{ "ticker": { "uuid": "69ccad7f-7f9f-47d3-831e-218603cc7e72", "symbol": "WYR", "name": "Wynn Resorts, Limited", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/69ccad7f-7f9f-47d3-831e-218603cc7e72/", "api_url": "https://sharemaestro.com/factors/api/tickers/69ccad7f-7f9f-47d3-831e-218603cc7e72/" }, "latest_snapshot": { "ticker": { "uuid": "69ccad7f-7f9f-47d3-831e-218603cc7e72", "symbol": "WYR", "name": "Wynn Resorts, Limited", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/69ccad7f-7f9f-47d3-831e-218603cc7e72/", "api_url": "https://sharemaestro.com/factors/api/tickers/69ccad7f-7f9f-47d3-831e-218603cc7e72/" }, "week_end_date": "2026-08-09", "universe": "EUR_DE", "score": { "os": 0.16, "value": 0.43, "quality": 0.29, "momentum": 0.22, "coverage": 0.848, "confidence": 0.794, "delta": 0.01 }, "headline_factors": { "price": 88.14, "market_cap": 9076118649.77, "pe_ratio": 24.2003, "earnings_yield": 0.0591, "ebitda_to_ev": 0.088, "shareholder_yield": 0.0336, "roe": -1.7705, "piotroski_f_score": 5, "momentum_12_1": -0.1247, "volatility_252d": 0.2503 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 24.2003, "ev_ebitda": 11.3643, "earnings_yield": 0.0591, "fcf_yield": 0.0333, "shareholder_yield": 0.0336 }, "quality": { "roe": -1.7705, "roic": 0.0855, "gross_margin": 0.4091, "fcf_margin": 0.095, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0014, "eps_growth_1y": -0.3227, "fcf_growth_1y": -0.3108 }, "momentum": { "price_return_12m": -0.1175, "momentum_12_1": -0.1247, "relative_strength": -0.2067 }, "scores": { "value_percentile": 0.43, "quality_percentile": 0.29, "momentum_percentile": 0.22, "growth_composite": 90, "yield_composite": 66, "overall_composite": 84, "os_score": 0.16, "factor_coverage": 0.848, "signal_confidence": 0.794 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 91.48, "os": 0.17, "value": 0.38, "quality": 0.34, "momentum": 0.29, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 25.3157, "earnings_yield": 0.0579, "shareholder_yield": 0.0322, "roe": -1.7705, "momentum_12_1": -0.0949 }, { "week_end_date": "2026-06-14", "price": 90.78, "os": 0.16, "value": 0.38, "quality": 0.33, "momentum": 0.26, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 25.1219, "earnings_yield": 0.0581, "shareholder_yield": 0.0325, "roe": -1.7705, "momentum_12_1": -0.0949 }, { "week_end_date": "2026-06-21", "price": 90.78, "os": 0.15, "value": 0.38, "quality": 0.3, "momentum": 0.25, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 25.1219, "earnings_yield": 0.0581, "shareholder_yield": 0.0325, "roe": -1.7705, "momentum_12_1": -0.0949 }, { "week_end_date": "2026-06-28", "price": 90.78, "os": 0.16, "value": 0.39, "quality": 0.32, "momentum": 0.24, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 25.1219, "earnings_yield": 0.0581, "shareholder_yield": 0.0325, "roe": -1.7705, "momentum_12_1": -0.0949 }, { "week_end_date": "2026-07-05", "price": 90.78, "os": 0.17, "value": 0.41, "quality": 0.31, "momentum": 0.24, "confidence": 0.871, "coverage": 0.879, "pe_ratio": 25.1219, "earnings_yield": 0.0581, "shareholder_yield": 0.0325, "roe": -1.7705, "momentum_12_1": -0.0949 }, { "week_end_date": "2026-07-12", "price": 87.42, "os": 0.15, "value": 0.41, "quality": 0.28, "momentum": 0.23, "confidence": 0.861, "coverage": 0.879, "pe_ratio": 24.1921, "earnings_yield": 0.0591, "shareholder_yield": 0.0338, "roe": -1.7705, "momentum_12_1": -0.1573 }, { "week_end_date": "2026-07-19", "price": 87.42, "os": 0.13, "value": 0.4, "quality": 0.27, "momentum": 0.22, "confidence": 0.852, "coverage": 0.879, "pe_ratio": 24.1921, "earnings_yield": 0.0591, "shareholder_yield": 0.0338, "roe": -1.7705, "momentum_12_1": -0.1573 }, { "week_end_date": "2026-07-26", "price": 86.18, "os": 0.13, "value": 0.39, "quality": 0.27, "momentum": 0.24, "confidence": 0.842, "coverage": 0.879, "pe_ratio": 23.849, "earnings_yield": 0.0594, "shareholder_yield": 0.0343, "roe": -1.7705, "momentum_12_1": -0.084 }, { "week_end_date": "2026-08-02", "price": 85.59, "os": 0.15, "value": 0.42, "quality": 0.28, "momentum": 0.22, "confidence": 0.832, "coverage": 0.879, "pe_ratio": 23.6857, "earnings_yield": 0.0596, "shareholder_yield": 0.0344, "roe": -1.7705, "momentum_12_1": -0.091 }, { "week_end_date": "2026-08-09", "price": 88.14, "os": 0.16, "value": 0.43, "quality": 0.29, "momentum": 0.22, "confidence": 0.794, "coverage": 0.848, "pe_ratio": 24.2003, "earnings_yield": 0.0591, "shareholder_yield": 0.0336, "roe": -1.7705, "momentum_12_1": -0.1247 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 7137924000, "cost_of_revenue": 4180918000, "gross_profit": 2957006000, "ebit": 1206597000, "ebitda": 1760329000, "pretax_income": null, "tax_provision": null, "net_income": 327334000, "net_income_to_common": 327334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463442000, "total_current_assets": 2683521000, "total_assets": 13108117000, "short_term_debt": 9410000, "long_term_debt": 10537402000, "total_debt": 12175929000, "total_liabilities": null, "total_equity": -275492000, "shares_outstanding": 103989787, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1352653000, "capital_expenditure": -660890000, "free_cash_flow": 691763000, "dividends_paid": -174662000, "share_repurchases": -380109000, "shares_issued": null, "net_debt_issued": -36117000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 7137924000, "cost_of_revenue": 4180918000, "gross_profit": 2957006000, "ebit": 1206597000, "ebitda": 1760329000, "pretax_income": null, "tax_provision": null, "net_income": 327334000, "net_income_to_common": 327334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463442000, "total_current_assets": 2683521000, "total_assets": 13108117000, "short_term_debt": 9410000, "long_term_debt": 10537402000, "total_debt": 12175929000, "total_liabilities": null, "total_equity": -275492000, "shares_outstanding": 103989787, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1352653000, "capital_expenditure": -660890000, "free_cash_flow": 691763000, "dividends_paid": -174662000, "share_repurchases": -380109000, "shares_issued": null, "net_debt_issued": -36117000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 7137924000, "cost_of_revenue": 4180918000, "gross_profit": 2957006000, "ebit": 1206597000, "ebitda": 1760329000, "pretax_income": null, "tax_provision": null, "net_income": 327334000, "net_income_to_common": 327334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463442000, "total_current_assets": 2683521000, "total_assets": 13108117000, "short_term_debt": 9410000, "long_term_debt": 10537402000, "total_debt": 12175929000, "total_liabilities": null, "total_equity": -275492000, "shares_outstanding": 103989787, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1352653000, "capital_expenditure": -660890000, "free_cash_flow": 691763000, "dividends_paid": -174662000, "share_repurchases": -380109000, "shares_issued": null, "net_debt_issued": -36117000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 7137924000, "cost_of_revenue": 4180918000, "gross_profit": 2957006000, "ebit": 1206597000, "ebitda": 1760329000, "pretax_income": null, "tax_provision": null, "net_income": 327334000, "net_income_to_common": 327334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463442000, "total_current_assets": 2683521000, "total_assets": 13108117000, "short_term_debt": 9410000, "long_term_debt": 10537402000, "total_debt": 12175929000, "total_liabilities": null, "total_equity": -275492000, "shares_outstanding": 103989787, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1352653000, "capital_expenditure": -660890000, "free_cash_flow": 691763000, "dividends_paid": -174662000, "share_repurchases": -380109000, "shares_issued": null, "net_debt_issued": -36117000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 7137924000, "cost_of_revenue": 4180918000, "gross_profit": 2957006000, "ebit": 1206597000, "ebitda": 1760329000, "pretax_income": null, "tax_provision": null, "net_income": 327334000, "net_income_to_common": 327334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463442000, "total_current_assets": 2683521000, "total_assets": 13108117000, "short_term_debt": 9410000, "long_term_debt": 10537402000, "total_debt": 12175929000, "total_liabilities": null, "total_equity": -275492000, "shares_outstanding": 103989787, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1352653000, "capital_expenditure": -660890000, "free_cash_flow": 691763000, "dividends_paid": -174662000, "share_repurchases": -380109000, "shares_issued": null, "net_debt_issued": -36117000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 7137924000, "cost_of_revenue": 4180918000, "gross_profit": 2957006000, "ebit": 1206597000, "ebitda": 1760329000, "pretax_income": null, "tax_provision": null, "net_income": 327334000, "net_income_to_common": 327334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463442000, "total_current_assets": 2683521000, "total_assets": 13108117000, "short_term_debt": 9410000, "long_term_debt": 10537402000, "total_debt": 12175929000, "total_liabilities": null, "total_equity": -275492000, "shares_outstanding": 103989787, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1352653000, "capital_expenditure": -660890000, "free_cash_flow": 691763000, "dividends_paid": -174662000, "share_repurchases": -380109000, "shares_issued": null, "net_debt_issued": -36117000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 7137924000, "cost_of_revenue": 4180918000, "gross_profit": 2957006000, "ebit": 1206597000, "ebitda": 1760329000, "pretax_income": null, "tax_provision": null, "net_income": 327334000, "net_income_to_common": 327334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463442000, "total_current_assets": 2683521000, "total_assets": 13108117000, "short_term_debt": 9410000, "long_term_debt": 10537402000, "total_debt": 12175929000, "total_liabilities": null, "total_equity": -275492000, "shares_outstanding": 103989787, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1352653000, "capital_expenditure": -660890000, "free_cash_flow": 691763000, "dividends_paid": -174662000, "share_repurchases": -380109000, "shares_issued": null, "net_debt_issued": -36117000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 7137924000, "cost_of_revenue": 4180918000, "gross_profit": 2957006000, "ebit": 1206597000, "ebitda": 1760329000, "pretax_income": null, "tax_provision": null, "net_income": 327334000, "net_income_to_common": 327334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463442000, "total_current_assets": 2683521000, "total_assets": 13108117000, "short_term_debt": 9410000, "long_term_debt": 10537402000, "total_debt": 12175929000, "total_liabilities": null, "total_equity": -275492000, "shares_outstanding": 103989787, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1352653000, "capital_expenditure": -660890000, "free_cash_flow": 691763000, "dividends_paid": -174662000, "share_repurchases": -380109000, "shares_issued": null, "net_debt_issued": -36117000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1856933000, "cost_of_revenue": 1097985000, "gross_profit": 758948000, "ebit": 306820000, "ebitda": 516324000, "pretax_income": null, "tax_provision": null, "net_income": 140062000, "net_income_to_common": 140062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1573353000, "total_current_assets": 2653782000, "total_assets": 13159235000, "short_term_debt": 1428965000, "long_term_debt": 9295695000, "total_debt": 12342463000, "total_liabilities": null, "total_equity": -169451000, "shares_outstanding": 103405133, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 491925000, "capital_expenditure": -153023000, "free_cash_flow": 338902000, "dividends_paid": -68137000, "share_repurchases": -95492000, "shares_issued": null, "net_debt_issued": -6841000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1856762000, "cost_of_revenue": 1110996000, "gross_profit": 745766000, "ebit": 294349000, "ebitda": 473559000, "pretax_income": null, "tax_provision": null, "net_income": 120454000, "net_income_to_common": 120454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_assets": 12905298000, "short_term_debt": 547841000, "long_term_debt": 9976664000, "total_debt": 12159865000, "total_liabilities": null, "total_equity": -211822000, "shares_outstanding": 103745164, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 153455000, "capital_expenditure": -179064000, "free_cash_flow": -25609000, "dividends_paid": -26879000, "share_repurchases": -70047000, "shares_issued": null, "net_debt_issued": -6886000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1856762000, "cost_of_revenue": 1110996000, "gross_profit": 745766000, "ebit": 294349000, "ebitda": 473559000, "pretax_income": null, "tax_provision": null, "net_income": 120454000, "net_income_to_common": 120454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_assets": 12905298000, "short_term_debt": 547841000, "long_term_debt": 9976664000, "total_debt": 12159865000, "total_liabilities": null, "total_equity": -211822000, "shares_outstanding": 103745164, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 153455000, "capital_expenditure": -179064000, "free_cash_flow": -25609000, "dividends_paid": -26879000, "share_repurchases": -70047000, "shares_issued": null, "net_debt_issued": -6886000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1856762000, "cost_of_revenue": 1110996000, "gross_profit": 745766000, "ebit": 294349000, "ebitda": 473559000, "pretax_income": null, "tax_provision": null, "net_income": 120454000, "net_income_to_common": 120454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_assets": 12905298000, "short_term_debt": 547841000, "long_term_debt": 9976664000, "total_debt": 12159865000, "total_liabilities": null, "total_equity": -211822000, "shares_outstanding": 103745164, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 153455000, "capital_expenditure": -179064000, "free_cash_flow": -25609000, "dividends_paid": -26879000, "share_repurchases": -70047000, "shares_issued": null, "net_debt_issued": -6886000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1856762000, "cost_of_revenue": 1110996000, "gross_profit": 745766000, "ebit": 294349000, "ebitda": 473559000, "pretax_income": null, "tax_provision": null, "net_income": 120454000, "net_income_to_common": 120454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_assets": 12905298000, "short_term_debt": 547841000, "long_term_debt": 9976664000, "total_debt": 12159865000, "total_liabilities": null, "total_equity": -211822000, "shares_outstanding": 103745164, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 153455000, "capital_expenditure": -179064000, "free_cash_flow": -25609000, "dividends_paid": -26879000, "share_repurchases": -70047000, "shares_issued": null, "net_debt_issued": -6886000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1856762000, "cost_of_revenue": 1110996000, "gross_profit": 745766000, "ebit": 294349000, "ebitda": 473559000, "pretax_income": null, "tax_provision": null, "net_income": 120454000, "net_income_to_common": 120454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_assets": 12905298000, "short_term_debt": 547841000, "long_term_debt": 9976664000, "total_debt": 12159865000, "total_liabilities": null, "total_equity": -211822000, "shares_outstanding": 103745164, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 153455000, "capital_expenditure": -179064000, "free_cash_flow": -25609000, "dividends_paid": -26879000, "share_repurchases": -70047000, "shares_issued": null, "net_debt_issued": -6886000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1856762000, "cost_of_revenue": 1110996000, "gross_profit": 745766000, "ebit": 294349000, "ebitda": 473559000, "pretax_income": null, "tax_provision": null, "net_income": 120454000, "net_income_to_common": 120454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_assets": 12905298000, "short_term_debt": 547841000, "long_term_debt": 9976664000, "total_debt": 12159865000, "total_liabilities": null, "total_equity": -211822000, "shares_outstanding": 103745164, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 153455000, "capital_expenditure": -179064000, "free_cash_flow": -25609000, "dividends_paid": -26879000, "share_repurchases": -70047000, "shares_issued": null, "net_debt_issued": -6886000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1856762000, "cost_of_revenue": 1110996000, "gross_profit": 745766000, "ebit": 294349000, "ebitda": 473559000, "pretax_income": null, "tax_provision": null, "net_income": 120454000, "net_income_to_common": 120454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_assets": 12905298000, "short_term_debt": 547841000, "long_term_debt": 9976664000, "total_debt": 12159865000, "total_liabilities": null, "total_equity": -211822000, "shares_outstanding": 103745164, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 153455000, "capital_expenditure": -179064000, "free_cash_flow": -25609000, "dividends_paid": -26879000, "share_repurchases": -70047000, "shares_issued": null, "net_debt_issued": -6886000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1856762000, "cost_of_revenue": 1110996000, "gross_profit": 745766000, "ebit": 294349000, "ebitda": 473559000, "pretax_income": null, "tax_provision": null, "net_income": 120454000, "net_income_to_common": 120454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_assets": 12905298000, "short_term_debt": 547841000, "long_term_debt": 9976664000, "total_debt": 12159865000, "total_liabilities": null, "total_equity": -211822000, "shares_outstanding": 103745164, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 153455000, "capital_expenditure": -179064000, "free_cash_flow": -25609000, "dividends_paid": -26879000, "share_repurchases": -70047000, "shares_issued": null, "net_debt_issued": -6886000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1856762000, "cost_of_revenue": 1110996000, "gross_profit": 745766000, "ebit": 294349000, "ebitda": 473559000, "pretax_income": null, "tax_provision": null, "net_income": 120454000, "net_income_to_common": 120454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187644000, "total_current_assets": 2429107000, "total_assets": 12905298000, "short_term_debt": 547841000, "long_term_debt": 9976664000, "total_debt": 12159865000, "total_liabilities": null, "total_equity": -211822000, "shares_outstanding": 103745164, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 153455000, "capital_expenditure": -179064000, "free_cash_flow": -25609000, "dividends_paid": -26879000, "share_repurchases": -70047000, "shares_issued": null, "net_debt_issued": -6886000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1865983000, "cost_of_revenue": 1110097000, "gross_profit": 755886000, "ebit": 339057000, "ebitda": 459894000, "pretax_income": null, "tax_provision": null, "net_income": 100028000, "net_income_to_common": 100028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463442000, "total_current_assets": 2683521000, "total_assets": 13108117000, "short_term_debt": 9410000, "long_term_debt": 10537402000, "total_debt": 12175929000, "total_liabilities": null, "total_equity": -275492000, "shares_outstanding": 103989787, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 478016000, "capital_expenditure": -171169000, "free_cash_flow": 306847000, "dividends_paid": -25801000, "share_repurchases": -448000, "shares_issued": 0, "net_debt_issued": -6594000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 1865983000, "cost_of_revenue": 1110097000, "gross_profit": 755886000, "ebit": 339057000, "ebitda": 459894000, "pretax_income": null, "tax_provision": null, "net_income": 100028000, "net_income_to_common": 100028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1463442000, "total_current_assets": 2683521000, "total_assets": 13108117000, "short_term_debt": 9410000, "long_term_debt": 10537402000, "total_debt": 12175929000, "total_liabilities": null, "total_equity": -275492000, "shares_outstanding": 103989787, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 478016000, "capital_expenditure": -171169000, "free_cash_flow": 306847000, "dividends_paid": -25801000, "share_repurchases": -448000, "shares_issued": 0, "net_debt_issued": -6594000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }