{ "ticker": { "uuid": "5496b80f-3b1d-4f2c-aa9d-5150d718da4e", "symbol": "DWD", "name": "Morgan Stanley", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/5496b80f-3b1d-4f2c-aa9d-5150d718da4e/", "api_url": "https://sharemaestro.com/factors/api/tickers/5496b80f-3b1d-4f2c-aa9d-5150d718da4e/" }, "ticker_metadata": { "id": 14769, "uuid": "5496b80f-3b1d-4f2c-aa9d-5150d718da4e", "symbol": "DWD", "name": "Morgan Stanley", "asset_type": "equity", "market_cap": 280520130560, "stock_exchange_id": 8, "industry": "Capital Markets", "sector": "Financial Services", "description": "Morgan Stanley, a financial holding company, provides various financial products and services to corporations, governments, financial institutions, and individuals in the Americas, Asia, Europe, the Middle East, and Africa. It operates through Institutional Securities, Wealth Management, and Investment Management segments. The company offers capital raising and financial advisory services, including services related to the underwriting of debt, equity securities, and other products, as well as advice on mergers and acquisitions, restructurings, and project finance. It also provides equity and fixed income products comprising sales, financing, prime brokerage, and market-making services; Asia wealth management; business-related investments services; originating corporate and commercial real estate loans, secured lending facilities, and extending securities-based and other financing; and research activities. In addition, the company offers financial advisor-led brokerage, investment advisory, custody, cash management, and administrative services; self-directed brokerage services; financial and wealth planning services; stock plan administration; securities-based lending, residential real estate loans, and other lending products; banking; and retirement plan services. Further, it provides equity, fixed income, alternatives and solutions, and liquidity and overlay services to benefit/defined contribution plans, foundations, endowments, government entities, sovereign wealth funds, insurance companies, third-party fund sponsors, corporations, and individuals. Morgan Stanley was founded in 1924 and is headquartered in New York, New York.", "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": "5496b80f-3b1d-4f2c-aa9d-5150d718da4e", "symbol": "DWD", "name": "Morgan Stanley", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/5496b80f-3b1d-4f2c-aa9d-5150d718da4e/", "api_url": "https://sharemaestro.com/factors/api/tickers/5496b80f-3b1d-4f2c-aa9d-5150d718da4e/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.28, "value": 0.31, "quality": 0.14, "momentum": 0.87, "coverage": 0.727, "confidence": 0.727, "delta": null }, "headline_factors": { "price": 186.35, "market_cap": 294363929160.08, "pe_ratio": 16.2515, "earnings_yield": 0.0615, "ebitda_to_ev": null, "shareholder_yield": 0.0454, "roe": 0.1585, "piotroski_f_score": 3, "momentum_12_1": 0.4611, "volatility_252d": 0.2109 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:23.136787+00:00", "batch_id": "" }, "size": { "price_close": 186.35, "market_cap": 294363929160.0758, "market_cap_usd": 294363929160.0758, "enterprise_value": 592816929160.0758, "shares_outstanding": 1579629298, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.2515, "pb_ratio": 2.5757, "ptbv_ratio": 2.5757, "ps_ratio": 4.2802, "pcf_ratio": null, "pfcf_ratio": -74.5225, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 8.6199, "ev_fcf": -150.0802, "earnings_yield": 0.0615, "fcf_yield": -0.0067, "price_to_sales": 4.2802, "price_to_book": 2.5757, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.116 }, "yield": { "dividend_yield": 0.0227, "buyback_yield": 0.0227, "shareholder_yield": 0.0454, "debt_paydown_yield": 0, "total_yield": 0.0454 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": 0.2634, "ebitda_margin": null, "fcf_margin": -0.0574, "roe": 0.1585, "roa": 0.0115, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.0435, "cash_conversion": -0.2181, "accruals_ratio": 0.0121, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.1622, "revenue_stability_5y": 0.1317, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": 0.0042 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 0.2493, "interest_coverage": null, "current_ratio": null, "quick_ratio": null, "net_debt": 298453000000, "local_beta": 0.5437, "volatility_252d": 0.2109, "volatility_60d": 0.5042, "max_drawdown_12m": -0.1764, "risk_adjusted_momentum": 2.1867 }, "growth": { "revenue_growth_1y": 0.1448, "revenue_growth_3y_cagr": 0.0952, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.2782, "eps_growth_3y_cagr": 0.152, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0842, "revenue_growth": 0.1448, "earnings_growth": 0.2782 }, "momentum": { "price_return_1m": 0.1394, "price_return_3m": 0.3708, "price_return_6m": 0.2442, "price_return_9m": 0.5089, "price_return_12m": 0.6648, "price_return_12m_ex1m": 0.4611, "momentum_6m": 0.2442, "momentum_12m": 0.6648, "momentum_12_1": 0.4611, "distance_from_52w_high": 0, "distance_from_52w_low": 0.696, "relative_strength": 0.6461 }, "raw_ttm": { "revenue_ttm": 68773000000, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": 18113000000, "eps_diluted_ttm": 11.4666, "operating_cash_flow_ttm": -1011000000, "capital_expenditure_ttm": -2939000000, "fcf_ttm": -3950000000, "dividends_paid_ttm": -6685000000, "share_repurchases_ttm": -6680000000, "shares_issued_ttm": 0, "interest_expense_ttm": 50192000000, "cash_and_equivalents": 95781000000, "total_current_assets": null, "total_current_liabilities": null, "net_ppe": null, "total_assets": 1581418000000, "total_debt": 394234000000, "total_equity": 114286000000, "net_working_capital": null, "book_value_per_share": 72.3499, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 72.3499 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 42, "rank_pb": 59, "rank_ptbv": 59, "rank_ps": 80, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 50, "rank_earnings_yield": 42, "rank_fcf_yield": 82, "rank_dividend_yield": 40, "rank_shareholder_yield": 31, "rank_total_yield": 44, "rank_roe": 34, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 50, "rank_fcf_margin": 88, "rank_piotroski": 94, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 15 }, "composites": { "value_composite": 69, "quality_composite": 86, "momentum_composite": 13, "growth_composite": 8, "yield_composite": 33, "svqf_composite": 31, "vc1_composite": 66, "vc2_composite": 63, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.2083, "os_score": 0.28, "value_percentile": 0.31, "quality_percentile": 0.14, "momentum_percentile": 0.87, "factor_coverage": 0.727, "signal_confidence": 0.727, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 7984, "ticker_id": 14769, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:23.136787+00:00", "batch_id": "", "os_score_delta": null, "price_close": 186.35, "market_cap": 294363929160.0758, "market_cap_usd": 294363929160.0758, "enterprise_value": 592816929160.0758, "shares_outstanding": 1579629298, "fx_rate_to_usd": null, "pe_ratio": 16.25152814, "pb_ratio": 2.57567794, "ptbv_ratio": 2.57567794, "ps_ratio": 4.28022522, "pcf_ratio": null, "pfcf_ratio": -74.52251371, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 8.61990795, "ev_fcf": -150.08023523, "earnings_yield": 0.06153268, "fcf_yield": -0.0066631, "dividend_yield": 0.02270998, "buyback_yield": 0.022693, "shareholder_yield": 0.04540298, "debt_paydown_yield": 0, "total_yield": 0.04540298, "gross_margin": null, "operating_margin": null, "net_margin": 0.26337371, "ebitda_margin": null, "fcf_margin": -0.05743533, "roe": 0.15848835, "roa": 0.01145364, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.04348819, "cash_conversion": -0.21807542, "accruals_ratio": 0.01209294, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 0.24929146, "interest_coverage": null, "current_ratio": null, "quick_ratio": null, "net_debt": 298453000000, "revenue_growth_1y": 0.14482567, "revenue_growth_3y_cagr": 0.09524171, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.27817295, "eps_growth_3y_cagr": 0.15199094, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.08421041, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.162219, "revenue_stability_5y": 0.131701, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13940692, "price_return_3m": 0.37075877, "price_return_6m": 0.24420492, "price_return_9m": 0.50892632, "price_return_12m": 0.66476606, "price_return_12m_ex1m": 0.46108122, "distance_from_52w_high": 0, "distance_from_52w_low": 0.69600436, "relative_strength": 0.6460621, "local_beta": 0.5437, "volatility_252d": 0.210861, "volatility_60d": 0.504216, "max_drawdown_12m": -0.17637097, "revenue_ttm": 68773000000, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": 18113000000, "eps_diluted_ttm": 11.46661437, "operating_cash_flow_ttm": -1011000000, "capital_expenditure_ttm": -2939000000, "fcf_ttm": -3950000000, "dividends_paid_ttm": -6685000000, "share_repurchases_ttm": -6680000000, "shares_issued_ttm": 0, "interest_expense_ttm": 50192000000, "cash_and_equivalents": 95781000000, "total_current_assets": null, "total_current_liabilities": null, "net_ppe": null, "total_assets": 1581418000000, "total_debt": 394234000000, "total_equity": 114286000000, "net_working_capital": null, "book_value_per_share": 72.34988623, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 72.34988623, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 42, "rank_pb": 59, "rank_ptbv": 59, "rank_ps": 80, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 50, "rank_earnings_yield": 42, "rank_fcf_yield": 82, "rank_dividend_yield": 40, "rank_shareholder_yield": 31, "rank_total_yield": 44, "rank_roe": 34, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 50, "rank_fcf_margin": 88, "rank_piotroski": 94, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 15, "value_composite": 69, "quality_composite": 86, "momentum_composite": 13, "growth_composite": 8, "yield_composite": 33, "svqf_composite": 31, "vc1_composite": 66, "vc2_composite": 63, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.727, "signal_confidence": 0.727, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 186.35, "os": 0.28, "value": 0.31, "quality": 0.14, "momentum": 0.87, "confidence": 0.727, "coverage": 0.727, "pe_ratio": 16.2515, "earnings_yield": 0.0615, "shareholder_yield": 0.0454, "roe": 0.1585, "momentum_12_1": 0.4611, "complete_fields": { "id": 7984, "ticker_id": 14769, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:23.136787+00:00", "batch_id": "", "os_score_delta": null, "price_close": 186.35, "market_cap": 294363929160.0758, "market_cap_usd": 294363929160.0758, "enterprise_value": 592816929160.0758, "shares_outstanding": 1579629298, "fx_rate_to_usd": null, "pe_ratio": 16.25152814, "pb_ratio": 2.57567794, "ptbv_ratio": 2.57567794, "ps_ratio": 4.28022522, "pcf_ratio": null, "pfcf_ratio": -74.52251371, "ev_ebitda": null, "ev_ebit": null, "ev_sales": 8.61990795, "ev_fcf": -150.08023523, "earnings_yield": 0.06153268, "fcf_yield": -0.0066631, "dividend_yield": 0.02270998, "buyback_yield": 0.022693, "shareholder_yield": 0.04540298, "debt_paydown_yield": 0, "total_yield": 0.04540298, "gross_margin": null, "operating_margin": null, "net_margin": 0.26337371, "ebitda_margin": null, "fcf_margin": -0.05743533, "roe": 0.15848835, "roa": 0.01145364, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.04348819, "cash_conversion": -0.21807542, "accruals_ratio": 0.01209294, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": null, "debt_to_assets": 0.24929146, "interest_coverage": null, "current_ratio": null, "quick_ratio": null, "net_debt": 298453000000, "revenue_growth_1y": 0.14482567, "revenue_growth_3y_cagr": 0.09524171, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.27817295, "eps_growth_3y_cagr": 0.15199094, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.08421041, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.162219, "revenue_stability_5y": 0.131701, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13940692, "price_return_3m": 0.37075877, "price_return_6m": 0.24420492, "price_return_9m": 0.50892632, "price_return_12m": 0.66476606, "price_return_12m_ex1m": 0.46108122, "distance_from_52w_high": 0, "distance_from_52w_low": 0.69600436, "relative_strength": 0.6460621, "local_beta": 0.5437, "volatility_252d": 0.210861, "volatility_60d": 0.504216, "max_drawdown_12m": -0.17637097, "revenue_ttm": 68773000000, "gross_profit_ttm": null, "ebit_ttm": null, "ebitda_ttm": null, "net_income_ttm": 18113000000, "eps_diluted_ttm": 11.46661437, "operating_cash_flow_ttm": -1011000000, "capital_expenditure_ttm": -2939000000, "fcf_ttm": -3950000000, "dividends_paid_ttm": -6685000000, "share_repurchases_ttm": -6680000000, "shares_issued_ttm": 0, "interest_expense_ttm": 50192000000, "cash_and_equivalents": 95781000000, "total_current_assets": null, "total_current_liabilities": null, "net_ppe": null, "total_assets": 1581418000000, "total_debt": 394234000000, "total_equity": 114286000000, "net_working_capital": null, "book_value_per_share": 72.34988623, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 72.34988623, "universe_ticker_count": 632, "sector": "Financial Services", "rank_pe": 42, "rank_pb": 59, "rank_ptbv": 59, "rank_ps": 80, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 50, "rank_earnings_yield": 42, "rank_fcf_yield": 82, "rank_dividend_yield": 40, "rank_shareholder_yield": 31, "rank_total_yield": 44, "rank_roe": 34, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 50, "rank_fcf_margin": 88, "rank_piotroski": 94, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 15, "value_composite": 69, "quality_composite": 86, "momentum_composite": 13, "growth_composite": 8, "yield_composite": 33, "svqf_composite": 31, "vc1_composite": 66, "vc2_composite": 63, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.727, "signal_confidence": 0.727, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "income_statement": { "revenue": 65966000000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": 16861000000, "net_income_to_common": 16861000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81310000000, "total_current_assets": null, "total_assets": 1420270000000, "short_term_debt": 21146000000, "long_term_debt": 349392000000, "total_debt": 370538000000, "total_liabilities": null, "total_equity": 111632000000, "shares_outstanding": 1582834137, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17889000000, "capital_expenditure": -2898000000, "free_cash_flow": -20787000000, "dividends_paid": -6593000000, "share_repurchases": -5835000000, "shares_issued": 0, "net_debt_issued": 39776000000 }, "complete_fields": { "id": 385645, "ticker_id": 14769, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "16861000000", "grossProfit": null, "totalRevenue": "65966000000", "costOfRevenue": null, "interestExpense": "49017000000", "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4658000000" }, "balance": { "totalDebt": "370538000000", "totalAssets": "1420270000000", "longTermDebt": "349392000000", "shortTermDebt": "21146000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1582834137", "totalCurrentAssets": null, "totalShareholderEquity": "111632000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "81310000000" }, "cashflow": { "freeCashFlow": "-20787000000", "dividendsPaid": "-6593000000", "issuanceOfDebt": "139169000000", "issuanceOfStock": "0", "repaymentOfDebt": "-99393000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-17889000000", "repurchaseOfStock": "-5835000000", "capitalExpenditures": "-2898000000" } }, "revenue": 65966000000, "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": 4658000000, "ebitda": null, "interest_expense": 49017000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16861000000, "net_income_continuing_ops": null, "net_income_to_common": 16861000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81310000000, "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": 1420270000000, "short_term_debt": 21146000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 349392000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 370538000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 111632000000, "shares_outstanding": 1582834137, "operating_cash_flow": -17889000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2898000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6593000000, "share_repurchases": -5835000000, "shares_issued": 0, "net_debt_issued": 39776000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -20787000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "16861000000", "grossProfit": null, "totalRevenue": "65966000000", "costOfRevenue": null, "interestExpense": "49017000000", "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4658000000" }, "balance": { "totalDebt": "370538000000", "totalAssets": "1420270000000", "longTermDebt": "349392000000", "shortTermDebt": "21146000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1582834137", "totalCurrentAssets": null, "totalShareholderEquity": "111632000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "81310000000" }, "cashflow": { "freeCashFlow": "-20787000000", "dividendsPaid": "-6593000000", "issuanceOfDebt": "139169000000", "issuanceOfStock": "0", "repaymentOfDebt": "-99393000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-17889000000", "repurchaseOfStock": "-5835000000", "capitalExpenditures": "-2898000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "income_statement": { "revenue": 57621000000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": 13390000000, "net_income_to_common": 13390000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75743000000, "total_current_assets": null, "total_assets": 1215071000000, "short_term_debt": 21645000000, "long_term_debt": 288776000000, "total_debt": 310421000000, "total_liabilities": null, "total_equity": 104511000000, "shares_outstanding": 1606653706, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1362000000, "capital_expenditure": -3462000000, "free_cash_flow": -2100000000, "dividends_paid": -6138000000, "share_repurchases": -4199000000, "shares_issued": 995000000, "net_debt_issued": 28135000000 }, "complete_fields": { "id": 385650, "ticker_id": 14769, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "13390000000", "grossProfit": null, "totalRevenue": "57621000000", "costOfRevenue": null, "interestExpense": "45524000000", "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5161000000" }, "balance": { "totalDebt": "310421000000", "totalAssets": "1215071000000", "longTermDebt": "288776000000", "shortTermDebt": "21645000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1606653706", "totalCurrentAssets": null, "totalShareholderEquity": "104511000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "75743000000" }, "cashflow": { "freeCashFlow": "-2100000000", "dividendsPaid": "-6138000000", "issuanceOfDebt": "108365000000", "issuanceOfStock": "995000000", "repaymentOfDebt": "-80230000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1362000000", "repurchaseOfStock": "-4199000000", "capitalExpenditures": "-3462000000" } }, "revenue": 57621000000, "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": 5161000000, "ebitda": null, "interest_expense": 45524000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13390000000, "net_income_continuing_ops": null, "net_income_to_common": 13390000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75743000000, "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": 1215071000000, "short_term_debt": 21645000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 288776000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 310421000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 104511000000, "shares_outstanding": 1606653706, "operating_cash_flow": 1362000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3462000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -6138000000, "share_repurchases": -4199000000, "shares_issued": 995000000, "net_debt_issued": 28135000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2100000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "13390000000", "grossProfit": null, "totalRevenue": "57621000000", "costOfRevenue": null, "interestExpense": "45524000000", "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5161000000" }, "balance": { "totalDebt": "310421000000", "totalAssets": "1215071000000", "longTermDebt": "288776000000", "shortTermDebt": "21645000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1606653706", "totalCurrentAssets": null, "totalShareholderEquity": "104511000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "75743000000" }, "cashflow": { "freeCashFlow": "-2100000000", "dividendsPaid": "-6138000000", "issuanceOfDebt": "108365000000", "issuanceOfStock": "995000000", "repaymentOfDebt": "-80230000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1362000000", "repurchaseOfStock": "-4199000000", "capitalExpenditures": "-3462000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "income_statement": { "revenue": 50667000000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": 9087000000, "net_income_to_common": 9087000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58661000000, "total_current_assets": null, "total_assets": 1193693000000, "short_term_debt": 8920000000, "long_term_debt": 267467000000, "total_debt": 276387000000, "total_liabilities": null, "total_equity": 99038000000, "shares_outstanding": 1626828437, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -33536000000, "capital_expenditure": -3412000000, "free_cash_flow": -36948000000, "dividends_paid": -5763000000, "share_repurchases": -6178000000, "shares_issued": 0, "net_debt_issued": 13619000000 }, "complete_fields": { "id": 385652, "ticker_id": 14769, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "9087000000", "grossProfit": null, "totalRevenue": "50667000000", "costOfRevenue": null, "interestExpense": "37619000000", "operatingIncome": null, "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4256000000" }, "balance": { "totalDebt": "276387000000", "totalAssets": "1193693000000", "longTermDebt": "267467000000", "shortTermDebt": "8920000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1626828437", "totalCurrentAssets": null, "totalShareholderEquity": "99038000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "58661000000" }, "cashflow": { "freeCashFlow": "-36948000000", "dividendsPaid": "-5763000000", "issuanceOfDebt": "78424000000", "issuanceOfStock": "0", "repaymentOfDebt": "-64805000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-33536000000", "repurchaseOfStock": "-6178000000", "capitalExpenditures": "-3412000000" } }, "revenue": 50667000000, "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": 4256000000, "ebitda": null, "interest_expense": 37619000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9087000000, "net_income_continuing_ops": null, "net_income_to_common": 9087000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58661000000, "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": 1193693000000, "short_term_debt": 8920000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 267467000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 276387000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 99038000000, "shares_outstanding": 1626828437, "operating_cash_flow": -33536000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3412000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5763000000, "share_repurchases": -6178000000, "shares_issued": 0, "net_debt_issued": 13619000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -36948000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "9087000000", "grossProfit": null, "totalRevenue": "50667000000", "costOfRevenue": null, "interestExpense": "37619000000", "operatingIncome": null, "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "4256000000" }, "balance": { "totalDebt": "276387000000", "totalAssets": "1193693000000", "longTermDebt": "267467000000", "shortTermDebt": "8920000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1626828437", "totalCurrentAssets": null, "totalShareholderEquity": "99038000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "58661000000" }, "cashflow": { "freeCashFlow": "-36948000000", "dividendsPaid": "-5763000000", "issuanceOfDebt": "78424000000", "issuanceOfStock": "0", "repaymentOfDebt": "-64805000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "-33536000000", "repurchaseOfStock": "-6178000000", "capitalExpenditures": "-3412000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "income_statement": { "revenue": 50210000000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": 11029000000, "net_income_to_common": 11029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92747000000, "total_current_assets": null, "total_assets": 1180231000000, "short_term_debt": 5135000000, "long_term_debt": 241081000000, "total_debt": 246216000000, "total_liabilities": null, "total_equity": 100141000000, "shares_outstanding": 1675000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6397000000, "capital_expenditure": -3078000000, "free_cash_flow": -9475000000, "dividends_paid": -5401000000, "share_repurchases": -10871000000, "shares_issued": 994000000, "net_debt_issued": 37562000000 }, "complete_fields": { "id": 385653, "ticker_id": 14769, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "11029000000", "grossProfit": null, "totalRevenue": "50210000000", "costOfRevenue": null, "interestExpense": "12268000000", "operatingIncome": null, "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3998000000" }, "balance": { "totalDebt": "246216000000", "totalAssets": "1180231000000", "longTermDebt": "241081000000", "shortTermDebt": "5135000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1675000000", "totalCurrentAssets": null, "totalShareholderEquity": "100141000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "92747000000" }, "cashflow": { "freeCashFlow": "-9475000000", "dividendsPaid": "-5401000000", "issuanceOfDebt": "72460000000", "issuanceOfStock": "994000000", "repaymentOfDebt": "-34898000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-6397000000", "repurchaseOfStock": "-10871000000", "capitalExpenditures": "-3078000000" } }, "revenue": 50210000000, "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": 3998000000, "ebitda": null, "interest_expense": 12268000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11029000000, "net_income_continuing_ops": null, "net_income_to_common": 11029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92747000000, "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": 1180231000000, "short_term_debt": 5135000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 241081000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 246216000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 100141000000, "shares_outstanding": 1675000000, "operating_cash_flow": -6397000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3078000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5401000000, "share_repurchases": -10871000000, "shares_issued": 994000000, "net_debt_issued": 37562000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -9475000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "11029000000", "grossProfit": null, "totalRevenue": "50210000000", "costOfRevenue": null, "interestExpense": "12268000000", "operatingIncome": null, "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3998000000" }, "balance": { "totalDebt": "246216000000", "totalAssets": "1180231000000", "longTermDebt": "241081000000", "shortTermDebt": "5135000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1675000000", "totalCurrentAssets": null, "totalShareholderEquity": "100141000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "92747000000" }, "cashflow": { "freeCashFlow": "-9475000000", "dividendsPaid": "-5401000000", "issuanceOfDebt": "72460000000", "issuanceOfStock": "994000000", "repaymentOfDebt": "-34898000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-6397000000", "repurchaseOfStock": "-10871000000", "capitalExpenditures": "-3078000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+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": 385654, "ticker_id": 14769, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+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 }, "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 }, "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": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "income_statement": { "revenue": 19324000000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": 5567000000, "net_income_to_common": 5567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95781000000, "total_current_assets": null, "total_assets": 1581418000000, "short_term_debt": 23701000000, "long_term_debt": 370533000000, "total_debt": 394234000000, "total_liabilities": null, "total_equity": 114286000000, "shares_outstanding": 1579629298, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7098000000, "capital_expenditure": -754000000, "free_cash_flow": -7852000000, "dividends_paid": -1708000000, "share_repurchases": -2875000000, "shares_issued": null, "net_debt_issued": 28634000000 }, "complete_fields": { "id": 385643, "ticker_id": 14769, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "5567000000", "grossProfit": null, "totalRevenue": "19324000000", "costOfRevenue": null, "interestExpense": "12570000000", "operatingIncome": null, "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "714000000" }, "balance": { "totalDebt": "394234000000", "totalAssets": "1581418000000", "longTermDebt": "370533000000", "shortTermDebt": "23701000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "1579629298", "totalCurrentAssets": null, "totalShareholderEquity": "114286000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "95781000000" }, "cashflow": { "freeCashFlow": "-7852000000", "dividendsPaid": "-1708000000", "issuanceOfDebt": "56195000000", "issuanceOfStock": null, "repaymentOfDebt": "-27561000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-7098000000", "repurchaseOfStock": "-2875000000", "capitalExpenditures": "-754000000" } }, "revenue": 19324000000, "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": 714000000, "ebitda": null, "interest_expense": 12570000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5567000000, "net_income_continuing_ops": null, "net_income_to_common": 5567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95781000000, "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": 1581418000000, "short_term_debt": 23701000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 370533000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 394234000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 114286000000, "shares_outstanding": 1579629298, "operating_cash_flow": -7098000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -754000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1708000000, "share_repurchases": -2875000000, "shares_issued": null, "net_debt_issued": 28634000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -7852000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "5567000000", "grossProfit": null, "totalRevenue": "19324000000", "costOfRevenue": null, "interestExpense": "12570000000", "operatingIncome": null, "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "714000000" }, "balance": { "totalDebt": "394234000000", "totalAssets": "1581418000000", "longTermDebt": "370533000000", "shortTermDebt": "23701000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "1579629298", "totalCurrentAssets": null, "totalShareholderEquity": "114286000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "95781000000" }, "cashflow": { "freeCashFlow": "-7852000000", "dividendsPaid": "-1708000000", "issuanceOfDebt": "56195000000", "issuanceOfStock": null, "repaymentOfDebt": "-27561000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-7098000000", "repurchaseOfStock": "-2875000000", "capitalExpenditures": "-754000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "income_statement": { "revenue": 16762000000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": 4397000000, "net_income_to_common": 4397000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81310000000, "total_current_assets": null, "total_assets": 1420270000000, "short_term_debt": 21146000000, "long_term_debt": 349392000000, "total_debt": 370538000000, "total_liabilities": null, "total_equity": 111632000000, "shares_outstanding": 1582834137, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2410000000, "capital_expenditure": -709000000, "free_cash_flow": -3119000000, "dividends_paid": -1688000000, "share_repurchases": -1530000000, "shares_issued": 0, "net_debt_issued": 16786000000 }, "complete_fields": { "id": 385644, "ticker_id": 14769, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "4397000000", "grossProfit": null, "totalRevenue": "16762000000", "costOfRevenue": null, "interestExpense": "12099000000", "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1138000000" }, "balance": { "totalDebt": "370538000000", "totalAssets": "1420270000000", "longTermDebt": "349392000000", "shortTermDebt": "21146000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1582834137", "totalCurrentAssets": null, "totalShareholderEquity": "111632000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "81310000000" }, "cashflow": { "freeCashFlow": "-3119000000", "dividendsPaid": "-1688000000", "issuanceOfDebt": "44985000000", "issuanceOfStock": "0", "repaymentOfDebt": "-28199000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2410000000", "repurchaseOfStock": "-1530000000", "capitalExpenditures": "-709000000" } }, "revenue": 16762000000, "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": 1138000000, "ebitda": null, "interest_expense": 12099000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4397000000, "net_income_continuing_ops": null, "net_income_to_common": 4397000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81310000000, "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": 1420270000000, "short_term_debt": 21146000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 349392000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 370538000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 111632000000, "shares_outstanding": 1582834137, "operating_cash_flow": -2410000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -709000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1688000000, "share_repurchases": -1530000000, "shares_issued": 0, "net_debt_issued": 16786000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3119000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "4397000000", "grossProfit": null, "totalRevenue": "16762000000", "costOfRevenue": null, "interestExpense": "12099000000", "operatingIncome": null, "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1138000000" }, "balance": { "totalDebt": "370538000000", "totalAssets": "1420270000000", "longTermDebt": "349392000000", "shortTermDebt": "21146000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1582834137", "totalCurrentAssets": null, "totalShareholderEquity": "111632000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "81310000000" }, "cashflow": { "freeCashFlow": "-3119000000", "dividendsPaid": "-1688000000", "issuanceOfDebt": "44985000000", "issuanceOfStock": "0", "repaymentOfDebt": "-28199000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-2410000000", "repurchaseOfStock": "-1530000000", "capitalExpenditures": "-709000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "income_statement": { "revenue": 17083000000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": 4610000000, "net_income_to_common": 4610000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73473000000, "total_current_assets": null, "total_assets": 1364806000000, "short_term_debt": 20924000000, "long_term_debt": 332196000000, "total_debt": 353120000000, "total_liabilities": null, "total_equity": 109962000000, "shares_outstanding": 1591091689, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3332000000, "capital_expenditure": -713000000, "free_cash_flow": -4045000000, "dividends_paid": -1705000000, "share_repurchases": -1146000000, "shares_issued": 0, "net_debt_issued": -1259000000 }, "complete_fields": { "id": 385646, "ticker_id": 14769, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "4610000000", "grossProfit": null, "totalRevenue": "17083000000", "costOfRevenue": null, "interestExpense": "12965000000", "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1348000000" }, "balance": { "totalDebt": "353120000000", "totalAssets": "1364806000000", "longTermDebt": "332196000000", "shortTermDebt": "20924000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1591091689", "totalCurrentAssets": null, "totalShareholderEquity": "109962000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "73473000000" }, "cashflow": { "freeCashFlow": "-4045000000", "dividendsPaid": "-1705000000", "issuanceOfDebt": "24843000000", "issuanceOfStock": "0", "repaymentOfDebt": "-26102000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-3332000000", "repurchaseOfStock": "-1146000000", "capitalExpenditures": "-713000000" } }, "revenue": 17083000000, "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": 1348000000, "ebitda": null, "interest_expense": 12965000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4610000000, "net_income_continuing_ops": null, "net_income_to_common": 4610000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73473000000, "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": 1364806000000, "short_term_debt": 20924000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 332196000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 353120000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 109962000000, "shares_outstanding": 1591091689, "operating_cash_flow": -3332000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -713000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1705000000, "share_repurchases": -1146000000, "shares_issued": 0, "net_debt_issued": -1259000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4045000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "4610000000", "grossProfit": null, "totalRevenue": "17083000000", "costOfRevenue": null, "interestExpense": "12965000000", "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1348000000" }, "balance": { "totalDebt": "353120000000", "totalAssets": "1364806000000", "longTermDebt": "332196000000", "shortTermDebt": "20924000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1591091689", "totalCurrentAssets": null, "totalShareholderEquity": "109962000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "73473000000" }, "cashflow": { "freeCashFlow": "-4045000000", "dividendsPaid": "-1705000000", "issuanceOfDebt": "24843000000", "issuanceOfStock": "0", "repaymentOfDebt": "-26102000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "-3332000000", "repurchaseOfStock": "-1146000000", "capitalExpenditures": "-713000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "income_statement": { "revenue": 15604000000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": 3539000000, "net_income_to_common": 3539000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78156000000, "total_current_assets": null, "total_assets": 1353870000000, "short_term_debt": 24567000000, "long_term_debt": 327771000000, "total_debt": 352338000000, "total_liabilities": null, "total_equity": 108184000000, "shares_outstanding": 1598299431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11829000000, "capital_expenditure": -763000000, "free_cash_flow": 11066000000, "dividends_paid": -1584000000, "share_repurchases": -1129000000, "shares_issued": null, "net_debt_issued": 12655000000 }, "complete_fields": { "id": 385647, "ticker_id": 14769, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "3539000000", "grossProfit": null, "totalRevenue": "15604000000", "costOfRevenue": null, "interestExpense": "12558000000", "operatingIncome": null, "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1307000000" }, "balance": { "totalDebt": "352338000000", "totalAssets": "1353870000000", "longTermDebt": "327771000000", "shortTermDebt": "24567000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1598299431", "totalCurrentAssets": null, "totalShareholderEquity": "108184000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "78156000000" }, "cashflow": { "freeCashFlow": "11066000000", "dividendsPaid": "-1584000000", "issuanceOfDebt": "36902000000", "issuanceOfStock": null, "repaymentOfDebt": "-24247000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "11829000000", "repurchaseOfStock": "-1129000000", "capitalExpenditures": "-763000000" } }, "revenue": 15604000000, "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": 1307000000, "ebitda": null, "interest_expense": 12558000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3539000000, "net_income_continuing_ops": null, "net_income_to_common": 3539000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78156000000, "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": 1353870000000, "short_term_debt": 24567000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 327771000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 352338000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 108184000000, "shares_outstanding": 1598299431, "operating_cash_flow": 11829000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -763000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1584000000, "share_repurchases": -1129000000, "shares_issued": null, "net_debt_issued": 12655000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 11066000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "3539000000", "grossProfit": null, "totalRevenue": "15604000000", "costOfRevenue": null, "interestExpense": "12558000000", "operatingIncome": null, "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1307000000" }, "balance": { "totalDebt": "352338000000", "totalAssets": "1353870000000", "longTermDebt": "327771000000", "shortTermDebt": "24567000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1598299431", "totalCurrentAssets": null, "totalShareholderEquity": "108184000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "78156000000" }, "cashflow": { "freeCashFlow": "11066000000", "dividendsPaid": "-1584000000", "issuanceOfDebt": "36902000000", "issuanceOfStock": null, "repaymentOfDebt": "-24247000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "11829000000", "repurchaseOfStock": "-1129000000", "capitalExpenditures": "-763000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "income_statement": { "revenue": 16517000000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": 4315000000, "net_income_to_common": 4315000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60835000000, "total_current_assets": null, "total_assets": 1300296000000, "short_term_debt": 23725000000, "long_term_debt": 303932000000, "total_debt": 327657000000, "total_liabilities": null, "total_equity": 106812000000, "shares_outstanding": 1606806297, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23976000000, "capital_expenditure": -713000000, "free_cash_flow": -24689000000, "dividends_paid": -1616000000, "share_repurchases": -2030000000, "shares_issued": null, "net_debt_issued": 11594000000 }, "complete_fields": { "id": 385648, "ticker_id": 14769, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": "4315000000", "grossProfit": null, "totalRevenue": "16517000000", "costOfRevenue": null, "interestExpense": "11395000000", "operatingIncome": null, "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "865000000" }, "balance": { "totalDebt": "327657000000", "totalAssets": "1300296000000", "longTermDebt": "303932000000", "shortTermDebt": "23725000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "1606806297", "totalCurrentAssets": null, "totalShareholderEquity": "106812000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "60835000000" }, "cashflow": { "freeCashFlow": "-24689000000", "dividendsPaid": "-1616000000", "issuanceOfDebt": "32439000000", "issuanceOfStock": null, "repaymentOfDebt": "-20845000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-23976000000", "repurchaseOfStock": "-2030000000", "capitalExpenditures": "-713000000" } }, "revenue": 16517000000, "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": 865000000, "ebitda": null, "interest_expense": 11395000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4315000000, "net_income_continuing_ops": null, "net_income_to_common": 4315000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60835000000, "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": 1300296000000, "short_term_debt": 23725000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 303932000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 327657000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 106812000000, "shares_outstanding": 1606806297, "operating_cash_flow": -23976000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -713000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1616000000, "share_repurchases": -2030000000, "shares_issued": null, "net_debt_issued": 11594000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -24689000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": "4315000000", "grossProfit": null, "totalRevenue": "16517000000", "costOfRevenue": null, "interestExpense": "11395000000", "operatingIncome": null, "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "865000000" }, "balance": { "totalDebt": "327657000000", "totalAssets": "1300296000000", "longTermDebt": "303932000000", "shortTermDebt": "23725000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "1606806297", "totalCurrentAssets": null, "totalShareholderEquity": "106812000000", "totalCurrentLiabilities": null, "cashAndShortTermInvestments": "60835000000" }, "cashflow": { "freeCashFlow": "-24689000000", "dividendsPaid": "-1616000000", "issuanceOfDebt": "32439000000", "issuanceOfStock": null, "repaymentOfDebt": "-20845000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-23976000000", "repurchaseOfStock": "-2030000000", "capitalExpenditures": "-713000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+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": 0, "net_debt_issued": null }, "complete_fields": { "id": 385649, "ticker_id": 14769, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": 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": "0", "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": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": 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": "0", "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": "2026-06-07T11:55:35.372687+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": 995000000, "net_debt_issued": null }, "complete_fields": { "id": 385651, "ticker_id": 14769, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:35.372687+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "995000000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 995000000, "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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "995000000", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }