{ "ticker": { "uuid": "69952482-ebb0-4f22-901a-fbf145a0a081", "symbol": "KMY", "name": "Kimberly-Clark Corporation", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/69952482-ebb0-4f22-901a-fbf145a0a081/", "api_url": "https://sharemaestro.com/factors/api/tickers/69952482-ebb0-4f22-901a-fbf145a0a081/" }, "ticker_metadata": { "id": 19376, "uuid": "69952482-ebb0-4f22-901a-fbf145a0a081", "symbol": "KMY", "name": "Kimberly-Clark Corporation", "asset_type": "equity", "market_cap": 28161818624, "stock_exchange_id": 8, "industry": "Household & Personal Products", "sector": "Consumer Defensive", "description": "Kimberly-Clark Corporation, together with its subsidiaries, manufactures and markets personal care products in the United States. It operates in two segments, North America and International Personal Care. The North America segment offers disposable diapers, training and youth pants, swimpants, baby wipes, feminine and incontinence care products, reusable underwear, facial and bathroom tissue, paper towels, napkins, wipers, tissue, towels, soaps and sanitizers, and other related products under the Huggies, Pull-Ups, Goodnites, Kotex, Poise, Depend, Kleenex, Scott, Cottonelle, Viva, Wypall , and other brand names. Its International Personal Care segment provides baby and child care, adult care and feminine care, including disposable diapers, training and youth pants, swimpants, baby wipes, feminine and incontinence care products, reusable underwear, and other related products under the Huggies, Kotex, Goodfeel, Intimus, Depend, and other brand names. The company sells its household use products directly to supermarkets, mass merchandisers, drugstores, warehouse clubs, variety and department stores, and other retail outlets, as well as through other distributors and e-commerce. It also sells its professional use products through distributors, directly to manufacturing, lodging, office building, food service, and high-volume public facilities, and through e-commerce. Kimberly-Clark Corporation was founded in 1872 and is headquartered in Dallas, Texas.", "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": "69952482-ebb0-4f22-901a-fbf145a0a081", "symbol": "KMY", "name": "Kimberly-Clark Corporation", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/69952482-ebb0-4f22-901a-fbf145a0a081/", "api_url": "https://sharemaestro.com/factors/api/tickers/69952482-ebb0-4f22-901a-fbf145a0a081/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.27, "value": 0.36, "quality": 0.79, "momentum": 0.11, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 84.39, "market_cap": 28011234808.07, "pe_ratio": 13.2191, "earnings_yield": 0.0756, "ebitda_to_ev": 0.0929, "shareholder_yield": 0.0622, "roe": 1.1798, "piotroski_f_score": 4, "momentum_12_1": -0.2706, "volatility_252d": 0.213 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": 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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:16.720242+00:00", "batch_id": "" }, "size": { "price_close": 84.39, "market_cap": 28011234808.074, "market_cap_usd": 28011234808.074, "enterprise_value": 34553234808.074, "shares_outstanding": 331926000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.2191, "pb_ratio": 15.5965, "ptbv_ratio": 15.5965, "ps_ratio": 1.6919, "pcf_ratio": 8.7672, "pfcf_ratio": 15.2484, "ev_ebitda": 10.7642, "ev_ebit": 13.9722, "ev_sales": 2.0871, "ev_fcf": 18.8096, "earnings_yield": 0.0756, "fcf_yield": 0.0532, "price_to_sales": 1.6919, "price_to_book": 15.5965, "price_to_cashflow": 8.7672, "ebitda_to_ev": 0.0929, "sales_yield": 0.4791 }, "yield": { "dividend_yield": 0.0597, "buyback_yield": 0.0025, "shareholder_yield": 0.0622, "debt_paydown_yield": 0.0196, "total_yield": 0.0819 }, "quality": { "gross_margin": 0.3593, "operating_margin": 0.1494, "net_margin": 0.128, "ebitda_margin": 0.1939, "fcf_margin": 0.111, "roe": 1.1798, "roa": 0.1233, "roic": 0.2224, "roc_greenblatt": null, "asset_turnover": 0.9635, "cash_conversion": 0.8669, "accruals_ratio": -0.0626, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.1552, "revenue_stability_5y": 0.097, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3461, "external_financing": 0.0052 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.038, "debt_to_assets": 0.4122, "interest_coverage": 9.892, "current_ratio": 0.7665, "quick_ratio": 0.7665, "net_debt": 6542000000, "local_beta": 0.2157, "volatility_252d": 0.213, "volatility_60d": 0.498, "max_drawdown_12m": -0.2774, "risk_adjusted_momentum": -1.2702 }, "growth": { "revenue_growth_1y": -0.0213, "revenue_growth_3y_cagr": -0.0658, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.2061, "eps_growth_3y_cagr": 0.0148, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3478, "book_value_growth_1y": 0.7876, "revenue_growth": -0.0213, "earnings_growth": -0.2061 }, "momentum": { "price_return_1m": 0.0236, "price_return_3m": -0.0528, "price_return_6m": -0.0448, "price_return_9m": -0.2167, "price_return_12m": -0.2534, "price_return_12m_ex1m": -0.2706, "momentum_6m": -0.0448, "momentum_12m": -0.2534, "momentum_12_1": -0.2706, "distance_from_52w_high": -0.2478, "distance_from_52w_low": 0.041, "relative_strength": -0.2721 }, "raw_ttm": { "revenue_ttm": 16556000000, "gross_profit_ttm": 5948000000, "ebit_ttm": 2473000000, "ebitda_ttm": 3210000000, "net_income_ttm": 2119000000, "eps_diluted_ttm": 6.384, "operating_cash_flow_ttm": 3195000000, "capital_expenditure_ttm": -1358000000, "fcf_ttm": 1837000000, "dividends_paid_ttm": -1673000000, "share_repurchases_ttm": -80000000, "shares_issued_ttm": 10000000, "interest_expense_ttm": 250000000, "cash_and_equivalents": 542000000, "total_current_assets": 5291000000, "total_current_liabilities": 6903000000, "net_ppe": null, "total_assets": 17184000000, "total_debt": 7084000000, "total_equity": 1796000000, "net_working_capital": -1545000000, "book_value_per_share": 5.4108, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.4108 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 31, "rank_pb": 95, "rank_ptbv": 95, "rank_ps": 52, "rank_pcf": 41, "rank_ev_ebitda": 53, "rank_ev_ebit": 49, "rank_earnings_yield": 31, "rank_fcf_yield": 38, "rank_dividend_yield": 10, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 2, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 61, "rank_fcf_margin": 38, "rank_piotroski": 84, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 85 }, "composites": { "value_composite": 64, "quality_composite": 21, "momentum_composite": 89, "growth_composite": 91, "yield_composite": 10, "svqf_composite": 22, "vc1_composite": 63, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.5333, "os_score": 0.27, "value_percentile": 0.36, "quality_percentile": 0.79, "momentum_percentile": 0.11, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 52, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 7921, "ticker_id": 19376, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:16.720242+00:00", "batch_id": "", "os_score_delta": null, "price_close": 84.39, "market_cap": 28011234808.074, "market_cap_usd": 28011234808.074, "enterprise_value": 34553234808.074, "shares_outstanding": 331926000, "fx_rate_to_usd": null, "pe_ratio": 13.21908202, "pb_ratio": 15.59645591, "ptbv_ratio": 15.59645591, "ps_ratio": 1.69190836, "pcf_ratio": 8.76720964, "pfcf_ratio": 15.24835863, "ev_ebitda": 10.7642476, "ev_ebit": 13.97219361, "ev_sales": 2.08705211, "ev_fcf": 18.80959979, "earnings_yield": 0.07564822, "fcf_yield": 0.05316434, "dividend_yield": 0.05972604, "buyback_yield": 0.002499, "shareholder_yield": 0.06222503, "debt_paydown_yield": 0.01963498, "total_yield": 0.08186001, "gross_margin": 0.35926552, "operating_margin": 0.14937183, "net_margin": 0.12798985, "ebitda_margin": 0.19388741, "fcf_margin": 0.11095675, "roe": 1.1798441, "roa": 0.12331238, "roic": 0.22244543, "roc_greenblatt": null, "asset_turnover": 0.96345438, "cash_conversion": 0.86691836, "accruals_ratio": -0.06261639, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.03800623, "debt_to_assets": 0.41224395, "interest_coverage": 9.892, "current_ratio": 0.76647834, "quick_ratio": 0.76647834, "net_debt": 6542000000, "revenue_growth_1y": -0.02130318, "revenue_growth_3y_cagr": -0.0658333, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.20613078, "eps_growth_3y_cagr": 0.01477544, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.34779148, "book_value_growth_1y": 0.78756188, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.155167, "revenue_stability_5y": 0.097022, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02360881, "price_return_3m": -0.05275561, "price_return_6m": -0.04475367, "price_return_9m": -0.21670675, "price_return_12m": -0.25338481, "price_return_12m_ex1m": -0.27060496, "distance_from_52w_high": -0.24775666, "distance_from_52w_low": 0.04100643, "relative_strength": -0.27208878, "local_beta": 0.2157, "volatility_252d": 0.213049, "volatility_60d": 0.497997, "max_drawdown_12m": -0.27738838, "revenue_ttm": 16556000000, "gross_profit_ttm": 5948000000, "ebit_ttm": 2473000000, "ebitda_ttm": 3210000000, "net_income_ttm": 2119000000, "eps_diluted_ttm": 6.38395305, "operating_cash_flow_ttm": 3195000000, "capital_expenditure_ttm": -1358000000, "fcf_ttm": 1837000000, "dividends_paid_ttm": -1673000000, "share_repurchases_ttm": -80000000, "shares_issued_ttm": 10000000, "interest_expense_ttm": 250000000, "cash_and_equivalents": 542000000, "total_current_assets": 5291000000, "total_current_liabilities": 6903000000, "net_ppe": null, "total_assets": 17184000000, "total_debt": 7084000000, "total_equity": 1796000000, "net_working_capital": -1545000000, "book_value_per_share": 5.41084459, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.41084459, "universe_ticker_count": 632, "sector": "Consumer Defensive", "rank_pe": 31, "rank_pb": 95, "rank_ptbv": 95, "rank_ps": 52, "rank_pcf": 41, "rank_ev_ebitda": 53, "rank_ev_ebit": 49, "rank_earnings_yield": 31, "rank_fcf_yield": 38, "rank_dividend_yield": 10, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 2, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 61, "rank_fcf_margin": 38, "rank_piotroski": 84, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 85, "value_composite": 64, "quality_composite": 21, "momentum_composite": 89, "growth_composite": 91, "yield_composite": 10, "svqf_composite": 22, "vc1_composite": 63, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 52, "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": 84.39, "os": 0.27, "value": 0.36, "quality": 0.79, "momentum": 0.11, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.2191, "earnings_yield": 0.0756, "shareholder_yield": 0.0622, "roe": 1.1798, "momentum_12_1": -0.2706, "complete_fields": { "id": 7921, "ticker_id": 19376, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:16.720242+00:00", "batch_id": "", "os_score_delta": null, "price_close": 84.39, "market_cap": 28011234808.074, "market_cap_usd": 28011234808.074, "enterprise_value": 34553234808.074, "shares_outstanding": 331926000, "fx_rate_to_usd": null, "pe_ratio": 13.21908202, "pb_ratio": 15.59645591, "ptbv_ratio": 15.59645591, "ps_ratio": 1.69190836, "pcf_ratio": 8.76720964, "pfcf_ratio": 15.24835863, "ev_ebitda": 10.7642476, "ev_ebit": 13.97219361, "ev_sales": 2.08705211, "ev_fcf": 18.80959979, "earnings_yield": 0.07564822, "fcf_yield": 0.05316434, "dividend_yield": 0.05972604, "buyback_yield": 0.002499, "shareholder_yield": 0.06222503, "debt_paydown_yield": 0.01963498, "total_yield": 0.08186001, "gross_margin": 0.35926552, "operating_margin": 0.14937183, "net_margin": 0.12798985, "ebitda_margin": 0.19388741, "fcf_margin": 0.11095675, "roe": 1.1798441, "roa": 0.12331238, "roic": 0.22244543, "roc_greenblatt": null, "asset_turnover": 0.96345438, "cash_conversion": 0.86691836, "accruals_ratio": -0.06261639, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.03800623, "debt_to_assets": 0.41224395, "interest_coverage": 9.892, "current_ratio": 0.76647834, "quick_ratio": 0.76647834, "net_debt": 6542000000, "revenue_growth_1y": -0.02130318, "revenue_growth_3y_cagr": -0.0658333, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.20613078, "eps_growth_3y_cagr": 0.01477544, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.34779148, "book_value_growth_1y": 0.78756188, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.155167, "revenue_stability_5y": 0.097022, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02360881, "price_return_3m": -0.05275561, "price_return_6m": -0.04475367, "price_return_9m": -0.21670675, "price_return_12m": -0.25338481, "price_return_12m_ex1m": -0.27060496, "distance_from_52w_high": -0.24775666, "distance_from_52w_low": 0.04100643, "relative_strength": -0.27208878, "local_beta": 0.2157, "volatility_252d": 0.213049, "volatility_60d": 0.497997, "max_drawdown_12m": -0.27738838, "revenue_ttm": 16556000000, "gross_profit_ttm": 5948000000, "ebit_ttm": 2473000000, "ebitda_ttm": 3210000000, "net_income_ttm": 2119000000, "eps_diluted_ttm": 6.38395305, "operating_cash_flow_ttm": 3195000000, "capital_expenditure_ttm": -1358000000, "fcf_ttm": 1837000000, "dividends_paid_ttm": -1673000000, "share_repurchases_ttm": -80000000, "shares_issued_ttm": 10000000, "interest_expense_ttm": 250000000, "cash_and_equivalents": 542000000, "total_current_assets": 5291000000, "total_current_liabilities": 6903000000, "net_ppe": null, "total_assets": 17184000000, "total_debt": 7084000000, "total_equity": 1796000000, "net_working_capital": -1545000000, "book_value_per_share": 5.41084459, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 5.41084459, "universe_ticker_count": 632, "sector": "Consumer Defensive", "rank_pe": 31, "rank_pb": 95, "rank_ptbv": 95, "rank_ps": 52, "rank_pcf": 41, "rank_ev_ebitda": 53, "rank_ev_ebit": 49, "rank_earnings_yield": 31, "rank_fcf_yield": 38, "rank_dividend_yield": 10, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 2, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 61, "rank_fcf_margin": 38, "rank_piotroski": 84, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 74, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 85, "value_composite": 64, "quality_composite": 21, "momentum_composite": 89, "growth_composite": 91, "yield_composite": 10, "svqf_composite": 22, "vc1_composite": 63, "vc2_composite": 44, "vc3_composite": 44, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 36, "small_cap_core_rank": 52, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "income_statement": { "revenue": 16447000000, "cost_of_revenue": 10524000000, "gross_profit": 5923000000, "ebit": 2351000000, "ebitda": 3113000000, "pretax_income": null, "tax_provision": null, "net_income": 2021000000, "net_income_to_common": 2021000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 688000000, "total_current_assets": 5310000000, "total_assets": 17098000000, "short_term_debt": 694000000, "long_term_debt": 6474000000, "total_debt": 7296000000, "total_liabilities": null, "total_equity": 1502000000, "shares_outstanding": 331898000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2777000000, "capital_expenditure": -1138000000, "free_cash_flow": 1639000000, "dividends_paid": -1660000000, "share_repurchases": -141000000, "shares_issued": 40000000, "net_debt_issued": -550000000 }, "complete_fields": { "id": 387424, "ticker_id": 19376, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3113000000", "netIncome": "2021000000", "grossProfit": "5923000000", "totalRevenue": "16447000000", "costOfRevenue": "10524000000", "interestExpense": "256000000", "operatingIncome": "2351000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "805000000" }, "balance": { "totalDebt": "7296000000", "totalAssets": "17098000000", "longTermDebt": "6474000000", "shortTermDebt": "694000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "331898000", "totalCurrentAssets": "5310000000", "totalShareholderEquity": "1502000000", "totalCurrentLiabilities": "7125000000", "cashAndShortTermInvestments": "688000000" }, "cashflow": { "freeCashFlow": "1639000000", "dividendsPaid": "-1660000000", "issuanceOfDebt": "0", "issuanceOfStock": "40000000", "repaymentOfDebt": "-550000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2777000000", "repurchaseOfStock": "-141000000", "capitalExpenditures": "-1138000000" } }, "revenue": 16447000000, "cost_of_revenue": 10524000000, "gross_profit": 5923000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2351000000, "depreciation_amortisation": 805000000, "ebitda": 3113000000, "interest_expense": 256000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2021000000, "net_income_continuing_ops": null, "net_income_to_common": 2021000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 688000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5310000000, "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": 17098000000, "short_term_debt": 694000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7125000000, "long_term_debt": 6474000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7296000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1502000000, "shares_outstanding": 331898000, "operating_cash_flow": 2777000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1138000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1660000000, "share_repurchases": -141000000, "shares_issued": 40000000, "net_debt_issued": -550000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1639000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3113000000", "netIncome": "2021000000", "grossProfit": "5923000000", "totalRevenue": "16447000000", "costOfRevenue": "10524000000", "interestExpense": "256000000", "operatingIncome": "2351000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "805000000" }, "balance": { "totalDebt": "7296000000", "totalAssets": "17098000000", "longTermDebt": "6474000000", "shortTermDebt": "694000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "331898000", "totalCurrentAssets": "5310000000", "totalShareholderEquity": "1502000000", "totalCurrentLiabilities": "7125000000", "cashAndShortTermInvestments": "688000000" }, "cashflow": { "freeCashFlow": "1639000000", "dividendsPaid": "-1660000000", "issuanceOfDebt": "0", "issuanceOfStock": "40000000", "repaymentOfDebt": "-550000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2777000000", "repurchaseOfStock": "-141000000", "capitalExpenditures": "-1138000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "income_statement": { "revenue": 16805000000, "cost_of_revenue": 10516000000, "gross_profit": 6289000000, "ebit": 2797000000, "ebitda": 3469000000, "pretax_income": null, "tax_provision": null, "net_income": 2545000000, "net_income_to_common": 2545000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1010000000, "total_current_assets": 5580000000, "total_assets": 16546000000, "short_term_debt": 564000000, "long_term_debt": 6854000000, "total_debt": 7534000000, "total_liabilities": null, "total_equity": 840000000, "shares_outstanding": 331799000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3234000000, "capital_expenditure": -721000000, "free_cash_flow": 2513000000, "dividends_paid": -1628000000, "share_repurchases": -1000000000, "shares_issued": 136000000, "net_debt_issued": -554000000 }, "complete_fields": { "id": 387429, "ticker_id": 19376, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3469000000", "netIncome": "2545000000", "grossProfit": "6289000000", "totalRevenue": "16805000000", "costOfRevenue": "10516000000", "interestExpense": "270000000", "operatingIncome": "2797000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "781000000" }, "balance": { "totalDebt": "7534000000", "totalAssets": "16546000000", "longTermDebt": "6854000000", "shortTermDebt": "564000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "331799000", "totalCurrentAssets": "5580000000", "totalShareholderEquity": "840000000", "totalCurrentLiabilities": "7004000000", "cashAndShortTermInvestments": "1010000000" }, "cashflow": { "freeCashFlow": "2513000000", "dividendsPaid": "-1628000000", "issuanceOfDebt": "0", "issuanceOfStock": "136000000", "repaymentOfDebt": "-554000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3234000000", "repurchaseOfStock": "-1000000000", "capitalExpenditures": "-721000000" } }, "revenue": 16805000000, "cost_of_revenue": 10516000000, "gross_profit": 6289000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2797000000, "depreciation_amortisation": 781000000, "ebitda": 3469000000, "interest_expense": 270000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2545000000, "net_income_continuing_ops": null, "net_income_to_common": 2545000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1010000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5580000000, "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": 16546000000, "short_term_debt": 564000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7004000000, "long_term_debt": 6854000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7534000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 840000000, "shares_outstanding": 331799000, "operating_cash_flow": 3234000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -721000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1628000000, "share_repurchases": -1000000000, "shares_issued": 136000000, "net_debt_issued": -554000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2513000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3469000000", "netIncome": "2545000000", "grossProfit": "6289000000", "totalRevenue": "16805000000", "costOfRevenue": "10516000000", "interestExpense": "270000000", "operatingIncome": "2797000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "781000000" }, "balance": { "totalDebt": "7534000000", "totalAssets": "16546000000", "longTermDebt": "6854000000", "shortTermDebt": "564000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "331799000", "totalCurrentAssets": "5580000000", "totalShareholderEquity": "840000000", "totalCurrentLiabilities": "7004000000", "cashAndShortTermInvestments": "1010000000" }, "cashflow": { "freeCashFlow": "2513000000", "dividendsPaid": "-1628000000", "issuanceOfDebt": "0", "issuanceOfStock": "136000000", "repaymentOfDebt": "-554000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3234000000", "repurchaseOfStock": "-1000000000", "capitalExpenditures": "-721000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "income_statement": { "revenue": 17146000000, "cost_of_revenue": 10877000000, "gross_profit": 6269000000, "ebit": 2586000000, "ebitda": 2652000000, "pretax_income": null, "tax_provision": null, "net_income": 1764000000, "net_income_to_common": 1764000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1093000000, "total_current_assets": 5703000000, "total_assets": 17344000000, "short_term_debt": 567000000, "long_term_debt": 7417000000, "total_debt": 8114000000, "total_liabilities": null, "total_equity": 915000000, "shares_outstanding": 336998000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3542000000, "capital_expenditure": -766000000, "free_cash_flow": 2776000000, "dividends_paid": -1588000000, "share_repurchases": -320000000, "shares_issued": 97000000, "net_debt_issued": -112000000 }, "complete_fields": { "id": 387431, "ticker_id": 19376, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2652000000", "netIncome": "1764000000", "grossProfit": "6269000000", "totalRevenue": "17146000000", "costOfRevenue": "10877000000", "interestExpense": "293000000", "operatingIncome": "2586000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "753000000" }, "balance": { "totalDebt": "8114000000", "totalAssets": "17344000000", "longTermDebt": "7417000000", "shortTermDebt": "567000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "336998000", "totalCurrentAssets": "5703000000", "totalShareholderEquity": "915000000", "totalCurrentLiabilities": "6930000000", "cashAndShortTermInvestments": "1093000000" }, "cashflow": { "freeCashFlow": "2776000000", "dividendsPaid": "-1588000000", "issuanceOfDebt": "363000000", "issuanceOfStock": "97000000", "repaymentOfDebt": "-475000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3542000000", "repurchaseOfStock": "-320000000", "capitalExpenditures": "-766000000" } }, "revenue": 17146000000, "cost_of_revenue": 10877000000, "gross_profit": 6269000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2586000000, "depreciation_amortisation": 753000000, "ebitda": 2652000000, "interest_expense": 293000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1764000000, "net_income_continuing_ops": null, "net_income_to_common": 1764000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1093000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5703000000, "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": 17344000000, "short_term_debt": 567000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6930000000, "long_term_debt": 7417000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8114000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 915000000, "shares_outstanding": 336998000, "operating_cash_flow": 3542000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -766000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1588000000, "share_repurchases": -320000000, "shares_issued": 97000000, "net_debt_issued": -112000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2776000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2652000000", "netIncome": "1764000000", "grossProfit": "6269000000", "totalRevenue": "17146000000", "costOfRevenue": "10877000000", "interestExpense": "293000000", "operatingIncome": "2586000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "753000000" }, "balance": { "totalDebt": "8114000000", "totalAssets": "17344000000", "longTermDebt": "7417000000", "shortTermDebt": "567000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "336998000", "totalCurrentAssets": "5703000000", "totalShareholderEquity": "915000000", "totalCurrentLiabilities": "6930000000", "cashAndShortTermInvestments": "1093000000" }, "cashflow": { "freeCashFlow": "2776000000", "dividendsPaid": "-1588000000", "issuanceOfDebt": "363000000", "issuanceOfStock": "97000000", "repaymentOfDebt": "-475000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "3542000000", "repurchaseOfStock": "-320000000", "capitalExpenditures": "-766000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "income_statement": { "revenue": 20175000000, "cost_of_revenue": 13956000000, "gross_profit": 6219000000, "ebit": 2681000000, "ebitda": 3376000000, "pretax_income": null, "tax_provision": null, "net_income": 1934000000, "net_income_to_common": 1934000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 427000000, "total_current_assets": 5729000000, "total_assets": 17970000000, "short_term_debt": 844000000, "long_term_debt": 7578000000, "total_debt": 8549000000, "total_liabilities": null, "total_equity": 547000000, "shares_outstanding": 337500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2733000000, "capital_expenditure": -876000000, "free_cash_flow": 1857000000, "dividends_paid": -1558000000, "share_repurchases": -100000000, "shares_issued": 94000000, "net_debt_issued": -312000000 }, "complete_fields": { "id": 387432, "ticker_id": 19376, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3376000000", "netIncome": "1934000000", "grossProfit": "6219000000", "totalRevenue": "20175000000", "costOfRevenue": "13956000000", "interestExpense": "282000000", "operatingIncome": "2681000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "754000000" }, "balance": { "totalDebt": "8549000000", "totalAssets": "17970000000", "longTermDebt": "7578000000", "shortTermDebt": "844000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "337500000", "totalCurrentAssets": "5729000000", "totalShareholderEquity": "547000000", "totalCurrentLiabilities": "7334000000", "cashAndShortTermInvestments": "427000000" }, "cashflow": { "freeCashFlow": "1857000000", "dividendsPaid": "-1558000000", "issuanceOfDebt": "0", "issuanceOfStock": "94000000", "repaymentOfDebt": "-312000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2733000000", "repurchaseOfStock": "-100000000", "capitalExpenditures": "-876000000" } }, "revenue": 20175000000, "cost_of_revenue": 13956000000, "gross_profit": 6219000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2681000000, "depreciation_amortisation": 754000000, "ebitda": 3376000000, "interest_expense": 282000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1934000000, "net_income_continuing_ops": null, "net_income_to_common": 1934000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 427000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5729000000, "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": 17970000000, "short_term_debt": 844000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7334000000, "long_term_debt": 7578000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8549000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 547000000, "shares_outstanding": 337500000, "operating_cash_flow": 2733000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -876000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1558000000, "share_repurchases": -100000000, "shares_issued": 94000000, "net_debt_issued": -312000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1857000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3376000000", "netIncome": "1934000000", "grossProfit": "6219000000", "totalRevenue": "20175000000", "costOfRevenue": "13956000000", "interestExpense": "282000000", "operatingIncome": "2681000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "754000000" }, "balance": { "totalDebt": "8549000000", "totalAssets": "17970000000", "longTermDebt": "7578000000", "shortTermDebt": "844000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "337500000", "totalCurrentAssets": "5729000000", "totalShareholderEquity": "547000000", "totalCurrentLiabilities": "7334000000", "cashAndShortTermInvestments": "427000000" }, "cashflow": { "freeCashFlow": "1857000000", "dividendsPaid": "-1558000000", "issuanceOfDebt": "0", "issuanceOfStock": "94000000", "repaymentOfDebt": "-312000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "2733000000", "repurchaseOfStock": "-100000000", "capitalExpenditures": "-876000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+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": 387433, "ticker_id": 19376, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "raw_data": { "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": { "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": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "income_statement": { "revenue": 4163000000, "cost_of_revenue": 2629000000, "gross_profit": 1534000000, "ebit": 753000000, "ebitda": 936000000, "pretax_income": null, "tax_provision": null, "net_income": 665000000, "net_income_to_common": 665000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542000000, "total_current_assets": 5291000000, "total_assets": 17184000000, "short_term_debt": 609000000, "long_term_debt": 6475000000, "total_debt": 7084000000, "total_liabilities": null, "total_equity": 1796000000, "shares_outstanding": 331926000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 745000000, "capital_expenditure": -424000000, "free_cash_flow": 321000000, "dividends_paid": -418000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -400000000 }, "complete_fields": { "id": 387422, "ticker_id": 19376, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "936000000", "netIncome": "665000000", "grossProfit": "1534000000", "totalRevenue": "4163000000", "costOfRevenue": "2629000000", "interestExpense": "58000000", "operatingIncome": "753000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "193000000" }, "balance": { "totalDebt": "7084000000", "totalAssets": "17184000000", "longTermDebt": "6475000000", "shortTermDebt": "609000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "331926000", "totalCurrentAssets": "5291000000", "totalShareholderEquity": "1796000000", "totalCurrentLiabilities": "6903000000", "cashAndShortTermInvestments": "542000000" }, "cashflow": { "freeCashFlow": "321000000", "dividendsPaid": "-418000000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-400000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "745000000", "repurchaseOfStock": "0", "capitalExpenditures": "-424000000" } }, "revenue": 4163000000, "cost_of_revenue": 2629000000, "gross_profit": 1534000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 753000000, "depreciation_amortisation": 193000000, "ebitda": 936000000, "interest_expense": 58000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 665000000, "net_income_continuing_ops": null, "net_income_to_common": 665000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 542000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5291000000, "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": 17184000000, "short_term_debt": 609000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6903000000, "long_term_debt": 6475000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7084000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1796000000, "shares_outstanding": 331926000, "operating_cash_flow": 745000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -424000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -418000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -400000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 321000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "936000000", "netIncome": "665000000", "grossProfit": "1534000000", "totalRevenue": "4163000000", "costOfRevenue": "2629000000", "interestExpense": "58000000", "operatingIncome": "753000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "193000000" }, "balance": { "totalDebt": "7084000000", "totalAssets": "17184000000", "longTermDebt": "6475000000", "shortTermDebt": "609000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "331926000", "totalCurrentAssets": "5291000000", "totalShareholderEquity": "1796000000", "totalCurrentLiabilities": "6903000000", "cashAndShortTermInvestments": "542000000" }, "cashflow": { "freeCashFlow": "321000000", "dividendsPaid": "-418000000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "-400000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "745000000", "repurchaseOfStock": "0", "capitalExpenditures": "-424000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "income_statement": { "revenue": 4080000000, "cost_of_revenue": 2615000000, "gross_profit": 1465000000, "ebit": 507000000, "ebitda": 685000000, "pretax_income": null, "tax_provision": null, "net_income": 499000000, "net_income_to_common": 499000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 688000000, "total_current_assets": 5310000000, "total_assets": 17098000000, "short_term_debt": 694000000, "long_term_debt": 6474000000, "total_debt": 7296000000, "total_liabilities": null, "total_equity": 1502000000, "shares_outstanding": 331898000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 972000000, "capital_expenditure": -397000000, "free_cash_flow": 575000000, "dividends_paid": -418000000, "share_repurchases": -1000000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 387423, "ticker_id": 19376, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "685000000", "netIncome": "499000000", "grossProfit": "1465000000", "totalRevenue": "4080000000", "costOfRevenue": "2615000000", "interestExpense": "60000000", "operatingIncome": "507000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "189000000" }, "balance": { "totalDebt": "7296000000", "totalAssets": "17098000000", "longTermDebt": "6474000000", "shortTermDebt": "694000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "331898000", "totalCurrentAssets": "5310000000", "totalShareholderEquity": "1502000000", "totalCurrentLiabilities": "7125000000", "cashAndShortTermInvestments": "688000000" }, "cashflow": { "freeCashFlow": "575000000", "dividendsPaid": "-418000000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "972000000", "repurchaseOfStock": "-1000000", "capitalExpenditures": "-397000000" } }, "revenue": 4080000000, "cost_of_revenue": 2615000000, "gross_profit": 1465000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 507000000, "depreciation_amortisation": 189000000, "ebitda": 685000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 499000000, "net_income_continuing_ops": null, "net_income_to_common": 499000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 688000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5310000000, "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": 17098000000, "short_term_debt": 694000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7125000000, "long_term_debt": 6474000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7296000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1502000000, "shares_outstanding": 331898000, "operating_cash_flow": 972000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -397000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -418000000, "share_repurchases": -1000000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 575000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "685000000", "netIncome": "499000000", "grossProfit": "1465000000", "totalRevenue": "4080000000", "costOfRevenue": "2615000000", "interestExpense": "60000000", "operatingIncome": "507000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "189000000" }, "balance": { "totalDebt": "7296000000", "totalAssets": "17098000000", "longTermDebt": "6474000000", "shortTermDebt": "694000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "331898000", "totalCurrentAssets": "5310000000", "totalShareholderEquity": "1502000000", "totalCurrentLiabilities": "7125000000", "cashAndShortTermInvestments": "688000000" }, "cashflow": { "freeCashFlow": "575000000", "dividendsPaid": "-418000000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "972000000", "repurchaseOfStock": "-1000000", "capitalExpenditures": "-397000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "income_statement": { "revenue": 4150000000, "cost_of_revenue": 2657000000, "gross_profit": 1493000000, "ebit": 621000000, "ebitda": 787000000, "pretax_income": null, "tax_provision": null, "net_income": 446000000, "net_income_to_common": 446000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 617000000, "total_current_assets": 5474000000, "total_assets": 16888000000, "short_term_debt": 834000000, "long_term_debt": 6470000000, "total_debt": 7304000000, "total_liabilities": null, "total_equity": 1332000000, "shares_outstanding": 331858000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 708000000, "capital_expenditure": -340000000, "free_cash_flow": 368000000, "dividends_paid": -418000000, "share_repurchases": -20000000, "shares_issued": 4000000, "net_debt_issued": -300000000 }, "complete_fields": { "id": 387425, "ticker_id": 19376, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "787000000", "netIncome": "446000000", "grossProfit": "1493000000", "totalRevenue": "4150000000", "costOfRevenue": "2657000000", "interestExpense": "65000000", "operatingIncome": "621000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "176000000" }, "balance": { "totalDebt": "7304000000", "totalAssets": "16888000000", "longTermDebt": "6470000000", "shortTermDebt": "834000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "331858000", "totalCurrentAssets": "5474000000", "totalShareholderEquity": "1332000000", "totalCurrentLiabilities": "7077000000", "cashAndShortTermInvestments": "617000000" }, "cashflow": { "freeCashFlow": "368000000", "dividendsPaid": "-418000000", "issuanceOfDebt": null, "issuanceOfStock": "4000000", "repaymentOfDebt": "-300000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "708000000", "repurchaseOfStock": "-20000000", "capitalExpenditures": "-340000000" } }, "revenue": 4150000000, "cost_of_revenue": 2657000000, "gross_profit": 1493000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 621000000, "depreciation_amortisation": 176000000, "ebitda": 787000000, "interest_expense": 65000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 446000000, "net_income_continuing_ops": null, "net_income_to_common": 446000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 617000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5474000000, "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": 16888000000, "short_term_debt": 834000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7077000000, "long_term_debt": 6470000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7304000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1332000000, "shares_outstanding": 331858000, "operating_cash_flow": 708000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -340000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -418000000, "share_repurchases": -20000000, "shares_issued": 4000000, "net_debt_issued": -300000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 368000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "787000000", "netIncome": "446000000", "grossProfit": "1493000000", "totalRevenue": "4150000000", "costOfRevenue": "2657000000", "interestExpense": "65000000", "operatingIncome": "621000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "176000000" }, "balance": { "totalDebt": "7304000000", "totalAssets": "16888000000", "longTermDebt": "6470000000", "shortTermDebt": "834000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "331858000", "totalCurrentAssets": "5474000000", "totalShareholderEquity": "1332000000", "totalCurrentLiabilities": "7077000000", "cashAndShortTermInvestments": "617000000" }, "cashflow": { "freeCashFlow": "368000000", "dividendsPaid": "-418000000", "issuanceOfDebt": null, "issuanceOfStock": "4000000", "repaymentOfDebt": "-300000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "708000000", "repurchaseOfStock": "-20000000", "capitalExpenditures": "-340000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "income_statement": { "revenue": 4163000000, "cost_of_revenue": 2707000000, "gross_profit": 1456000000, "ebit": 592000000, "ebitda": 802000000, "pretax_income": null, "tax_provision": null, "net_income": 509000000, "net_income_to_common": 509000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 634000000, "total_current_assets": 5557000000, "total_assets": 16771000000, "short_term_debt": 771000000, "long_term_debt": 6470000000, "total_debt": 7241000000, "total_liabilities": null, "total_equity": 1271000000, "shares_outstanding": 331915000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 770000000, "capital_expenditure": -197000000, "free_cash_flow": 573000000, "dividends_paid": -419000000, "share_repurchases": -59000000, "shares_issued": 6000000, "net_debt_issued": null }, "complete_fields": { "id": 387426, "ticker_id": 19376, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "802000000", "netIncome": "509000000", "grossProfit": "1456000000", "totalRevenue": "4163000000", "costOfRevenue": "2707000000", "interestExpense": "67000000", "operatingIncome": "592000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "222000000" }, "balance": { "totalDebt": "7241000000", "totalAssets": "16771000000", "longTermDebt": "6470000000", "shortTermDebt": "771000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "331915000", "totalCurrentAssets": "5557000000", "totalShareholderEquity": "1271000000", "totalCurrentLiabilities": "7171000000", "cashAndShortTermInvestments": "634000000" }, "cashflow": { "freeCashFlow": "573000000", "dividendsPaid": "-419000000", "issuanceOfDebt": null, "issuanceOfStock": "6000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "770000000", "repurchaseOfStock": "-59000000", "capitalExpenditures": "-197000000" } }, "revenue": 4163000000, "cost_of_revenue": 2707000000, "gross_profit": 1456000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 592000000, "depreciation_amortisation": 222000000, "ebitda": 802000000, "interest_expense": 67000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 509000000, "net_income_continuing_ops": null, "net_income_to_common": 509000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 634000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5557000000, "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": 16771000000, "short_term_debt": 771000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7171000000, "long_term_debt": 6470000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7241000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1271000000, "shares_outstanding": 331915000, "operating_cash_flow": 770000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -197000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -419000000, "share_repurchases": -59000000, "shares_issued": 6000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 573000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "802000000", "netIncome": "509000000", "grossProfit": "1456000000", "totalRevenue": "4163000000", "costOfRevenue": "2707000000", "interestExpense": "67000000", "operatingIncome": "592000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "222000000" }, "balance": { "totalDebt": "7241000000", "totalAssets": "16771000000", "longTermDebt": "6470000000", "shortTermDebt": "771000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "331915000", "totalCurrentAssets": "5557000000", "totalShareholderEquity": "1271000000", "totalCurrentLiabilities": "7171000000", "cashAndShortTermInvestments": "634000000" }, "cashflow": { "freeCashFlow": "573000000", "dividendsPaid": "-419000000", "issuanceOfDebt": null, "issuanceOfStock": "6000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "770000000", "repurchaseOfStock": "-59000000", "capitalExpenditures": "-197000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "income_statement": { "revenue": 4054000000, "cost_of_revenue": 2545000000, "gross_profit": 1509000000, "ebit": 631000000, "ebitda": 839000000, "pretax_income": null, "tax_provision": null, "net_income": 567000000, "net_income_to_common": 567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563000000, "total_current_assets": 5281000000, "total_assets": 16305000000, "short_term_debt": 766000000, "long_term_debt": 6481000000, "total_debt": 7247000000, "total_liabilities": null, "total_equity": 1101000000, "shares_outstanding": 331867000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 327000000, "capital_expenditure": -204000000, "free_cash_flow": 123000000, "dividends_paid": -405000000, "share_repurchases": -61000000, "shares_issued": 30000000, "net_debt_issued": -250000000 }, "complete_fields": { "id": 387427, "ticker_id": 19376, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "839000000", "netIncome": "567000000", "grossProfit": "1509000000", "totalRevenue": "4054000000", "costOfRevenue": "2545000000", "interestExpense": "64000000", "operatingIncome": "631000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "218000000" }, "balance": { "totalDebt": "7247000000", "totalAssets": "16305000000", "longTermDebt": "6481000000", "shortTermDebt": "766000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "331867000", "totalCurrentAssets": "5281000000", "totalShareholderEquity": "1101000000", "totalCurrentLiabilities": "6921000000", "cashAndShortTermInvestments": "563000000" }, "cashflow": { "freeCashFlow": "123000000", "dividendsPaid": "-405000000", "issuanceOfDebt": null, "issuanceOfStock": "30000000", "repaymentOfDebt": "-250000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "327000000", "repurchaseOfStock": "-61000000", "capitalExpenditures": "-204000000" } }, "revenue": 4054000000, "cost_of_revenue": 2545000000, "gross_profit": 1509000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 631000000, "depreciation_amortisation": 218000000, "ebitda": 839000000, "interest_expense": 64000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 567000000, "net_income_continuing_ops": null, "net_income_to_common": 567000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 563000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5281000000, "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": 16305000000, "short_term_debt": 766000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6921000000, "long_term_debt": 6481000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7247000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1101000000, "shares_outstanding": 331867000, "operating_cash_flow": 327000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -204000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -405000000, "share_repurchases": -61000000, "shares_issued": 30000000, "net_debt_issued": -250000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 123000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "839000000", "netIncome": "567000000", "grossProfit": "1509000000", "totalRevenue": "4054000000", "costOfRevenue": "2545000000", "interestExpense": "64000000", "operatingIncome": "631000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "218000000" }, "balance": { "totalDebt": "7247000000", "totalAssets": "16305000000", "longTermDebt": "6481000000", "shortTermDebt": "766000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "331867000", "totalCurrentAssets": "5281000000", "totalShareholderEquity": "1101000000", "totalCurrentLiabilities": "6921000000", "cashAndShortTermInvestments": "563000000" }, "cashflow": { "freeCashFlow": "123000000", "dividendsPaid": "-405000000", "issuanceOfDebt": null, "issuanceOfStock": "30000000", "repaymentOfDebt": "-250000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "327000000", "repurchaseOfStock": "-61000000", "capitalExpenditures": "-204000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+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": 387428, "ticker_id": 19376, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+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": "0", "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": { "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": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+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": 387430, "ticker_id": 19376, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:05:49.694280+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": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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": "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" ] } } }