{ "ticker": { "uuid": "6ffafb4e-42a9-4b11-b376-8e62b56b0645", "symbol": "NDA", "name": "Aurubis AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/6ffafb4e-42a9-4b11-b376-8e62b56b0645/", "api_url": "https://sharemaestro.com/factors/api/tickers/6ffafb4e-42a9-4b11-b376-8e62b56b0645/" }, "ticker_metadata": { "id": 19829, "uuid": "6ffafb4e-42a9-4b11-b376-8e62b56b0645", "symbol": "NDA", "name": "Aurubis AG", "asset_type": "equity", "market_cap": 9439082496, "stock_exchange_id": 8, "industry": "Metal Fabrication", "sector": "Industrials", "description": "Aurubis AG processes metal concentrates and recycling materials in Germany. The company engages in processing of scrap metals, organic and inorganic metalbearing recycling raw materials, and industrial residues. It also offers copper cast rods and specialty wires, shapes, bars and profiles, industrial rolled products, and architectural rolled products. In addition, the company produces gold, silver, tin, lead, lead-bismuth alloy, lead-antimony litharge, tellurium metals, and tellurium dioxide. Further, the company engages in the recycling of copper and alloy scrap; printed circuit board and electronic scrap; mixed heavy metal fractions and shredder; residues, slimes, and sludges; preciouse metal recycling material; tin scrap; and copper iron and bimetal scrap. Additionally, it provides sulfuric acid, iron-silicate, smelter intermediates, and selenium, as well as produces various products from purchased copper and copper alloy scrap, electronic scrap, and industrial residues. The company was formerly known as Norddeutsche Affinerie AG and changed its name to Aurubis AG in April 2009. Aurubis AG was incorporated in 1866 and is headquartered in Hamburg, 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": "6ffafb4e-42a9-4b11-b376-8e62b56b0645", "symbol": "NDA", "name": "Aurubis AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/6ffafb4e-42a9-4b11-b376-8e62b56b0645/", "api_url": "https://sharemaestro.com/factors/api/tickers/6ffafb4e-42a9-4b11-b376-8e62b56b0645/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.85, "value": 0.74, "quality": 0.29, "momentum": 0.95, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 212.2, "market_cap": 9264446035.02, "pe_ratio": 10.0565, "earnings_yield": 0.0994, "ebitda_to_ev": 0.1575, "shareholder_yield": 0.0071, "roe": 0.1598, "piotroski_f_score": 7, "momentum_12_1": 1.3138, "volatility_252d": 0.3982 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:47.429212+00:00", "batch_id": "" }, "size": { "price_close": 212.2, "market_cap": 9264446035.0229, "market_cap_usd": 9264446035.0229, "enterprise_value": 9621446035.0229, "shares_outstanding": 43659030, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.0565, "pb_ratio": 1.6067, "ptbv_ratio": 1.6067, "ps_ratio": 0.4558, "pcf_ratio": 14.297, "pfcf_ratio": -1852.8892, "ev_ebitda": 6.3508, "ev_ebit": 8.0582, "ev_sales": 0.4734, "ev_fcf": -1924.2892, "earnings_yield": 0.0994, "fcf_yield": -0.0005, "price_to_sales": 0.4558, "price_to_book": 1.6067, "price_to_cashflow": 14.297, "ebitda_to_ev": 0.1575, "sales_yield": 2.1124 }, "yield": { "dividend_yield": 0.0071, "buyback_yield": 0, "shareholder_yield": 0.0071, "debt_paydown_yield": 0.0219, "total_yield": 0.029 }, "quality": { "gross_margin": 0.1173, "operating_margin": 0.0587, "net_margin": 0.0453, "ebitda_margin": 0.0745, "fcf_margin": -0.0002, "roe": 0.1598, "roa": 0.0867, "roic": 0.1463, "roc_greenblatt": null, "asset_turnover": 1.9118, "cash_conversion": -0.0054, "accruals_ratio": 0.0257, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.8395, "revenue_stability_5y": 0.0414, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2243, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.2356, "debt_to_assets": 0.0493, "interest_coverage": 62.8421, "current_ratio": 2.1437, "quick_ratio": 2.1437, "net_debt": 357000000, "local_beta": 1.3637, "volatility_252d": 0.3982, "volatility_60d": 0.8888, "max_drawdown_12m": -0.1493, "risk_adjusted_momentum": 3.2996 }, "growth": { "revenue_growth_1y": 0.0603, "revenue_growth_3y_cagr": -0.0063, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.2957, "eps_growth_3y_cagr": -0.0897, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.1005, "revenue_growth": 0.0603, "earnings_growth": 0.2957 }, "momentum": { "price_return_1m": 0.1372, "price_return_3m": 0.2876, "price_return_6m": 0.804, "price_return_9m": 1.1869, "price_return_12m": 1.6312, "price_return_12m_ex1m": 1.3138, "momentum_6m": 0.804, "momentum_12m": 1.6312, "momentum_12_1": 1.3138, "distance_from_52w_high": -0.0185, "distance_from_52w_low": 1.6789, "relative_strength": 1.6125 }, "raw_ttm": { "revenue_ttm": 20324000000, "gross_profit_ttm": 2385000000, "ebit_ttm": 1194000000, "ebitda_ttm": 1515000000, "net_income_ttm": 921240000, "eps_diluted_ttm": 21.1008, "operating_cash_flow_ttm": 648000000, "capital_expenditure_ttm": -653000000, "fcf_ttm": -5000000, "dividends_paid_ttm": -66000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19000000, "cash_and_equivalents": 167000000, "total_current_assets": 6905000000, "total_current_liabilities": 3221000000, "net_ppe": null, "total_assets": 10631000000, "total_debt": 524000000, "total_equity": 5766000000, "net_working_capital": 3561000000, "book_value_per_share": 132.0689, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 132.0689 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 19, "rank_pb": 41, "rank_ptbv": 41, "rank_ps": 17, "rank_pcf": 64, "rank_ev_ebitda": 27, "rank_ev_ebit": 27, "rank_earnings_yield": 19, "rank_fcf_yield": 79, "rank_dividend_yield": 61, "rank_shareholder_yield": 69, "rank_total_yield": 57, "rank_roe": 33, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 94, "rank_fcf_margin": 79, "rank_piotroski": 15, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 5 }, "composites": { "value_composite": 26, "quality_composite": 71, "momentum_composite": 5, "growth_composite": 20, "yield_composite": 70, "svqf_composite": 14, "vc1_composite": 22, "vc2_composite": 29, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 15, "quality_value_composite": 0.4632, "os_score": 0.85, "value_percentile": 0.74, "quality_percentile": 0.29, "momentum_percentile": 0.95, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 36, "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": 7635, "ticker_id": 19829, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:47.429212+00:00", "batch_id": "", "os_score_delta": null, "price_close": 212.2, "market_cap": 9264446035.0229, "market_cap_usd": 9264446035.0229, "enterprise_value": 9621446035.0229, "shares_outstanding": 43659030, "fx_rate_to_usd": null, "pe_ratio": 10.05649563, "pb_ratio": 1.60673709, "ptbv_ratio": 1.60673709, "ps_ratio": 0.45583773, "pcf_ratio": 14.29698462, "pfcf_ratio": -1852.889207, "ev_ebitda": 6.35078946, "ev_ebit": 8.05816251, "ev_sales": 0.47340317, "ev_fcf": -1924.289207, "earnings_yield": 0.09943822, "fcf_yield": -0.00051967, "dividend_yield": 0.00712401, "buyback_yield": 0, "shareholder_yield": 0.00712401, "debt_paydown_yield": 0.02191173, "total_yield": 0.02903574, "gross_margin": 0.11734895, "operating_margin": 0.05874828, "net_margin": 0.04532769, "ebitda_margin": 0.07454241, "fcf_margin": -0.00024601, "roe": 0.15977107, "roa": 0.08665601, "roic": 0.14625184, "roc_greenblatt": null, "asset_turnover": 1.91176747, "cash_conversion": -0.00542747, "accruals_ratio": 0.02570219, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.23564356, "debt_to_assets": 0.04928981, "interest_coverage": 62.84210526, "current_ratio": 2.14374418, "quick_ratio": 2.14374418, "net_debt": 357000000, "revenue_growth_1y": 0.06033376, "revenue_growth_3y_cagr": -0.00631248, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.29567308, "eps_growth_3y_cagr": -0.08974877, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.10054885, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.839465, "revenue_stability_5y": 0.041392, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1371918, "price_return_3m": 0.28762132, "price_return_6m": 0.80397937, "price_return_9m": 1.18686497, "price_return_12m": 1.63121863, "price_return_12m_ex1m": 1.31378614, "distance_from_52w_high": -0.01850139, "distance_from_52w_low": 1.67890952, "relative_strength": 1.61251467, "local_beta": 1.3637, "volatility_252d": 0.398163, "volatility_60d": 0.888763, "max_drawdown_12m": -0.14930557, "revenue_ttm": 20324000000, "gross_profit_ttm": 2385000000, "ebit_ttm": 1194000000, "ebitda_ttm": 1515000000, "net_income_ttm": 921240000, "eps_diluted_ttm": 21.10078946, "operating_cash_flow_ttm": 648000000, "capital_expenditure_ttm": -653000000, "fcf_ttm": -5000000, "dividends_paid_ttm": -66000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19000000, "cash_and_equivalents": 167000000, "total_current_assets": 6905000000, "total_current_liabilities": 3221000000, "net_ppe": null, "total_assets": 10631000000, "total_debt": 524000000, "total_equity": 5766000000, "net_working_capital": 3561000000, "book_value_per_share": 132.06889846, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 132.06889846, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 19, "rank_pb": 41, "rank_ptbv": 41, "rank_ps": 17, "rank_pcf": 64, "rank_ev_ebitda": 27, "rank_ev_ebit": 27, "rank_earnings_yield": 19, "rank_fcf_yield": 79, "rank_dividend_yield": 61, "rank_shareholder_yield": 69, "rank_total_yield": 57, "rank_roe": 33, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 94, "rank_fcf_margin": 79, "rank_piotroski": 15, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 5, "value_composite": 26, "quality_composite": 71, "momentum_composite": 5, "growth_composite": 20, "yield_composite": 70, "svqf_composite": 14, "vc1_composite": 22, "vc2_composite": 29, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 36, "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": 212.2, "os": 0.85, "value": 0.74, "quality": 0.29, "momentum": 0.95, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.0565, "earnings_yield": 0.0994, "shareholder_yield": 0.0071, "roe": 0.1598, "momentum_12_1": 1.3138, "complete_fields": { "id": 7635, "ticker_id": 19829, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:47.429212+00:00", "batch_id": "", "os_score_delta": null, "price_close": 212.2, "market_cap": 9264446035.0229, "market_cap_usd": 9264446035.0229, "enterprise_value": 9621446035.0229, "shares_outstanding": 43659030, "fx_rate_to_usd": null, "pe_ratio": 10.05649563, "pb_ratio": 1.60673709, "ptbv_ratio": 1.60673709, "ps_ratio": 0.45583773, "pcf_ratio": 14.29698462, "pfcf_ratio": -1852.889207, "ev_ebitda": 6.35078946, "ev_ebit": 8.05816251, "ev_sales": 0.47340317, "ev_fcf": -1924.289207, "earnings_yield": 0.09943822, "fcf_yield": -0.00051967, "dividend_yield": 0.00712401, "buyback_yield": 0, "shareholder_yield": 0.00712401, "debt_paydown_yield": 0.02191173, "total_yield": 0.02903574, "gross_margin": 0.11734895, "operating_margin": 0.05874828, "net_margin": 0.04532769, "ebitda_margin": 0.07454241, "fcf_margin": -0.00024601, "roe": 0.15977107, "roa": 0.08665601, "roic": 0.14625184, "roc_greenblatt": null, "asset_turnover": 1.91176747, "cash_conversion": -0.00542747, "accruals_ratio": 0.02570219, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.23564356, "debt_to_assets": 0.04928981, "interest_coverage": 62.84210526, "current_ratio": 2.14374418, "quick_ratio": 2.14374418, "net_debt": 357000000, "revenue_growth_1y": 0.06033376, "revenue_growth_3y_cagr": -0.00631248, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.29567308, "eps_growth_3y_cagr": -0.08974877, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.10054885, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.839465, "revenue_stability_5y": 0.041392, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1371918, "price_return_3m": 0.28762132, "price_return_6m": 0.80397937, "price_return_9m": 1.18686497, "price_return_12m": 1.63121863, "price_return_12m_ex1m": 1.31378614, "distance_from_52w_high": -0.01850139, "distance_from_52w_low": 1.67890952, "relative_strength": 1.61251467, "local_beta": 1.3637, "volatility_252d": 0.398163, "volatility_60d": 0.888763, "max_drawdown_12m": -0.14930557, "revenue_ttm": 20324000000, "gross_profit_ttm": 2385000000, "ebit_ttm": 1194000000, "ebitda_ttm": 1515000000, "net_income_ttm": 921240000, "eps_diluted_ttm": 21.10078946, "operating_cash_flow_ttm": 648000000, "capital_expenditure_ttm": -653000000, "fcf_ttm": -5000000, "dividends_paid_ttm": -66000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19000000, "cash_and_equivalents": 167000000, "total_current_assets": 6905000000, "total_current_liabilities": 3221000000, "net_ppe": null, "total_assets": 10631000000, "total_debt": 524000000, "total_equity": 5766000000, "net_working_capital": 3561000000, "book_value_per_share": 132.06889846, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 132.06889846, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 19, "rank_pb": 41, "rank_ptbv": 41, "rank_ps": 17, "rank_pcf": 64, "rank_ev_ebitda": 27, "rank_ev_ebit": 27, "rank_earnings_yield": 19, "rank_fcf_yield": 79, "rank_dividend_yield": 61, "rank_shareholder_yield": 69, "rank_total_yield": 57, "rank_roe": 33, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 94, "rank_fcf_margin": 79, "rank_piotroski": 15, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 5, "value_composite": 26, "quality_composite": 71, "momentum_composite": 5, "growth_composite": 20, "yield_composite": 70, "svqf_composite": 14, "vc1_composite": 22, "vc2_composite": 29, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 36, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "income_statement": { "revenue": 18172000000, "cost_of_revenue": 16325000000, "gross_profit": 1847000000, "ebit": 689000000, "ebitda": 983000000, "pretax_income": null, "tax_provision": null, "net_income": 539000000, "net_income_to_common": 539000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5242000000, "total_assets": 8838000000, "short_term_debt": 44000000, "long_term_debt": 452000000, "total_debt": 541000000, "total_liabilities": null, "total_equity": 5013000000, "shares_outstanding": 43659030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 677000000, "capital_expenditure": -758000000, "free_cash_flow": -81000000, "dividends_paid": -66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -174000000 }, "complete_fields": { "id": 388168, "ticker_id": 19829, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "983000000", "netIncome": "539000000", "grossProfit": "1847000000", "totalRevenue": "18172000000", "costOfRevenue": "16325000000", "interestExpense": "23000000", "operatingIncome": "689000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "233000000" }, "balance": { "totalDebt": "541000000", "totalAssets": "8838000000", "longTermDebt": "452000000", "shortTermDebt": "44000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "5242000000", "totalShareholderEquity": "5013000000", "totalCurrentLiabilities": "2372000000", "cashAndShortTermInvestments": "319000000" }, "cashflow": { "freeCashFlow": "-81000000", "dividendsPaid": "-66000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-174000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "677000000", "repurchaseOfStock": null, "capitalExpenditures": "-758000000" } }, "revenue": 18172000000, "cost_of_revenue": 16325000000, "gross_profit": 1847000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 689000000, "depreciation_amortisation": 233000000, "ebitda": 983000000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 539000000, "net_income_continuing_ops": null, "net_income_to_common": 539000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5242000000, "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": 8838000000, "short_term_debt": 44000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2372000000, "long_term_debt": 452000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 541000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5013000000, "shares_outstanding": 43659030, "operating_cash_flow": 677000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -758000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -174000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -81000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "983000000", "netIncome": "539000000", "grossProfit": "1847000000", "totalRevenue": "18172000000", "costOfRevenue": "16325000000", "interestExpense": "23000000", "operatingIncome": "689000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "233000000" }, "balance": { "totalDebt": "541000000", "totalAssets": "8838000000", "longTermDebt": "452000000", "shortTermDebt": "44000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "5242000000", "totalShareholderEquity": "5013000000", "totalCurrentLiabilities": "2372000000", "cashAndShortTermInvestments": "319000000" }, "cashflow": { "freeCashFlow": "-81000000", "dividendsPaid": "-66000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-174000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "677000000", "repurchaseOfStock": null, "capitalExpenditures": "-758000000" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "income_statement": { "revenue": 17138000000, "cost_of_revenue": 15465000000, "gross_profit": 1673000000, "ebit": 489000000, "ebitda": 771000000, "pretax_income": null, "tax_provision": null, "net_income": 416000000, "net_income_to_common": 416000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322000000, "total_current_assets": 4740000000, "total_assets": 7846000000, "short_term_debt": 135000000, "long_term_debt": 199000000, "total_debt": 383000000, "total_liabilities": null, "total_equity": 4555000000, "shares_outstanding": 43659030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 537000000, "capital_expenditure": -847000000, "free_cash_flow": -310000000, "dividends_paid": -61000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -85000000 }, "complete_fields": { "id": 388173, "ticker_id": 19829, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "771000000", "netIncome": "416000000", "grossProfit": "1673000000", "totalRevenue": "17138000000", "costOfRevenue": "15465000000", "interestExpense": "36000000", "operatingIncome": "489000000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "212000000" }, "balance": { "totalDebt": "383000000", "totalAssets": "7846000000", "longTermDebt": "199000000", "shortTermDebt": "135000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "4740000000", "totalShareholderEquity": "4555000000", "totalCurrentLiabilities": "2208000000", "cashAndShortTermInvestments": "322000000" }, "cashflow": { "freeCashFlow": "-310000000", "dividendsPaid": "-61000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-85000000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "537000000", "repurchaseOfStock": null, "capitalExpenditures": "-847000000" } }, "revenue": 17138000000, "cost_of_revenue": 15465000000, "gross_profit": 1673000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 489000000, "depreciation_amortisation": 212000000, "ebitda": 771000000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 416000000, "net_income_continuing_ops": null, "net_income_to_common": 416000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 322000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4740000000, "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": 7846000000, "short_term_debt": 135000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2208000000, "long_term_debt": 199000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 383000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4555000000, "shares_outstanding": 43659030, "operating_cash_flow": 537000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -847000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -61000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -85000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -310000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "771000000", "netIncome": "416000000", "grossProfit": "1673000000", "totalRevenue": "17138000000", "costOfRevenue": "15465000000", "interestExpense": "36000000", "operatingIncome": "489000000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "212000000" }, "balance": { "totalDebt": "383000000", "totalAssets": "7846000000", "longTermDebt": "199000000", "shortTermDebt": "135000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "4740000000", "totalShareholderEquity": "4555000000", "totalCurrentLiabilities": "2208000000", "cashAndShortTermInvestments": "322000000" }, "cashflow": { "freeCashFlow": "-310000000", "dividendsPaid": "-61000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-85000000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "537000000", "repurchaseOfStock": null, "capitalExpenditures": "-847000000" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "income_statement": { "revenue": 17063708000, "cost_of_revenue": 15977144000, "gross_profit": 1086564000, "ebit": 120175000, "ebitda": 407620000, "pretax_income": null, "tax_provision": null, "net_income": 140934000, "net_income_to_common": 140934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493741000, "total_current_assets": 4731458000, "total_assets": 7259631000, "short_term_debt": 46352000, "long_term_debt": 167237000, "total_debt": 262672000, "total_liabilities": null, "total_equity": 4244225000, "shares_outstanding": 43659030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 572705000, "capital_expenditure": -624987000, "free_cash_flow": -52282000, "dividends_paid": -78656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -123169000 }, "complete_fields": { "id": 388174, "ticker_id": 19829, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "407620000", "netIncome": "140934000", "grossProfit": "1086564000", "totalRevenue": "17063708000", "costOfRevenue": "15977144000", "interestExpense": "23743000", "operatingIncome": "120175000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "218972000" }, "balance": { "totalDebt": "262672000", "totalAssets": "7259631000", "longTermDebt": "167237000", "shortTermDebt": "46352000", "fiscalDateEnding": "2023-09-30", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "4731458000", "totalShareholderEquity": "4244225000", "totalCurrentLiabilities": "1991751000", "cashAndShortTermInvestments": "493741000" }, "cashflow": { "freeCashFlow": "-52282000", "dividendsPaid": "-78656000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-123169000", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "572705000", "repurchaseOfStock": null, "capitalExpenditures": "-624987000" } }, "revenue": 17063708000, "cost_of_revenue": 15977144000, "gross_profit": 1086564000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120175000, "depreciation_amortisation": 218972000, "ebitda": 407620000, "interest_expense": 23743000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 140934000, "net_income_continuing_ops": null, "net_income_to_common": 140934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 493741000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4731458000, "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": 7259631000, "short_term_debt": 46352000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1991751000, "long_term_debt": 167237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 262672000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4244225000, "shares_outstanding": 43659030, "operating_cash_flow": 572705000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -624987000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -78656000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -123169000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -52282000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "407620000", "netIncome": "140934000", "grossProfit": "1086564000", "totalRevenue": "17063708000", "costOfRevenue": "15977144000", "interestExpense": "23743000", "operatingIncome": "120175000", "fiscalDateEnding": "2023-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "218972000" }, "balance": { "totalDebt": "262672000", "totalAssets": "7259631000", "longTermDebt": "167237000", "shortTermDebt": "46352000", "fiscalDateEnding": "2023-09-30", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "4731458000", "totalShareholderEquity": "4244225000", "totalCurrentLiabilities": "1991751000", "cashAndShortTermInvestments": "493741000" }, "cashflow": { "freeCashFlow": "-52282000", "dividendsPaid": "-78656000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-123169000", "fiscalDateEnding": "2023-09-30", "operatingCashflow": "572705000", "repurchaseOfStock": null, "capitalExpenditures": "-624987000" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "income_statement": { "revenue": 18520522000, "cost_of_revenue": 16715000000, "gross_profit": 1805522000, "ebit": 917289000, "ebitda": 1172613000, "pretax_income": null, "tax_provision": null, "net_income": 714669000, "net_income_to_common": 714669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 706048000, "total_current_assets": 5188213000, "total_assets": 7447330000, "short_term_debt": 105929000, "long_term_debt": 167221000, "total_debt": 327505000, "total_liabilities": null, "total_equity": 4257532000, "shares_outstanding": 43659030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 295008000, "capital_expenditure": -347048000, "free_cash_flow": -52040000, "dividends_paid": -70063000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -262327000 }, "complete_fields": { "id": 388175, "ticker_id": 19829, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1172613000", "netIncome": "714669000", "grossProfit": "1805522000", "totalRevenue": "18520522000", "costOfRevenue": "16715000000", "interestExpense": "17146000", "operatingIncome": "917289000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "220212000" }, "balance": { "totalDebt": "327505000", "totalAssets": "7447330000", "longTermDebt": "167221000", "shortTermDebt": "105929000", "fiscalDateEnding": "2022-09-30", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "5188213000", "totalShareholderEquity": "4257532000", "totalCurrentLiabilities": "2204393000", "cashAndShortTermInvestments": "706048000" }, "cashflow": { "freeCashFlow": "-52040000", "dividendsPaid": "-70063000", "issuanceOfDebt": "40180000", "issuanceOfStock": null, "repaymentOfDebt": "-302507000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "295008000", "repurchaseOfStock": "0", "capitalExpenditures": "-347048000" } }, "revenue": 18520522000, "cost_of_revenue": 16715000000, "gross_profit": 1805522000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 917289000, "depreciation_amortisation": 220212000, "ebitda": 1172613000, "interest_expense": 17146000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 714669000, "net_income_continuing_ops": null, "net_income_to_common": 714669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 706048000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5188213000, "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": 7447330000, "short_term_debt": 105929000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2204393000, "long_term_debt": 167221000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 327505000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4257532000, "shares_outstanding": 43659030, "operating_cash_flow": 295008000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -347048000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -70063000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -262327000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -52040000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1172613000", "netIncome": "714669000", "grossProfit": "1805522000", "totalRevenue": "18520522000", "costOfRevenue": "16715000000", "interestExpense": "17146000", "operatingIncome": "917289000", "fiscalDateEnding": "2022-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "220212000" }, "balance": { "totalDebt": "327505000", "totalAssets": "7447330000", "longTermDebt": "167221000", "shortTermDebt": "105929000", "fiscalDateEnding": "2022-09-30", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "5188213000", "totalShareholderEquity": "4257532000", "totalCurrentLiabilities": "2204393000", "cashAndShortTermInvestments": "706048000" }, "cashflow": { "freeCashFlow": "-52040000", "dividendsPaid": "-70063000", "issuanceOfDebt": "40180000", "issuanceOfStock": null, "repaymentOfDebt": "-302507000", "fiscalDateEnding": "2022-09-30", "operatingCashflow": "295008000", "repurchaseOfStock": "0", "capitalExpenditures": "-347048000" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+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": -18944000, "shares_issued": null, "net_debt_issued": 26275000 }, "complete_fields": { "id": 388176, "ticker_id": 19829, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "26275000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": "-18944000", "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": -18944000, "shares_issued": null, "net_debt_issued": 26275000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "26275000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-09-30", "operatingCashflow": null, "repurchaseOfStock": "-18944000", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "income_statement": { "revenue": 6081000000, "cost_of_revenue": 5120000000, "gross_profit": 961000000, "ebit": 632000000, "ebitda": 717000000, "pretax_income": null, "tax_provision": null, "net_income": 479000000, "net_income_to_common": 479000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167000000, "total_current_assets": 6905000000, "total_assets": 10631000000, "short_term_debt": null, "long_term_debt": null, "total_debt": 524000000, "total_liabilities": null, "total_equity": 5766000000, "shares_outstanding": 43659030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 169000000, "capital_expenditure": -123000000, "free_cash_flow": 46000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -27000000 }, "complete_fields": { "id": 388165, "ticker_id": 19829, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "717000000", "netIncome": "479000000", "grossProfit": "961000000", "totalRevenue": "6081000000", "costOfRevenue": "5120000000", "interestExpense": "8000000", "operatingIncome": "632000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "65000000" }, "balance": { "totalDebt": "524000000", "totalAssets": "10631000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "6905000000", "totalShareholderEquity": "5766000000", "totalCurrentLiabilities": "3221000000", "cashAndShortTermInvestments": "167000000" }, "cashflow": { "freeCashFlow": "46000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-27000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "169000000", "repurchaseOfStock": null, "capitalExpenditures": "-123000000" } }, "revenue": 6081000000, "cost_of_revenue": 5120000000, "gross_profit": 961000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 632000000, "depreciation_amortisation": 65000000, "ebitda": 717000000, "interest_expense": 8000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 479000000, "net_income_continuing_ops": null, "net_income_to_common": 479000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6905000000, "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": 10631000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3221000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 524000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5766000000, "shares_outstanding": 43659030, "operating_cash_flow": 169000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -123000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -27000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 46000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "717000000", "netIncome": "479000000", "grossProfit": "961000000", "totalRevenue": "6081000000", "costOfRevenue": "5120000000", "interestExpense": "8000000", "operatingIncome": "632000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "65000000" }, "balance": { "totalDebt": "524000000", "totalAssets": "10631000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "6905000000", "totalShareholderEquity": "5766000000", "totalCurrentLiabilities": "3221000000", "cashAndShortTermInvestments": "167000000" }, "cashflow": { "freeCashFlow": "46000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-27000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "169000000", "repurchaseOfStock": null, "capitalExpenditures": "-123000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "income_statement": { "revenue": 5344000000, "cost_of_revenue": 4594000000, "gross_profit": 750000000, "ebit": 425000000, "ebitda": 497000000, "pretax_income": null, "tax_provision": null, "net_income": 322000000, "net_income_to_common": 322000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211000000, "total_current_assets": 6191000000, "total_assets": 9817000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 5329000000, "shares_outstanding": 43659030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8000000, "capital_expenditure": -107000000, "free_cash_flow": -115000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24000000 }, "complete_fields": { "id": 388166, "ticker_id": 19829, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "497000000", "netIncome": "322000000", "grossProfit": "750000000", "totalRevenue": "5344000000", "costOfRevenue": "4594000000", "interestExpense": "5000000", "operatingIncome": "425000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "63000000" }, "balance": { "totalDebt": null, "totalAssets": "9817000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "6191000000", "totalShareholderEquity": "5329000000", "totalCurrentLiabilities": "2937000000", "cashAndShortTermInvestments": "211000000" }, "cashflow": { "freeCashFlow": "-115000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-24000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-8000000", "repurchaseOfStock": null, "capitalExpenditures": "-107000000" } }, "revenue": 5344000000, "cost_of_revenue": 4594000000, "gross_profit": 750000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 425000000, "depreciation_amortisation": 63000000, "ebitda": 497000000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 322000000, "net_income_continuing_ops": null, "net_income_to_common": 322000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6191000000, "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": 9817000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2937000000, "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": 5329000000, "shares_outstanding": 43659030, "operating_cash_flow": -8000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -107000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -24000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -115000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "497000000", "netIncome": "322000000", "grossProfit": "750000000", "totalRevenue": "5344000000", "costOfRevenue": "4594000000", "interestExpense": "5000000", "operatingIncome": "425000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "63000000" }, "balance": { "totalDebt": null, "totalAssets": "9817000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "6191000000", "totalShareholderEquity": "5329000000", "totalCurrentLiabilities": "2937000000", "cashAndShortTermInvestments": "211000000" }, "cashflow": { "freeCashFlow": "-115000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-24000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "-8000000", "repurchaseOfStock": null, "capitalExpenditures": "-107000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "income_statement": { "revenue": 4283000000, "cost_of_revenue": 4041000000, "gross_profit": 242000000, "ebit": 24000000, "ebitda": 135000000, "pretax_income": null, "tax_provision": null, "net_income": 42000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 5242000000, "total_assets": 8838000000, "short_term_debt": 44000000, "long_term_debt": 452000000, "total_debt": 541000000, "total_liabilities": null, "total_equity": 5013000000, "shares_outstanding": 43659030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 320000000, "capital_expenditure": -202000000, "free_cash_flow": 118000000, "dividends_paid": -1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23000000 }, "complete_fields": { "id": 388167, "ticker_id": 19829, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "135000000", "netIncome": "42000000", "grossProfit": "242000000", "totalRevenue": "4283000000", "costOfRevenue": "4041000000", "interestExpense": "5000000", "operatingIncome": "24000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "62000000" }, "balance": { "totalDebt": "541000000", "totalAssets": "8838000000", "longTermDebt": "452000000", "shortTermDebt": "44000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "5242000000", "totalShareholderEquity": "5013000000", "totalCurrentLiabilities": "2372000000", "cashAndShortTermInvestments": "319000000" }, "cashflow": { "freeCashFlow": "118000000", "dividendsPaid": "-1000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-23000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "320000000", "repurchaseOfStock": null, "capitalExpenditures": "-202000000" } }, "revenue": 4283000000, "cost_of_revenue": 4041000000, "gross_profit": 242000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24000000, "depreciation_amortisation": 62000000, "ebitda": 135000000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 42000000, "net_income_continuing_ops": null, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5242000000, "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": 8838000000, "short_term_debt": 44000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2372000000, "long_term_debt": 452000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 541000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5013000000, "shares_outstanding": 43659030, "operating_cash_flow": 320000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -202000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 118000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "135000000", "netIncome": "42000000", "grossProfit": "242000000", "totalRevenue": "4283000000", "costOfRevenue": "4041000000", "interestExpense": "5000000", "operatingIncome": "24000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "62000000" }, "balance": { "totalDebt": "541000000", "totalAssets": "8838000000", "longTermDebt": "452000000", "shortTermDebt": "44000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "5242000000", "totalShareholderEquity": "5013000000", "totalCurrentLiabilities": "2372000000", "cashAndShortTermInvestments": "319000000" }, "cashflow": { "freeCashFlow": "118000000", "dividendsPaid": "-1000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-23000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "320000000", "repurchaseOfStock": null, "capitalExpenditures": "-202000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "income_statement": { "revenue": 4616000000, "cost_of_revenue": 4184000000, "gross_profit": 432000000, "ebit": 113000000, "ebitda": 166000000, "pretax_income": null, "tax_provision": null, "net_income": 78240000, "net_income_to_common": 78240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118000000, "total_current_assets": 5022000000, "total_assets": 8459000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 4986000000, "shares_outstanding": 43659030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 167000000, "capital_expenditure": -221000000, "free_cash_flow": -54000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -129000000 }, "complete_fields": { "id": 388169, "ticker_id": 19829, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "166000000", "netIncome": "78240000", "grossProfit": "432000000", "totalRevenue": "4616000000", "costOfRevenue": "4184000000", "interestExpense": "1000000", "operatingIncome": "113000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "58000000" }, "balance": { "totalDebt": null, "totalAssets": "8459000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "5022000000", "totalShareholderEquity": "4986000000", "totalCurrentLiabilities": "2114000000", "cashAndShortTermInvestments": "118000000" }, "cashflow": { "freeCashFlow": "-54000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-129000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "167000000", "repurchaseOfStock": null, "capitalExpenditures": "-221000000" } }, "revenue": 4616000000, "cost_of_revenue": 4184000000, "gross_profit": 432000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113000000, "depreciation_amortisation": 58000000, "ebitda": 166000000, "interest_expense": 1000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 78240000, "net_income_continuing_ops": null, "net_income_to_common": 78240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5022000000, "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": 8459000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2114000000, "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": 4986000000, "shares_outstanding": 43659030, "operating_cash_flow": 167000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -221000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -129000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -54000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "166000000", "netIncome": "78240000", "grossProfit": "432000000", "totalRevenue": "4616000000", "costOfRevenue": "4184000000", "interestExpense": "1000000", "operatingIncome": "113000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "58000000" }, "balance": { "totalDebt": null, "totalAssets": "8459000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "5022000000", "totalShareholderEquity": "4986000000", "totalCurrentLiabilities": "2114000000", "cashAndShortTermInvestments": "118000000" }, "cashflow": { "freeCashFlow": "-54000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-129000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "167000000", "repurchaseOfStock": null, "capitalExpenditures": "-221000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "income_statement": { "revenue": 5004000000, "cost_of_revenue": 4474000000, "gross_profit": 530000000, "ebit": 214000000, "ebitda": 280000000, "pretax_income": null, "tax_provision": null, "net_income": 162760000, "net_income_to_common": 162760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370000000, "total_current_assets": 5242000000, "total_assets": 8570000000, "short_term_debt": null, "long_term_debt": null, "total_debt": 579000000, "total_liabilities": null, "total_equity": 4999000000, "shares_outstanding": 43659030, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12000000, "capital_expenditure": -195000000, "free_cash_flow": -183000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000 }, "complete_fields": { "id": 388170, "ticker_id": 19829, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "280000000", "netIncome": "162760000", "grossProfit": "530000000", "totalRevenue": "5004000000", "costOfRevenue": "4474000000", "interestExpense": "10000000", "operatingIncome": "214000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "57000000" }, "balance": { "totalDebt": "579000000", "totalAssets": "8570000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "5242000000", "totalShareholderEquity": "4999000000", "totalCurrentLiabilities": "2319000000", "cashAndShortTermInvestments": "370000000" }, "cashflow": { "freeCashFlow": "-183000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "1000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "12000000", "repurchaseOfStock": null, "capitalExpenditures": "-195000000" } }, "revenue": 5004000000, "cost_of_revenue": 4474000000, "gross_profit": 530000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214000000, "depreciation_amortisation": 57000000, "ebitda": 280000000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 162760000, "net_income_continuing_ops": null, "net_income_to_common": 162760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5242000000, "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": 8570000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2319000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 579000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4999000000, "shares_outstanding": 43659030, "operating_cash_flow": 12000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -195000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -183000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "280000000", "netIncome": "162760000", "grossProfit": "530000000", "totalRevenue": "5004000000", "costOfRevenue": "4474000000", "interestExpense": "10000000", "operatingIncome": "214000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "57000000" }, "balance": { "totalDebt": "579000000", "totalAssets": "8570000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "43659030", "totalCurrentAssets": "5242000000", "totalShareholderEquity": "4999000000", "totalCurrentLiabilities": "2319000000", "cashAndShortTermInvestments": "370000000" }, "cashflow": { "freeCashFlow": "-183000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "1000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "12000000", "repurchaseOfStock": null, "capitalExpenditures": "-195000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+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": 388171, "ticker_id": 19829, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+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": 135000000, "long_term_debt": 199000000, "total_debt": 383000000, "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": -193000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388172, "ticker_id": 19829, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:10:14.214820+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "383000000", "totalAssets": null, "longTermDebt": "199000000", "shortTermDebt": "135000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-193000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 135000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 199000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 383000000, "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": -193000, "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": "383000000", "totalAssets": null, "longTermDebt": "199000000", "shortTermDebt": "135000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-193000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }