{ "ticker": { "uuid": "6d187a8d-808b-4861-80d4-3528f6f8e71e", "symbol": "RHM", "name": "Rheinmetall AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/6d187a8d-808b-4861-80d4-3528f6f8e71e/", "api_url": "https://sharemaestro.com/factors/api/tickers/6d187a8d-808b-4861-80d4-3528f6f8e71e/" }, "ticker_metadata": { "id": 20247, "uuid": "6d187a8d-808b-4861-80d4-3528f6f8e71e", "symbol": "RHM", "name": "Rheinmetall AG", "asset_type": "equity", "market_cap": 60197445632, "stock_exchange_id": 8, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "Rheinmetall AG provides mobility and security technologies in Germany, Rest of Europe, North, Middle, and South America, Asia and the Near East, and internationally. The company operates through the Vehicle Systems, Weapon and Ammunition, and Electronic Solutions segments. Its Vehicle Systems segment offers combat, logistics, support, and special vehicles, including armored tracked vehicles, CBRN protection systems, artillery, turret systems, and wheeled logistics and tactical vehicles. The Weapon and Ammunition segment provides firepower and protection solutions, such as weapons and ammunition, protection systems, propellants, and international projects and services. Its Electronic Solutions segment offers a chain of systems network, such as sensors, networking platforms, automated connected effectors for soldiers, cyberspace protection solutions, and training and simulation solutions. The company's products include air defense, soldier, and fire control systems; radar technology; and command, control and reconnaissance systems, as well as simulations for the army, air force, navy, and civil applications. It also engages in the aftermarket activities. The company was formerly known as Rheinmetall Berlin AG and changed its name to Rheinmetall AG in 1996. Rheinmetall AG was founded in 1889 and is headquartered in D\u00fcsseldorf, Germany.", "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": "6d187a8d-808b-4861-80d4-3528f6f8e71e", "symbol": "RHM", "name": "Rheinmetall AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/6d187a8d-808b-4861-80d4-3528f6f8e71e/", "api_url": "https://sharemaestro.com/factors/api/tickers/6d187a8d-808b-4861-80d4-3528f6f8e71e/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.05, "value": 0.04, "quality": 0.84, "momentum": 0.07, "coverage": 0.939, "confidence": 0.839, "delta": null }, "headline_factors": { "price": 1209.8, "market_cap": 55506872342.17, "pe_ratio": 79.866, "earnings_yield": 0.0125, "ebitda_to_ev": 0.0397, "shareholder_yield": 0.0066, "roe": 0.1387, "piotroski_f_score": 5, "momentum_12_1": -0.3186, "volatility_252d": 0.4561 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:32.770712+00:00", "batch_id": "" }, "size": { "price_close": 1209.8, "market_cap": 55506872342.1705, "market_cap_usd": 55506872342.1705, "enterprise_value": 55138872342.1705, "shares_outstanding": 45881030, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 79.866, "pb_ratio": 11.077, "ptbv_ratio": 11.077, "ps_ratio": 5.587, "pcf_ratio": 24.2706, "pfcf_ratio": 39.2275, "ev_ebitda": 25.1776, "ev_ebit": 32.4346, "ev_sales": 5.55, "ev_fcf": 38.9674, "earnings_yield": 0.0125, "fcf_yield": 0.0257, "price_to_sales": 5.587, "price_to_book": 11.077, "price_to_cashflow": 24.2706, "ebitda_to_ev": 0.0397, "sales_yield": 0.1802 }, "yield": { "dividend_yield": 0.0066, "buyback_yield": 0, "shareholder_yield": 0.0066, "debt_paydown_yield": 0.0158, "total_yield": 0.0225 }, "quality": { "gross_margin": 0.5237, "operating_margin": 0.1711, "net_margin": 0.07, "ebitda_margin": 0.2204, "fcf_margin": 0.1424, "roe": 0.1387, "roa": 0.0414, "roic": 0.2746, "roc_greenblatt": null, "asset_turnover": 0.5924, "cash_conversion": 2.036, "accruals_ratio": -0.0949, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.6952, "revenue_stability_5y": 0.194, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3102, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.168, "debt_to_assets": 0.0764, "interest_coverage": 14.6552, "current_ratio": 1.2017, "quick_ratio": 1.2017, "net_debt": -368000000, "local_beta": 1.3794, "volatility_252d": 0.4561, "volatility_60d": 1.1001, "max_drawdown_12m": -0.4236, "risk_adjusted_momentum": -0.6985 }, "growth": { "revenue_growth_1y": 0.2878, "revenue_growth_3y_cagr": 0.1573, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.081, "eps_growth_3y_cagr": 0.1366, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4322, "book_value_growth_1y": 0.1714, "revenue_growth": 0.2878, "earnings_growth": -0.081 }, "momentum": { "price_return_1m": 0.0029, "price_return_3m": -0.2327, "price_return_6m": -0.2011, "price_return_9m": -0.2996, "price_return_12m": -0.3166, "price_return_12m_ex1m": -0.3186, "momentum_6m": -0.2011, "momentum_12m": -0.3166, "momentum_12_1": -0.3186, "distance_from_52w_high": -0.3774, "distance_from_52w_low": 0.0802, "relative_strength": -0.3353 }, "raw_ttm": { "revenue_ttm": 9935000000, "gross_profit_ttm": 5203000000, "ebit_ttm": 1700000000, "ebitda_ttm": 2190000000, "net_income_ttm": 695000000, "eps_diluted_ttm": 15.1479, "operating_cash_flow_ttm": 2287000000, "capital_expenditure_ttm": -872000000, "fcf_ttm": 1415000000, "dividends_paid_ttm": -369000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 116000000, "cash_and_equivalents": 1650000000, "total_current_assets": 10901000000, "total_current_liabilities": 9071000000, "net_ppe": null, "total_assets": 16772000000, "total_debt": 1282000000, "total_equity": 5011000000, "net_working_capital": 254000000, "book_value_per_share": 109.2173, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 109.2173 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 94, "rank_pb": 91, "rank_ptbv": 91, "rank_ps": 86, "rank_pcf": 84, "rank_ev_ebitda": 88, "rank_ev_ebit": 88, "rank_earnings_yield": 94, "rank_fcf_yield": 65, "rank_dividend_yield": 62, "rank_shareholder_yield": 70, "rank_total_yield": 64, "rank_roe": 40, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 35, "rank_fcf_margin": 31, "rank_piotroski": 73, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 90 }, "composites": { "value_composite": 96, "quality_composite": 16, "momentum_composite": 93, "growth_composite": 32, "yield_composite": 73, "svqf_composite": 96, "vc1_composite": 96, "vc2_composite": 96, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 95, "quality_value_composite": 0.1833, "os_score": 0.05, "value_percentile": 0.04, "quality_percentile": 0.84, "momentum_percentile": 0.07, "factor_coverage": 0.939, "signal_confidence": 0.839, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 98, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8077, "ticker_id": 20247, "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": "2026-06-07T12:30:32.770712+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1209.8, "market_cap": 55506872342.1705, "market_cap_usd": 55506872342.1705, "enterprise_value": 55138872342.1705, "shares_outstanding": 45881030, "fx_rate_to_usd": null, "pe_ratio": 79.86600337, "pb_ratio": 11.07700506, "ptbv_ratio": 11.07700506, "ps_ratio": 5.58700275, "pcf_ratio": 24.27060443, "pfcf_ratio": 39.22747162, "ev_ebitda": 25.17756728, "ev_ebit": 32.43463079, "ev_sales": 5.54996199, "ev_fcf": 38.96740095, "earnings_yield": 0.01252097, "fcf_yield": 0.02566248, "dividend_yield": 0.00664783, "buyback_yield": 0, "shareholder_yield": 0.00664783, "debt_paydown_yield": 0.01581786, "total_yield": 0.02246569, "gross_margin": 0.52370408, "operating_margin": 0.17111223, "net_margin": 0.06995471, "ebitda_margin": 0.22043281, "fcf_margin": 0.14242577, "roe": 0.13869487, "roa": 0.04143811, "roic": 0.27460694, "roc_greenblatt": null, "asset_turnover": 0.59235631, "cash_conversion": 2.03597122, "accruals_ratio": -0.0949201, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.16803653, "debt_to_assets": 0.07643692, "interest_coverage": 14.65517241, "current_ratio": 1.20174181, "quick_ratio": 1.20174181, "net_debt": -368000000, "revenue_growth_1y": 0.28775113, "revenue_growth_3y_cagr": 0.15727511, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.08099006, "eps_growth_3y_cagr": 0.13660693, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.43218623, "book_value_growth_1y": 0.17138458, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.695195, "revenue_stability_5y": 0.19402, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00286673, "price_return_3m": -0.23272034, "price_return_6m": -0.20111617, "price_return_9m": -0.29957419, "price_return_12m": -0.31661474, "price_return_12m_ex1m": -0.31856822, "distance_from_52w_high": -0.37737946, "distance_from_52w_low": 0.08017862, "relative_strength": -0.33531871, "local_beta": 1.3794, "volatility_252d": 0.45605, "volatility_60d": 1.100143, "max_drawdown_12m": -0.42359483, "revenue_ttm": 9935000000, "gross_profit_ttm": 5203000000, "ebit_ttm": 1700000000, "ebitda_ttm": 2190000000, "net_income_ttm": 695000000, "eps_diluted_ttm": 15.14787266, "operating_cash_flow_ttm": 2287000000, "capital_expenditure_ttm": -872000000, "fcf_ttm": 1415000000, "dividends_paid_ttm": -369000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 116000000, "cash_and_equivalents": 1650000000, "total_current_assets": 10901000000, "total_current_liabilities": 9071000000, "net_ppe": null, "total_assets": 16772000000, "total_debt": 1282000000, "total_equity": 5011000000, "net_working_capital": 254000000, "book_value_per_share": 109.21725166, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 109.21725166, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 94, "rank_pb": 91, "rank_ptbv": 91, "rank_ps": 86, "rank_pcf": 84, "rank_ev_ebitda": 88, "rank_ev_ebit": 88, "rank_earnings_yield": 94, "rank_fcf_yield": 65, "rank_dividend_yield": 62, "rank_shareholder_yield": 70, "rank_total_yield": 64, "rank_roe": 40, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 35, "rank_fcf_margin": 31, "rank_piotroski": 73, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 90, "value_composite": 96, "quality_composite": 16, "momentum_composite": 93, "growth_composite": 32, "yield_composite": 73, "svqf_composite": 96, "vc1_composite": 96, "vc2_composite": 96, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.939, "signal_confidence": 0.839, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 98, "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": 1209.8, "os": 0.05, "value": 0.04, "quality": 0.84, "momentum": 0.07, "confidence": 0.839, "coverage": 0.939, "pe_ratio": 79.866, "earnings_yield": 0.0125, "shareholder_yield": 0.0066, "roe": 0.1387, "momentum_12_1": -0.3186, "complete_fields": { "id": 8077, "ticker_id": 20247, "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": "2026-06-07T12:30:32.770712+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1209.8, "market_cap": 55506872342.1705, "market_cap_usd": 55506872342.1705, "enterprise_value": 55138872342.1705, "shares_outstanding": 45881030, "fx_rate_to_usd": null, "pe_ratio": 79.86600337, "pb_ratio": 11.07700506, "ptbv_ratio": 11.07700506, "ps_ratio": 5.58700275, "pcf_ratio": 24.27060443, "pfcf_ratio": 39.22747162, "ev_ebitda": 25.17756728, "ev_ebit": 32.43463079, "ev_sales": 5.54996199, "ev_fcf": 38.96740095, "earnings_yield": 0.01252097, "fcf_yield": 0.02566248, "dividend_yield": 0.00664783, "buyback_yield": 0, "shareholder_yield": 0.00664783, "debt_paydown_yield": 0.01581786, "total_yield": 0.02246569, "gross_margin": 0.52370408, "operating_margin": 0.17111223, "net_margin": 0.06995471, "ebitda_margin": 0.22043281, "fcf_margin": 0.14242577, "roe": 0.13869487, "roa": 0.04143811, "roic": 0.27460694, "roc_greenblatt": null, "asset_turnover": 0.59235631, "cash_conversion": 2.03597122, "accruals_ratio": -0.0949201, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.16803653, "debt_to_assets": 0.07643692, "interest_coverage": 14.65517241, "current_ratio": 1.20174181, "quick_ratio": 1.20174181, "net_debt": -368000000, "revenue_growth_1y": 0.28775113, "revenue_growth_3y_cagr": 0.15727511, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.08099006, "eps_growth_3y_cagr": 0.13660693, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.43218623, "book_value_growth_1y": 0.17138458, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.695195, "revenue_stability_5y": 0.19402, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00286673, "price_return_3m": -0.23272034, "price_return_6m": -0.20111617, "price_return_9m": -0.29957419, "price_return_12m": -0.31661474, "price_return_12m_ex1m": -0.31856822, "distance_from_52w_high": -0.37737946, "distance_from_52w_low": 0.08017862, "relative_strength": -0.33531871, "local_beta": 1.3794, "volatility_252d": 0.45605, "volatility_60d": 1.100143, "max_drawdown_12m": -0.42359483, "revenue_ttm": 9935000000, "gross_profit_ttm": 5203000000, "ebit_ttm": 1700000000, "ebitda_ttm": 2190000000, "net_income_ttm": 695000000, "eps_diluted_ttm": 15.14787266, "operating_cash_flow_ttm": 2287000000, "capital_expenditure_ttm": -872000000, "fcf_ttm": 1415000000, "dividends_paid_ttm": -369000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 116000000, "cash_and_equivalents": 1650000000, "total_current_assets": 10901000000, "total_current_liabilities": 9071000000, "net_ppe": null, "total_assets": 16772000000, "total_debt": 1282000000, "total_equity": 5011000000, "net_working_capital": 254000000, "book_value_per_share": 109.21725166, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 109.21725166, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 94, "rank_pb": 91, "rank_ptbv": 91, "rank_ps": 86, "rank_pcf": 84, "rank_ev_ebitda": 88, "rank_ev_ebit": 88, "rank_earnings_yield": 94, "rank_fcf_yield": 65, "rank_dividend_yield": 62, "rank_shareholder_yield": 70, "rank_total_yield": 64, "rank_roe": 40, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 35, "rank_fcf_margin": 31, "rank_piotroski": 73, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 90, "value_composite": 96, "quality_composite": 16, "momentum_composite": 93, "growth_composite": 32, "yield_composite": 73, "svqf_composite": 96, "vc1_composite": 96, "vc2_composite": 96, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.939, "signal_confidence": 0.839, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 98, "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": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "income_statement": { "revenue": 9935000000, "cost_of_revenue": 4731000000, "gross_profit": 5204000000, "ebit": 1702000000, "ebitda": 2189000000, "pretax_income": null, "tax_provision": null, "net_income": 696000000, "net_income_to_common": 696000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1650000000, "total_current_assets": 10901000000, "total_assets": 16772000000, "short_term_debt": 74000000, "long_term_debt": 902000000, "total_debt": 1282000000, "total_liabilities": null, "total_equity": 5011000000, "shares_outstanding": 45881030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2287000000, "capital_expenditure": -872000000, "free_cash_flow": 1415000000, "dividends_paid": -369000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -514000000 }, "complete_fields": { "id": 389103, "ticker_id": 20247, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2189000000", "netIncome": "696000000", "grossProfit": "5204000000", "totalRevenue": "9935000000", "costOfRevenue": "4731000000", "interestExpense": "116000000", "operatingIncome": "1702000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "501000000" }, "balance": { "totalDebt": "1282000000", "totalAssets": "16772000000", "longTermDebt": "902000000", "shortTermDebt": "74000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "45881030", "totalCurrentAssets": "10901000000", "totalShareholderEquity": "5011000000", "totalCurrentLiabilities": "9071000000", "cashAndShortTermInvestments": "1650000000" }, "cashflow": { "freeCashFlow": "1415000000", "dividendsPaid": "-369000000", "issuanceOfDebt": "71000000", "issuanceOfStock": null, "repaymentOfDebt": "-585000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2287000000", "repurchaseOfStock": null, "capitalExpenditures": "-872000000" } }, "revenue": 9935000000, "cost_of_revenue": 4731000000, "gross_profit": 5204000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1702000000, "depreciation_amortisation": 501000000, "ebitda": 2189000000, "interest_expense": 116000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 696000000, "net_income_continuing_ops": null, "net_income_to_common": 696000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1650000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10901000000, "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": 16772000000, "short_term_debt": 74000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9071000000, "long_term_debt": 902000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1282000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5011000000, "shares_outstanding": 45881030, "operating_cash_flow": 2287000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -872000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -369000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -514000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1415000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2189000000", "netIncome": "696000000", "grossProfit": "5204000000", "totalRevenue": "9935000000", "costOfRevenue": "4731000000", "interestExpense": "116000000", "operatingIncome": "1702000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "501000000" }, "balance": { "totalDebt": "1282000000", "totalAssets": "16772000000", "longTermDebt": "902000000", "shortTermDebt": "74000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "45881030", "totalCurrentAssets": "10901000000", "totalShareholderEquity": "5011000000", "totalCurrentLiabilities": "9071000000", "cashAndShortTermInvestments": "1650000000" }, "cashflow": { "freeCashFlow": "1415000000", "dividendsPaid": "-369000000", "issuanceOfDebt": "71000000", "issuanceOfStock": null, "repaymentOfDebt": "-585000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2287000000", "repurchaseOfStock": null, "capitalExpenditures": "-872000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "income_statement": { "revenue": 7715000000, "cost_of_revenue": 3561000000, "gross_profit": 4154000000, "ebit": 1329000000, "ebitda": 1686000000, "pretax_income": null, "tax_provision": null, "net_income": 717000000, "net_income_to_common": 717000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1184000000, "total_current_assets": 8231000000, "total_assets": 14344000000, "short_term_debt": 499000000, "long_term_debt": 1597000000, "total_debt": 2423000000, "total_liabilities": null, "total_equity": 4050000000, "shares_outstanding": 43437346, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1720000000, "capital_expenditure": -732000000, "free_cash_flow": 988000000, "dividends_paid": -248000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20000000 }, "complete_fields": { "id": 389108, "ticker_id": 20247, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1686000000", "netIncome": "717000000", "grossProfit": "4154000000", "totalRevenue": "7715000000", "costOfRevenue": "3561000000", "interestExpense": "116000000", "operatingIncome": "1329000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "402000000" }, "balance": { "totalDebt": "2423000000", "totalAssets": "14344000000", "longTermDebt": "1597000000", "shortTermDebt": "499000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "43437346", "totalCurrentAssets": "8231000000", "totalShareholderEquity": "4050000000", "totalCurrentLiabilities": "6782000000", "cashAndShortTermInvestments": "1184000000" }, "cashflow": { "freeCashFlow": "988000000", "dividendsPaid": "-248000000", "issuanceOfDebt": "793000000", "issuanceOfStock": null, "repaymentOfDebt": "-773000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1720000000", "repurchaseOfStock": null, "capitalExpenditures": "-732000000" } }, "revenue": 7715000000, "cost_of_revenue": 3561000000, "gross_profit": 4154000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1329000000, "depreciation_amortisation": 402000000, "ebitda": 1686000000, "interest_expense": 116000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 717000000, "net_income_continuing_ops": null, "net_income_to_common": 717000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1184000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8231000000, "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": 14344000000, "short_term_debt": 499000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6782000000, "long_term_debt": 1597000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2423000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4050000000, "shares_outstanding": 43437346, "operating_cash_flow": 1720000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -732000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -248000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 20000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 988000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1686000000", "netIncome": "717000000", "grossProfit": "4154000000", "totalRevenue": "7715000000", "costOfRevenue": "3561000000", "interestExpense": "116000000", "operatingIncome": "1329000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "402000000" }, "balance": { "totalDebt": "2423000000", "totalAssets": "14344000000", "longTermDebt": "1597000000", "shortTermDebt": "499000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "43437346", "totalCurrentAssets": "8231000000", "totalShareholderEquity": "4050000000", "totalCurrentLiabilities": "6782000000", "cashAndShortTermInvestments": "1184000000" }, "cashflow": { "freeCashFlow": "988000000", "dividendsPaid": "-248000000", "issuanceOfDebt": "793000000", "issuanceOfStock": null, "repaymentOfDebt": "-773000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1720000000", "repurchaseOfStock": null, "capitalExpenditures": "-732000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "income_statement": { "revenue": 7176000000, "cost_of_revenue": 3239000000, "gross_profit": 3937000000, "ebit": 854000000, "ebitda": 1234000000, "pretax_income": null, "tax_provision": null, "net_income": 535000000, "net_income_to_common": 535000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 850000000, "total_current_assets": 7092000000, "total_assets": 11707000000, "short_term_debt": 365000000, "long_term_debt": 1277000000, "total_debt": 1914000000, "total_liabilities": null, "total_equity": 3316000000, "shares_outstanding": 43417494, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 743000000, "capital_expenditure": -398000000, "free_cash_flow": 345000000, "dividends_paid": -187000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 922000000 }, "complete_fields": { "id": 389110, "ticker_id": 20247, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1234000000", "netIncome": "535000000", "grossProfit": "3937000000", "totalRevenue": "7176000000", "costOfRevenue": "3239000000", "interestExpense": "111000000", "operatingIncome": "854000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "308000000" }, "balance": { "totalDebt": "1914000000", "totalAssets": "11707000000", "longTermDebt": "1277000000", "shortTermDebt": "365000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "43417494", "totalCurrentAssets": "7092000000", "totalShareholderEquity": "3316000000", "totalCurrentLiabilities": "5459000000", "cashAndShortTermInvestments": "850000000" }, "cashflow": { "freeCashFlow": "345000000", "dividendsPaid": "-187000000", "issuanceOfDebt": "1407000000", "issuanceOfStock": null, "repaymentOfDebt": "-485000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "743000000", "repurchaseOfStock": null, "capitalExpenditures": "-398000000" } }, "revenue": 7176000000, "cost_of_revenue": 3239000000, "gross_profit": 3937000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 854000000, "depreciation_amortisation": 308000000, "ebitda": 1234000000, "interest_expense": 111000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 535000000, "net_income_continuing_ops": null, "net_income_to_common": 535000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 850000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7092000000, "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": 11707000000, "short_term_debt": 365000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5459000000, "long_term_debt": 1277000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1914000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3316000000, "shares_outstanding": 43417494, "operating_cash_flow": 743000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -398000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -187000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 922000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 345000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1234000000", "netIncome": "535000000", "grossProfit": "3937000000", "totalRevenue": "7176000000", "costOfRevenue": "3239000000", "interestExpense": "111000000", "operatingIncome": "854000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "308000000" }, "balance": { "totalDebt": "1914000000", "totalAssets": "11707000000", "longTermDebt": "1277000000", "shortTermDebt": "365000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "43417494", "totalCurrentAssets": "7092000000", "totalShareholderEquity": "3316000000", "totalCurrentLiabilities": "5459000000", "cashAndShortTermInvestments": "850000000" }, "cashflow": { "freeCashFlow": "345000000", "dividendsPaid": "-187000000", "issuanceOfDebt": "1407000000", "issuanceOfStock": null, "repaymentOfDebt": "-485000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "743000000", "repurchaseOfStock": null, "capitalExpenditures": "-398000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "income_statement": { "revenue": 6410000000, "cost_of_revenue": 3031000000, "gross_profit": 3379000000, "ebit": 754000000, "ebitda": 1000000000, "pretax_income": null, "tax_provision": null, "net_income": 474000000, "net_income_to_common": 474000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 5178000000, "total_assets": 8096000000, "short_term_debt": 415000000, "long_term_debt": 346000000, "total_debt": 972000000, "total_liabilities": null, "total_equity": 2819000000, "shares_outstanding": 43381666, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 174000000, "capital_expenditure": -349000000, "free_cash_flow": -175000000, "dividends_paid": -143000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 17000000 }, "complete_fields": { "id": 389111, "ticker_id": 20247, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1000000000", "netIncome": "474000000", "grossProfit": "3379000000", "totalRevenue": "6410000000", "costOfRevenue": "3031000000", "interestExpense": "32000000", "operatingIncome": "754000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "250000000" }, "balance": { "totalDebt": "972000000", "totalAssets": "8096000000", "longTermDebt": "346000000", "shortTermDebt": "415000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "43381666", "totalCurrentAssets": "5178000000", "totalShareholderEquity": "2819000000", "totalCurrentLiabilities": "3665000000", "cashAndShortTermInvestments": "545000000" }, "cashflow": { "freeCashFlow": "-175000000", "dividendsPaid": "-143000000", "issuanceOfDebt": "249000000", "issuanceOfStock": null, "repaymentOfDebt": "-232000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "174000000", "repurchaseOfStock": null, "capitalExpenditures": "-349000000" } }, "revenue": 6410000000, "cost_of_revenue": 3031000000, "gross_profit": 3379000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 754000000, "depreciation_amortisation": 250000000, "ebitda": 1000000000, "interest_expense": 32000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 474000000, "net_income_continuing_ops": null, "net_income_to_common": 474000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 545000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5178000000, "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": 8096000000, "short_term_debt": 415000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3665000000, "long_term_debt": 346000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 972000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2819000000, "shares_outstanding": 43381666, "operating_cash_flow": 174000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -349000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -143000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 17000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -175000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1000000000", "netIncome": "474000000", "grossProfit": "3379000000", "totalRevenue": "6410000000", "costOfRevenue": "3031000000", "interestExpense": "32000000", "operatingIncome": "754000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "250000000" }, "balance": { "totalDebt": "972000000", "totalAssets": "8096000000", "longTermDebt": "346000000", "shortTermDebt": "415000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "43381666", "totalCurrentAssets": "5178000000", "totalShareholderEquity": "2819000000", "totalCurrentLiabilities": "3665000000", "cashAndShortTermInvestments": "545000000" }, "cashflow": { "freeCashFlow": "-175000000", "dividendsPaid": "-143000000", "issuanceOfDebt": "249000000", "issuanceOfStock": null, "repaymentOfDebt": "-232000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "174000000", "repurchaseOfStock": null, "capitalExpenditures": "-349000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+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": 389112, "ticker_id": 20247, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "income_statement": { "revenue": 2420000000, "cost_of_revenue": 1164000000, "gross_profit": 1256000000, "ebit": 968000000, "ebitda": 1097000000, "pretax_income": null, "tax_provision": null, "net_income": 328000000, "net_income_to_common": 328000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1650000000, "total_current_assets": 10901000000, "total_assets": 16772000000, "short_term_debt": 74000000, "long_term_debt": 902000000, "total_debt": 1282000000, "total_liabilities": null, "total_equity": 5011000000, "shares_outstanding": 45881030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2502000000, "capital_expenditure": -274000000, "free_cash_flow": 2228000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1127000000 }, "complete_fields": { "id": 389102, "ticker_id": 20247, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1097000000", "netIncome": "328000000", "grossProfit": "1256000000", "totalRevenue": "2420000000", "costOfRevenue": "1164000000", "interestExpense": "36000000", "operatingIncome": "968000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "146000000" }, "balance": { "totalDebt": "1282000000", "totalAssets": "16772000000", "longTermDebt": "902000000", "shortTermDebt": "74000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "45881030", "totalCurrentAssets": "10901000000", "totalShareholderEquity": "5011000000", "totalCurrentLiabilities": "9071000000", "cashAndShortTermInvestments": "1650000000" }, "cashflow": { "freeCashFlow": "2228000000", "dividendsPaid": "0", "issuanceOfDebt": "-904000000", "issuanceOfStock": null, "repaymentOfDebt": "-223000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2502000000", "repurchaseOfStock": null, "capitalExpenditures": "-274000000" } }, "revenue": 2420000000, "cost_of_revenue": 1164000000, "gross_profit": 1256000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 968000000, "depreciation_amortisation": 146000000, "ebitda": 1097000000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 328000000, "net_income_continuing_ops": null, "net_income_to_common": 328000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1650000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10901000000, "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": 16772000000, "short_term_debt": 74000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9071000000, "long_term_debt": 902000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1282000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5011000000, "shares_outstanding": 45881030, "operating_cash_flow": 2502000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -274000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1127000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2228000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1097000000", "netIncome": "328000000", "grossProfit": "1256000000", "totalRevenue": "2420000000", "costOfRevenue": "1164000000", "interestExpense": "36000000", "operatingIncome": "968000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "146000000" }, "balance": { "totalDebt": "1282000000", "totalAssets": "16772000000", "longTermDebt": "902000000", "shortTermDebt": "74000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "45881030", "totalCurrentAssets": "10901000000", "totalShareholderEquity": "5011000000", "totalCurrentLiabilities": "9071000000", "cashAndShortTermInvestments": "1650000000" }, "cashflow": { "freeCashFlow": "2228000000", "dividendsPaid": "0", "issuanceOfDebt": "-904000000", "issuanceOfStock": null, "repaymentOfDebt": "-223000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2502000000", "repurchaseOfStock": null, "capitalExpenditures": "-274000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "income_statement": { "revenue": 2780000000, "cost_of_revenue": 1369000000, "gross_profit": 1411000000, "ebit": 324000000, "ebitda": 434000000, "pretax_income": null, "tax_provision": null, "net_income": 152000000, "net_income_to_common": 152000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 557000000, "total_current_assets": 9276000000, "total_assets": 15658000000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2430000000, "total_liabilities": null, "total_equity": 4672000000, "shares_outstanding": 45881030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77000000, "capital_expenditure": -246000000, "free_cash_flow": -169000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 74000000 }, "complete_fields": { "id": 389104, "ticker_id": 20247, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "434000000", "netIncome": "152000000", "grossProfit": "1411000000", "totalRevenue": "2780000000", "costOfRevenue": "1369000000", "interestExpense": "27000000", "operatingIncome": "324000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "116000000" }, "balance": { "totalDebt": "2430000000", "totalAssets": "15658000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "45881030", "totalCurrentAssets": "9276000000", "totalShareholderEquity": "4672000000", "totalCurrentLiabilities": "8172000000", "cashAndShortTermInvestments": "557000000" }, "cashflow": { "freeCashFlow": "-169000000", "dividendsPaid": "0", "issuanceOfDebt": "256000000", "issuanceOfStock": null, "repaymentOfDebt": "182000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "77000000", "repurchaseOfStock": null, "capitalExpenditures": "-246000000" } }, "revenue": 2780000000, "cost_of_revenue": 1369000000, "gross_profit": 1411000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 324000000, "depreciation_amortisation": 116000000, "ebitda": 434000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 152000000, "net_income_continuing_ops": null, "net_income_to_common": 152000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 557000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9276000000, "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": 15658000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8172000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2430000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4672000000, "shares_outstanding": 45881030, "operating_cash_flow": 77000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -246000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 74000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -169000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "434000000", "netIncome": "152000000", "grossProfit": "1411000000", "totalRevenue": "2780000000", "costOfRevenue": "1369000000", "interestExpense": "27000000", "operatingIncome": "324000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "116000000" }, "balance": { "totalDebt": "2430000000", "totalAssets": "15658000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "45881030", "totalCurrentAssets": "9276000000", "totalShareholderEquity": "4672000000", "totalCurrentLiabilities": "8172000000", "cashAndShortTermInvestments": "557000000" }, "cashflow": { "freeCashFlow": "-169000000", "dividendsPaid": "0", "issuanceOfDebt": "256000000", "issuanceOfStock": null, "repaymentOfDebt": "182000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "77000000", "repurchaseOfStock": null, "capitalExpenditures": "-246000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "income_statement": { "revenue": 2430000000, "cost_of_revenue": 1132000000, "gross_profit": 1298000000, "ebit": 229000000, "ebitda": 367000000, "pretax_income": null, "tax_provision": null, "net_income": 131000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 352000000, "total_current_assets": 8375000000, "total_assets": 14593000000, "short_term_debt": null, "long_term_debt": null, "total_debt": 2009000000, "total_liabilities": null, "total_equity": 4455000000, "shares_outstanding": 44623306, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -712000000, "capital_expenditure": -199000000, "free_cash_flow": -911000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 579000000 }, "complete_fields": { "id": 389105, "ticker_id": 20247, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "367000000", "netIncome": "131000000", "grossProfit": "1298000000", "totalRevenue": "2430000000", "costOfRevenue": "1132000000", "interestExpense": "20000000", "operatingIncome": "229000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "127000000" }, "balance": { "totalDebt": "2009000000", "totalAssets": "14593000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "44623306", "totalCurrentAssets": "8375000000", "totalShareholderEquity": "4455000000", "totalCurrentLiabilities": "7295000000", "cashAndShortTermInvestments": "352000000" }, "cashflow": { "freeCashFlow": "-911000000", "dividendsPaid": null, "issuanceOfDebt": "629000000", "issuanceOfStock": null, "repaymentOfDebt": "-50000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-712000000", "repurchaseOfStock": null, "capitalExpenditures": "-199000000" } }, "revenue": 2430000000, "cost_of_revenue": 1132000000, "gross_profit": 1298000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229000000, "depreciation_amortisation": 127000000, "ebitda": 367000000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 131000000, "net_income_continuing_ops": null, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 352000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8375000000, "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": 14593000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7295000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2009000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4455000000, "shares_outstanding": 44623306, "operating_cash_flow": -712000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -199000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 579000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -911000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "367000000", "netIncome": "131000000", "grossProfit": "1298000000", "totalRevenue": "2430000000", "costOfRevenue": "1132000000", "interestExpense": "20000000", "operatingIncome": "229000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "127000000" }, "balance": { "totalDebt": "2009000000", "totalAssets": "14593000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "44623306", "totalCurrentAssets": "8375000000", "totalShareholderEquity": "4455000000", "totalCurrentLiabilities": "7295000000", "cashAndShortTermInvestments": "352000000" }, "cashflow": { "freeCashFlow": "-911000000", "dividendsPaid": null, "issuanceOfDebt": "629000000", "issuanceOfStock": null, "repaymentOfDebt": "-50000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "-712000000", "repurchaseOfStock": null, "capitalExpenditures": "-199000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "income_statement": { "revenue": 2305000000, "cost_of_revenue": 1067000000, "gross_profit": 1238000000, "ebit": 179000000, "ebitda": 292000000, "pretax_income": null, "tax_provision": null, "net_income": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1083000000, "total_current_assets": 8623000000, "total_assets": 14662000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 4470000000, "shares_outstanding": 44623306, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 420000000, "capital_expenditure": -153000000, "free_cash_flow": 267000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -404000000 }, "complete_fields": { "id": 389106, "ticker_id": 20247, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "292000000", "netIncome": "84000000", "grossProfit": "1238000000", "totalRevenue": "2305000000", "costOfRevenue": "1067000000", "interestExpense": "33000000", "operatingIncome": "179000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "112000000" }, "balance": { "totalDebt": null, "totalAssets": "14662000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "44623306", "totalCurrentAssets": "8623000000", "totalShareholderEquity": "4470000000", "totalCurrentLiabilities": "7148000000", "cashAndShortTermInvestments": "1083000000" }, "cashflow": { "freeCashFlow": "267000000", "dividendsPaid": null, "issuanceOfDebt": "90000000", "issuanceOfStock": null, "repaymentOfDebt": "-494000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "420000000", "repurchaseOfStock": null, "capitalExpenditures": "-153000000" } }, "revenue": 2305000000, "cost_of_revenue": 1067000000, "gross_profit": 1238000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179000000, "depreciation_amortisation": 112000000, "ebitda": 292000000, "interest_expense": 33000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 84000000, "net_income_continuing_ops": null, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1083000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8623000000, "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": 14662000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7148000000, "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": 4470000000, "shares_outstanding": 44623306, "operating_cash_flow": 420000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -153000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -404000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 267000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "292000000", "netIncome": "84000000", "grossProfit": "1238000000", "totalRevenue": "2305000000", "costOfRevenue": "1067000000", "interestExpense": "33000000", "operatingIncome": "179000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "112000000" }, "balance": { "totalDebt": null, "totalAssets": "14662000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "44623306", "totalCurrentAssets": "8623000000", "totalShareholderEquity": "4470000000", "totalCurrentLiabilities": "7148000000", "cashAndShortTermInvestments": "1083000000" }, "cashflow": { "freeCashFlow": "267000000", "dividendsPaid": null, "issuanceOfDebt": "90000000", "issuanceOfStock": null, "repaymentOfDebt": "-494000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "420000000", "repurchaseOfStock": null, "capitalExpenditures": "-153000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "income_statement": { "revenue": 3483000000, "cost_of_revenue": 1698000000, "gross_profit": 1785000000, "ebit": 759000000, "ebitda": 863000000, "pretax_income": null, "tax_provision": null, "net_income": 472000000, "net_income_to_common": 472000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1184000000, "total_current_assets": 8231000000, "total_assets": 14344000000, "short_term_debt": 499000000, "long_term_debt": 1597000000, "total_debt": 2423000000, "total_liabilities": null, "total_equity": 4050000000, "shares_outstanding": 43437346, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": -316000000, "free_cash_flow": 911000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 793000000 }, "complete_fields": { "id": 389107, "ticker_id": 20247, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "863000000", "netIncome": "472000000", "grossProfit": "1785000000", "totalRevenue": "3483000000", "costOfRevenue": "1698000000", "interestExpense": "49000000", "operatingIncome": "759000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "126000000" }, "balance": { "totalDebt": "2423000000", "totalAssets": "14344000000", "longTermDebt": "1597000000", "shortTermDebt": "499000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "43437346", "totalCurrentAssets": "8231000000", "totalShareholderEquity": "4050000000", "totalCurrentLiabilities": "6782000000", "cashAndShortTermInvestments": "1184000000" }, "cashflow": { "freeCashFlow": "911000000", "dividendsPaid": "0", "issuanceOfDebt": "793000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1227000000", "repurchaseOfStock": null, "capitalExpenditures": "-316000000" } }, "revenue": 3483000000, "cost_of_revenue": 1698000000, "gross_profit": 1785000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 759000000, "depreciation_amortisation": 126000000, "ebitda": 863000000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 472000000, "net_income_continuing_ops": null, "net_income_to_common": 472000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1184000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8231000000, "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": 14344000000, "short_term_debt": 499000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6782000000, "long_term_debt": 1597000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2423000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4050000000, "shares_outstanding": 43437346, "operating_cash_flow": 1227000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -316000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 793000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 911000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "863000000", "netIncome": "472000000", "grossProfit": "1785000000", "totalRevenue": "3483000000", "costOfRevenue": "1698000000", "interestExpense": "49000000", "operatingIncome": "759000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "126000000" }, "balance": { "totalDebt": "2423000000", "totalAssets": "14344000000", "longTermDebt": "1597000000", "shortTermDebt": "499000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "43437346", "totalCurrentAssets": "8231000000", "totalShareholderEquity": "4050000000", "totalCurrentLiabilities": "6782000000", "cashAndShortTermInvestments": "1184000000" }, "cashflow": { "freeCashFlow": "911000000", "dividendsPaid": "0", "issuanceOfDebt": "793000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1227000000", "repurchaseOfStock": null, "capitalExpenditures": "-316000000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -122000000 }, "complete_fields": { "id": 389109, "ticker_id": 20247, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:15:42.446489+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 }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-122000000", "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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -122000000, "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 }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-122000000", "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": "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "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" ] } } }