOfDebt": "12565000000", "issuanceOfStock": null, "repaymentOfDebt": "-15581000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1316000000", "repurchaseOfStock": "-311000000", "capitalExpenditures": "-2376000000" } }, "revenue": 43253000000, "cost_of_revenue": 38117000000, "gross_profit": 5136000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2329000000, "depreciation_amortisation": 1425000000, "ebitda": 4691000000, "interest_expense": 354000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2548000000, "net_income_continuing_ops": null, "net_income_to_common": 2548000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17649000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 116329000000, "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": 282434000000, "short_term_debt": 50791000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106679000000, "long_term_debt": 106335000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 159511000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 37453000000, "shares_outstanding": 4011082261, "operating_cash_flow": 1316000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2376000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -607000000, "share_repurchases": -311000000, "shares_issued": null, "net_debt_issued": -3016000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1060000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4691000000", "netIncome": "2548000000", "grossProfit": "5136000000", "totalRevenue": "43253000000", "costOfRevenue": "38117000000", "interestExpense": "354000000", "operatingIncome": "2329000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1425000000" }, "balance": { "totalDebt": "159511000000", "totalAssets": "282434000000", "longTermDebt": "106335000000", "shortTermDebt": "50791000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "4011082261", "totalCurrentAssets": "116329000000", "totalShareholderEquity": "37453000000", "totalCurrentLiabilities": "106679000000", "cashAndShortTermInvestments": "17649000000" }, "cashflow": { "freeCashFlow": "-1060000000", "dividendsPaid": "-607000000", "issuanceOfDebt": "12565000000", "issuanceOfStock": null, "repaymentOfDebt": "-15581000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1316000000", "repurchaseOfStock": "-311000000", "capitalExpenditures": "-2376000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "income_statement": { "revenue": 45890000000, "cost_of_revenue": 54475000000, "gross_profit": -8585000000, "ebit": -11557000000, "ebitda": -4611000000, "pretax_income": null, "tax_provision": null, "net_income": -11064000000, "net_income_to_common": -11064000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23356000000, "total_current_assets": 123487000000, "total_assets": 289160000000, "short_term_debt": 57302000000, "long_term_debt": 106034000000, "total_debt": 165738000000, "total_liabilities": null, "total_equity": 35952000000, "shares_outstanding": 3988842918, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3884000000, "capital_expenditure": -2784000000, "free_cash_flow": 1100000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -53000000 }, "complete_fields": { "id": 386206, "ticker_id": 17321, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-4611000000", "netIncome": "-11064000000", "grossProfit": "-8585000000", "totalRevenue": "45890000000", "costOfRevenue": "54475000000", "interestExpense": "404000000", "operatingIncome": "-11557000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9795000000" }, "balance": { "totalDebt": "165738000000", "totalAssets": "289160000000", "longTermDebt": "106034000000", "shortTermDebt": "57302000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "3988842918", "totalCurrentAssets": "123487000000", "totalShareholderEquity": "35952000000", "totalCurrentLiabilities": "114890000000", "cashAndShortTermInvestments": "23356000000" }, "cashflow": { "freeCashFlow": "1100000000", "dividendsPaid": null, "issuanceOfDebt": "12709000000", "issuanceOfStock": null, "repaymentOfDebt": "-12762000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3884000000", "repurchaseOfStock": "0", "capitalExpenditures": "-2784000000" } }, "revenue": 45890000000, "cost_of_revenue": 54475000000, "gross_profit": -8585000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11557000000, "depreciation_amortisation": 9795000000, "ebitda": -4611000000, "interest_expense": 404000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -11064000000, "net_income_continuing_ops": null, "net_income_to_common": -11064000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23356000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 123487000000, "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": 289160000000, "short_term_debt": 57302000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114890000000, "long_term_debt": 106034000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 165738000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 35952000000, "shares_outstanding": 3988842918, "operating_cash_flow": 3884000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2784000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -53000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1100000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-4611000000", "netIncome": "-11064000000", "grossProfit": "-8585000000", "totalRevenue": "45890000000", "costOfRevenue": "54475000000", "interestExpense": "404000000", "operatingIncome": "-11557000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9795000000" }, "balance": { "totalDebt": "165738000000", "totalAssets": "289160000000", "longTermDebt": "106034000000", "shortTermDebt": "57302000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "3988842918", "totalCurrentAssets": "123487000000", "totalShareholderEquity": "35952000000", "totalCurrentLiabilities": "114890000000", "cashAndShortTermInvestments": "23356000000" }, "cashflow": { "freeCashFlow": "1100000000", "dividendsPaid": null, "issuanceOfDebt": "12709000000", "issuanceOfStock": null, "repaymentOfDebt": "-12762000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3884000000", "repurchaseOfStock": "0", "capitalExpenditures": "-2784000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "income_statement": { "revenue": 50534000000, "cost_of_revenue": 46236000000, "gross_profit": 4298000000, "ebit": 1558000000, "ebitda": 3668000000, "pretax_income": null, "tax_provision": null, "net_income": 2447000000, "net_income_to_common": 2447000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26788000000, "total_current_assets": 130720000000, "total_assets": 300990000000, "short_term_debt": 57628000000, "long_term_debt": 104312000000, "total_debt": 164382000000, "total_liabilities": null, "total_equity": 47392000000, "shares_outstanding": 3963444836, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7402000000, "capital_expenditure": -2125000000, "free_cash_flow": 5277000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3797000000 }, "complete_fields": { "id": 386208, "ticker_id": 17321, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3668000000", "netIncome": "2447000000", "grossProfit": "4298000000", "totalRevenue": "50534000000", "costOfRevenue": "46236000000", "interestExpense": "328000000", "operatingIncome": "1558000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1522000000" }, "balance": { "totalDebt": "164382000000", "totalAssets": "300990000000", "longTermDebt": "104312000000", "shortTermDebt": "57628000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "3963444836", "totalCurrentAssets": "130720000000", "totalShareholderEquity": "47392000000", "totalCurrentLiabilities": "116648000000", "cashAndShortTermInvestments": "26788000000" }, "cashflow": { "freeCashFlow": "5277000000", "dividendsPaid": null, "issuanceOfDebt": "16510000000", "issuanceOfStock": null, "repaymentOfDebt": "-12713000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "7402000000", "repurchaseOfStock": "0", "capitalExpenditures": "-2125000000" } }, "revenue": 50534000000, "cost_of_revenue": 46236000000, "gross_profit": 4298000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1558000000, "depreciation_amortisation": 1522000000, "ebitda": 3668000000, "interest_expense": 328000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2447000000, "net_income_continuing_ops": null, "net_income_to_common": 2447000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26788000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 130720000000, "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": 300990000000, "short_term_debt": 57628000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116648000000, "long_term_debt": 104312000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 164382000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47392000000, "shares_outstanding": 3963444836, "operating_cash_flow": 7402000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2125000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3797000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5277000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3668000000", "netIncome": "2447000000", "grossProfit": "4298000000", "totalRevenue": "50534000000", "costOfRevenue": "46236000000", "interestExpense": "328000000", "operatingIncome": "1558000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1522000000" }, "balance": { "totalDebt": "164382000000", "totalAssets": "300990000000", "longTermDebt": "104312000000", "shortTermDebt": "57628000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "3963444836", "totalCurrentAssets": "130720000000", "totalShareholderEquity": "47392000000", "totalCurrentLiabilities": "116648000000", "cashAndShortTermInvestments": "26788000000" }, "cashflow": { "freeCashFlow": "5277000000", "dividendsPaid": null, "issuanceOfDebt": "16510000000", "issuanceOfStock": null, "repaymentOfDebt": "-12713000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "7402000000", "repurchaseOfStock": "0", "capitalExpenditures": "-2125000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "income_statement": { "revenue": 50184000000, "cost_of_revenue": 46967000000, "gross_profit": 3217000000, "ebit": 511000000, "ebitda": 2272000000, "pretax_income": null, "tax_provision": null, "net_income": -36000000, "net_income_to_common": -36000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23020000000, "total_current_assets": 126612000000, "total_assets": 292725000000, "short_term_debt": 56872000000, "long_term_debt": 100855000000, "total_debt": 160239000000, "total_liabilities": null, "total_equity": 45057000000, "shares_outstanding": 3963444836, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6317000000, "capital_expenditure": -2088000000, "free_cash_flow": 4229000000, "dividends_paid": -597000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -115000000 }, "complete_fields": { "id": 386209, "ticker_id": 17321, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2272000000", "netIncome": "-36000000", "grossProfit": "3217000000", "totalRevenue": "50184000000", "costOfRevenue": "46967000000", "interestExpense": "297000000", "operatingIncome": "511000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1434000000" }, "balance": { "totalDebt": "160239000000", "totalAssets": "292725000000", "longTermDebt": "100855000000", "shortTermDebt": "56872000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "3963444836", "totalCurrentAssets": "126612000000", "totalShareholderEquity": "45057000000", "totalCurrentLiabilities": "114988000000", "cashAndShortTermInvestments": "23020000000" }, "cashflow": { "freeCashFlow": "4229000000", "dividendsPaid": "-597000000", "issuanceOfDebt": "8490000000", "issuanceOfStock": null, "repaymentOfDebt": "-8605000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "6317000000", "repurchaseOfStock": "0", "capitalExpenditures": "-2088000000" } }, "revenue": 50184000000, "cost_of_revenue": 46967000000, "gross_profit": 3217000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 511000000, "depreciation_amortisation": 1434000000, "ebitda": 2272000000, "interest_expense": 297000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -36000000, "net_income_continuing_ops": null, "net_income_to_common": -36000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23020000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 126612000000, "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": 292725000000, "short_term_debt": 56872000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114988000000, "long_term_debt": 100855000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 160239000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 45057000000, "shares_outstanding": 3963444836, "operating_cash_flow": 6317000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2088000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -597000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -115000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4229000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2272000000", "netIncome": "-36000000", "grossProfit": "3217000000", "totalRevenue": "50184000000", "costOfRevenue": "46967000000", "interestExpense": "297000000", "operatingIncome": "511000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1434000000" }, "balance": { "totalDebt": "160239000000", "totalAssets": "292725000000", "longTermDebt": "100855000000", "shortTermDebt": "56872000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "3963444836", "totalCurrentAssets": "126612000000", "totalShareholderEquity": "45057000000", "totalCurrentLiabilities": "114988000000", "cashAndShortTermInvestments": "23020000000" }, "cashflow": { "freeCashFlow": "4229000000", "dividendsPaid": "-597000000", "issuanceOfDebt": "8490000000", "issuanceOfStock": null, "repaymentOfDebt": "-8605000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "6317000000", "repurchaseOfStock": "0", "capitalExpenditures": "-2088000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "income_statement": { "revenue": 40659000000, "cost_of_revenue": 37909000000, "gross_profit": 2750000000, "ebit": 319000000, "ebitda": 2310000000, "pretax_income": null, "tax_provision": null, "net_income": 471000000, "net_income_to_common": 471000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20864000000, "total_current_assets": 123054000000, "total_assets": 284539000000, "short_term_debt": 54440000000, "long_term_debt": 100830000000, "total_debt": 157783000000, "total_liabilities": null, "total_equity": 44635000000, "shares_outstanding": 3963444836, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3679000000, "capital_expenditure": -1818000000, "free_cash_flow": 1861000000, "dividends_paid": -1196000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -4244000000 }, "complete_fields": { "id": 386210, "ticker_id": 17321, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2310000000", "netIncome": "471000000", "grossProfit": "2750000000", "totalRevenue": "40659000000", "costOfRevenue": "37909000000", "interestExpense": "305000000", "operatingIncome": "319000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1384000000" }, "balance": { "totalDebt": "157783000000", "totalAssets": "284539000000", "longTermDebt": "100830000000", "shortTermDebt": "54440000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "3963444836", "totalCurrentAssets": "123054000000", "totalShareholderEquity": "44635000000", "totalCurrentLiabilities": "108732000000", "cashAndShortTermInvestments": "20864000000" }, "cashflow": { "freeCashFlow": "1861000000", "dividendsPaid": "-1196000000", "issuanceOfDebt": "11979000000", "issuanceOfStock": null, "repaymentOfDebt": "-16223000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "3679000000", "repurchaseOfStock": "0", "capitalExpenditures": "-1818000000" } }, "revenue": 40659000000, "cost_of_revenue": 37909000000, "gross_profit": 2750000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 319000000, "depreciation_amortisation": 1384000000, "ebitda": 2310000000, "interest_expense": 305000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 471000000, "net_income_continuing_ops": null, "net_income_to_common": 471000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20864000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 123054000000, "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": 284539000000, "short_term_debt": 54440000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108732000000, "long_term_debt": 100830000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 157783000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 44635000000, "shares_outstanding": 3963444836, "operating_cash_flow": 3679000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1818000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1196000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -4244000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1861000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2310000000", "netIncome": "471000000", "grossProfit": "2750000000", "totalRevenue": "40659000000", "costOfRevenue": "37909000000", "interestExpense": "305000000", "operatingIncome": "319000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1384000000" }, "balance": { "totalDebt": "157783000000", "totalAssets": "284539000000", "longTermDebt": "100830000000", "shortTermDebt": "54440000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "3963444836", "totalCurrentAssets": "123054000000", "totalShareholderEquity": "44635000000", "totalCurrentLiabilities": "108732000000", "cashAndShortTermInvestments": "20864000000" }, "cashflow": { "freeCashFlow": "1861000000", "dividendsPaid": "-1196000000", "issuanceOfDebt": "11979000000", "issuanceOfStock": null, "repaymentOfDebt": "-16223000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "3679000000", "repurchaseOfStock": "0", "capitalExpenditures": "-1818000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+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": 386211, "ticker_id": 17321, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+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": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+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": 386213, "ticker_id": 17321, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:58:50.825994+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }