{ "ticker": { "uuid": "7574ffca-36a5-46ec-b29c-6e9c5db8fc4a", "symbol": "ELAA", "name": "The Est\u00e9e Lauder Companies Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/7574ffca-36a5-46ec-b29c-6e9c5db8fc4a/", "api_url": "https://sharemaestro.com/factors/api/tickers/7574ffca-36a5-46ec-b29c-6e9c5db8fc4a/" }, "latest_snapshot": { "ticker": { "uuid": "7574ffca-36a5-46ec-b29c-6e9c5db8fc4a", "symbol": "ELAA", "name": "The Est\u00e9e Lauder Companies Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/7574ffca-36a5-46ec-b29c-6e9c5db8fc4a/", "api_url": "https://sharemaestro.com/factors/api/tickers/7574ffca-36a5-46ec-b29c-6e9c5db8fc4a/" }, "week_end_date": "2026-08-09", "universe": "EUR_DE", "score": { "os": 0.08, "value": 0.18, "quality": 0.67, "momentum": 0.09, "coverage": 0.909, "confidence": 0.851, "delta": 0 }, "headline_factors": { "price": 75.4, "market_cap": 27279337314.59, "pe_ratio": null, "earnings_yield": 0.0468, "ebitda_to_ev": 0.0394, "shareholder_yield": 0.0127, "roe": -0.0621, "piotroski_f_score": 4, "momentum_12_1": -0.3161, "volatility_252d": 0.5019 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 25.3627, "earnings_yield": 0.0468, "fcf_yield": 0.0384, "shareholder_yield": 0.0127 }, "quality": { "roe": -0.0621, "roic": 0.1154, "gross_margin": 0.7471, "fcf_margin": 0.0866, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0821, "eps_growth_1y": null, "fcf_growth_1y": -0.535 }, "momentum": { "price_return_12m": -0.2865, "momentum_12_1": -0.3161, "relative_strength": -0.3758 }, "scores": { "value_percentile": 0.18, "quality_percentile": 0.67, "momentum_percentile": 0.09, "growth_composite": 83, "yield_composite": 80, "overall_composite": 92, "os_score": 0.08, "factor_coverage": 0.909, "signal_confidence": 0.851 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 71.88, "os": 0.09, "value": 0.19, "quality": 0.69, "momentum": 0.08, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0486, "shareholder_yield": 0.0134, "roe": -0.0621, "momentum_12_1": -0.3827 }, { "week_end_date": "2026-06-14", "price": 77.16, "os": 0.08, "value": 0.17, "quality": 0.69, "momentum": 0.09, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0459, "shareholder_yield": 0.0125, "roe": -0.0621, "momentum_12_1": -0.3827 }, { "week_end_date": "2026-06-21", "price": 73.44, "os": 0.09, "value": 0.19, "quality": 0.67, "momentum": 0.1, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0478, "shareholder_yield": 0.0131, "roe": -0.0621, "momentum_12_1": -0.2917 }, { "week_end_date": "2026-06-28", "price": 72.4, "os": 0.09, "value": 0.19, "quality": 0.68, "momentum": 0.1, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0483, "shareholder_yield": 0.0133, "roe": -0.0621, "momentum_12_1": -0.2672 }, { "week_end_date": "2026-07-05", "price": 72.74, "os": 0.09, "value": 0.2, "quality": 0.67, "momentum": 0.08, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0481, "shareholder_yield": 0.0133, "roe": -0.0621, "momentum_12_1": -0.3198 }, { "week_end_date": "2026-07-12", "price": 72.28, "os": 0.09, "value": 0.19, "quality": 0.67, "momentum": 0.1, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0484, "shareholder_yield": 0.0134, "roe": -0.0621, "momentum_12_1": -0.2699 }, { "week_end_date": "2026-07-19", "price": 72.24, "os": 0.08, "value": 0.18, "quality": 0.66, "momentum": 0.1, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0484, "shareholder_yield": 0.0134, "roe": -0.0621, "momentum_12_1": -0.3051 }, { "week_end_date": "2026-07-26", "price": 70.9, "os": 0.08, "value": 0.19, "quality": 0.66, "momentum": 0.1, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0491, "shareholder_yield": 0.0137, "roe": -0.0621, "momentum_12_1": -0.3149 }, { "week_end_date": "2026-08-02", "price": 73.08, "os": 0.08, "value": 0.18, "quality": 0.67, "momentum": 0.09, "confidence": 0.861, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.048, "shareholder_yield": 0.0131, "roe": -0.0621, "momentum_12_1": -0.3117 }, { "week_end_date": "2026-08-09", "price": 75.4, "os": 0.08, "value": 0.18, "quality": 0.67, "momentum": 0.09, "confidence": 0.851, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0468, "shareholder_yield": 0.0127, "roe": -0.0621, "momentum_12_1": -0.3161 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 14326000000, "cost_of_revenue": 3729000000, "gross_profit": 10597000000, "ebit": 1141000000, "ebitda": 146000000, "pretax_income": null, "tax_provision": null, "net_income": -1133000000, "net_income_to_common": -1133000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2921000000, "total_current_assets": 7069000000, "total_assets": 19892000000, "short_term_debt": 3000000, "long_term_debt": 7314000000, "total_debt": 9467000000, "total_liabilities": null, "total_equity": 3865000000, "shares_outstanding": 359766854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1272000000, "capital_expenditure": -602000000, "free_cash_flow": 670000000, "dividends_paid": -618000000, "share_repurchases": -35000000, "shares_issued": 15000000, "net_debt_issued": -505000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 14326000000, "cost_of_revenue": 3729000000, "gross_profit": 10597000000, "ebit": 1141000000, "ebitda": 146000000, "pretax_income": null, "tax_provision": null, "net_income": -1133000000, "net_income_to_common": -1133000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2921000000, "total_current_assets": 7069000000, "total_assets": 19892000000, "short_term_debt": 3000000, "long_term_debt": 7314000000, "total_debt": 9467000000, "total_liabilities": null, "total_equity": 3865000000, "shares_outstanding": 359766854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1272000000, "capital_expenditure": -602000000, "free_cash_flow": 670000000, "dividends_paid": -618000000, "share_repurchases": -35000000, "shares_issued": 15000000, "net_debt_issued": -505000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 14326000000, "cost_of_revenue": 3729000000, "gross_profit": 10597000000, "ebit": 1141000000, "ebitda": 146000000, "pretax_income": null, "tax_provision": null, "net_income": -1133000000, "net_income_to_common": -1133000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2921000000, "total_current_assets": 7069000000, "total_assets": 19892000000, "short_term_debt": 3000000, "long_term_debt": 7314000000, "total_debt": 9467000000, "total_liabilities": null, "total_equity": 3865000000, "shares_outstanding": 359766854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1272000000, "capital_expenditure": -602000000, "free_cash_flow": 670000000, "dividends_paid": -618000000, "share_repurchases": -35000000, "shares_issued": 15000000, "net_debt_issued": -505000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 14326000000, "cost_of_revenue": 3729000000, "gross_profit": 10597000000, "ebit": 1141000000, "ebitda": 146000000, "pretax_income": null, "tax_provision": null, "net_income": -1133000000, "net_income_to_common": -1133000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2921000000, "total_current_assets": 7069000000, "total_assets": 19892000000, "short_term_debt": 3000000, "long_term_debt": 7314000000, "total_debt": 9467000000, "total_liabilities": null, "total_equity": 3865000000, "shares_outstanding": 359766854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1272000000, "capital_expenditure": -602000000, "free_cash_flow": 670000000, "dividends_paid": -618000000, "share_repurchases": -35000000, "shares_issued": 15000000, "net_debt_issued": -505000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 14326000000, "cost_of_revenue": 3729000000, "gross_profit": 10597000000, "ebit": 1141000000, "ebitda": 146000000, "pretax_income": null, "tax_provision": null, "net_income": -1133000000, "net_income_to_common": -1133000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2921000000, "total_current_assets": 7069000000, "total_assets": 19892000000, "short_term_debt": 3000000, "long_term_debt": 7314000000, "total_debt": 9467000000, "total_liabilities": null, "total_equity": 3865000000, "shares_outstanding": 359766854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1272000000, "capital_expenditure": -602000000, "free_cash_flow": 670000000, "dividends_paid": -618000000, "share_repurchases": -35000000, "shares_issued": 15000000, "net_debt_issued": -505000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 14326000000, "cost_of_revenue": 3729000000, "gross_profit": 10597000000, "ebit": 1141000000, "ebitda": 146000000, "pretax_income": null, "tax_provision": null, "net_income": -1133000000, "net_income_to_common": -1133000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2921000000, "total_current_assets": 7069000000, "total_assets": 19892000000, "short_term_debt": 3000000, "long_term_debt": 7314000000, "total_debt": 9467000000, "total_liabilities": null, "total_equity": 3865000000, "shares_outstanding": 359766854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1272000000, "capital_expenditure": -602000000, "free_cash_flow": 670000000, "dividends_paid": -618000000, "share_repurchases": -35000000, "shares_issued": 15000000, "net_debt_issued": -505000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 14326000000, "cost_of_revenue": 3729000000, "gross_profit": 10597000000, "ebit": 1141000000, "ebitda": 146000000, "pretax_income": null, "tax_provision": null, "net_income": -1133000000, "net_income_to_common": -1133000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2921000000, "total_current_assets": 7069000000, "total_assets": 19892000000, "short_term_debt": 3000000, "long_term_debt": 7314000000, "total_debt": 9467000000, "total_liabilities": null, "total_equity": 3865000000, "shares_outstanding": 359766854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1272000000, "capital_expenditure": -602000000, "free_cash_flow": 670000000, "dividends_paid": -618000000, "share_repurchases": -35000000, "shares_issued": 15000000, "net_debt_issued": -505000000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 14326000000, "cost_of_revenue": 3729000000, "gross_profit": 10597000000, "ebit": 1141000000, "ebitda": 146000000, "pretax_income": null, "tax_provision": null, "net_income": -1133000000, "net_income_to_common": -1133000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2921000000, "total_current_assets": 7069000000, "total_assets": 19892000000, "short_term_debt": 3000000, "long_term_debt": 7314000000, "total_debt": 9467000000, "total_liabilities": null, "total_equity": 3865000000, "shares_outstanding": 359766854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1272000000, "capital_expenditure": -602000000, "free_cash_flow": 670000000, "dividends_paid": -618000000, "share_repurchases": -35000000, "shares_issued": 15000000, "net_debt_issued": -505000000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3712000000, "cost_of_revenue": 876000000, "gross_profit": 2836000000, "ebit": 557000000, "ebitda": 462000000, "pretax_income": null, "tax_provision": null, "net_income": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3126000000, "total_current_assets": 7496000000, "total_assets": 19664000000, "short_term_debt": 502000000, "long_term_debt": 6810000000, "total_debt": 9300000000, "total_liabilities": null, "total_equity": 3993000000, "shares_outstanding": 361794915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 412000000, "capital_expenditure": -102000000, "free_cash_flow": 310000000, "dividends_paid": -126000000, "share_repurchases": -3000000, "shares_issued": 7000000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3712000000, "cost_of_revenue": 876000000, "gross_profit": 2836000000, "ebit": 557000000, "ebitda": 462000000, "pretax_income": null, "tax_provision": null, "net_income": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3126000000, "total_current_assets": 7496000000, "total_assets": 19664000000, "short_term_debt": 502000000, "long_term_debt": 6810000000, "total_debt": 9300000000, "total_liabilities": null, "total_equity": 3993000000, "shares_outstanding": 361794915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 412000000, "capital_expenditure": -102000000, "free_cash_flow": 310000000, "dividends_paid": -126000000, "share_repurchases": -3000000, "shares_issued": 7000000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3712000000, "cost_of_revenue": 876000000, "gross_profit": 2836000000, "ebit": 557000000, "ebitda": 462000000, "pretax_income": null, "tax_provision": null, "net_income": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3126000000, "total_current_assets": 7496000000, "total_assets": 19664000000, "short_term_debt": 502000000, "long_term_debt": 6810000000, "total_debt": 9300000000, "total_liabilities": null, "total_equity": 3993000000, "shares_outstanding": 361794915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 412000000, "capital_expenditure": -102000000, "free_cash_flow": 310000000, "dividends_paid": -126000000, "share_repurchases": -3000000, "shares_issued": 7000000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3712000000, "cost_of_revenue": 876000000, "gross_profit": 2836000000, "ebit": 557000000, "ebitda": 462000000, "pretax_income": null, "tax_provision": null, "net_income": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3126000000, "total_current_assets": 7496000000, "total_assets": 19664000000, "short_term_debt": 502000000, "long_term_debt": 6810000000, "total_debt": 9300000000, "total_liabilities": null, "total_equity": 3993000000, "shares_outstanding": 361794915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 412000000, "capital_expenditure": -102000000, "free_cash_flow": 310000000, "dividends_paid": -126000000, "share_repurchases": -3000000, "shares_issued": 7000000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3712000000, "cost_of_revenue": 876000000, "gross_profit": 2836000000, "ebit": 557000000, "ebitda": 462000000, "pretax_income": null, "tax_provision": null, "net_income": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3126000000, "total_current_assets": 7496000000, "total_assets": 19664000000, "short_term_debt": 502000000, "long_term_debt": 6810000000, "total_debt": 9300000000, "total_liabilities": null, "total_equity": 3993000000, "shares_outstanding": 361794915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 412000000, "capital_expenditure": -102000000, "free_cash_flow": 310000000, "dividends_paid": -126000000, "share_repurchases": -3000000, "shares_issued": 7000000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3712000000, "cost_of_revenue": 876000000, "gross_profit": 2836000000, "ebit": 557000000, "ebitda": 462000000, "pretax_income": null, "tax_provision": null, "net_income": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3126000000, "total_current_assets": 7496000000, "total_assets": 19664000000, "short_term_debt": 502000000, "long_term_debt": 6810000000, "total_debt": 9300000000, "total_liabilities": null, "total_equity": 3993000000, "shares_outstanding": 361794915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 412000000, "capital_expenditure": -102000000, "free_cash_flow": 310000000, "dividends_paid": -126000000, "share_repurchases": -3000000, "shares_issued": 7000000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3712000000, "cost_of_revenue": 876000000, "gross_profit": 2836000000, "ebit": 557000000, "ebitda": 462000000, "pretax_income": null, "tax_provision": null, "net_income": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3126000000, "total_current_assets": 7496000000, "total_assets": 19664000000, "short_term_debt": 502000000, "long_term_debt": 6810000000, "total_debt": 9300000000, "total_liabilities": null, "total_equity": 3993000000, "shares_outstanding": 361794915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 412000000, "capital_expenditure": -102000000, "free_cash_flow": 310000000, "dividends_paid": -126000000, "share_repurchases": -3000000, "shares_issued": 7000000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3712000000, "cost_of_revenue": 876000000, "gross_profit": 2836000000, "ebit": 557000000, "ebitda": 462000000, "pretax_income": null, "tax_provision": null, "net_income": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3126000000, "total_current_assets": 7496000000, "total_assets": 19664000000, "short_term_debt": 502000000, "long_term_debt": 6810000000, "total_debt": 9300000000, "total_liabilities": null, "total_equity": 3993000000, "shares_outstanding": 361794915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 412000000, "capital_expenditure": -102000000, "free_cash_flow": 310000000, "dividends_paid": -126000000, "share_repurchases": -3000000, "shares_issued": 7000000, "net_debt_issued": -1000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3712000000, "cost_of_revenue": 876000000, "gross_profit": 2836000000, "ebit": 557000000, "ebitda": 462000000, "pretax_income": null, "tax_provision": null, "net_income": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3126000000, "total_current_assets": 7496000000, "total_assets": 19664000000, "short_term_debt": 502000000, "long_term_debt": 6810000000, "total_debt": 9300000000, "total_liabilities": null, "total_equity": 3993000000, "shares_outstanding": 361794915, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 412000000, "capital_expenditure": -102000000, "free_cash_flow": 310000000, "dividends_paid": -126000000, "share_repurchases": -3000000, "shares_issued": 7000000, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4229000000, "cost_of_revenue": 994000000, "gross_profit": 3235000000, "ebit": 608000000, "ebitda": 615000000, "pretax_income": null, "tax_provision": null, "net_income": 162000000, "net_income_to_common": 162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3082000000, "total_current_assets": 7158000000, "total_assets": 19634000000, "short_term_debt": 3000000, "long_term_debt": 7319000000, "total_debt": 9390000000, "total_liabilities": null, "total_equity": 4031000000, "shares_outstanding": 361660475, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1125000000, "capital_expenditure": -108000000, "free_cash_flow": 1017000000, "dividends_paid": null, "share_repurchases": -58000000, "shares_issued": 7000000, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4229000000, "cost_of_revenue": 994000000, "gross_profit": 3235000000, "ebit": 608000000, "ebitda": 615000000, "pretax_income": null, "tax_provision": null, "net_income": 162000000, "net_income_to_common": 162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3082000000, "total_current_assets": 7158000000, "total_assets": 19634000000, "short_term_debt": 3000000, "long_term_debt": 7319000000, "total_debt": 9390000000, "total_liabilities": null, "total_equity": 4031000000, "shares_outstanding": 361660475, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1125000000, "capital_expenditure": -108000000, "free_cash_flow": 1017000000, "dividends_paid": null, "share_repurchases": -58000000, "shares_issued": 7000000, "net_debt_issued": -1000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4229000000, "cost_of_revenue": 994000000, "gross_profit": 3235000000, "ebit": 608000000, "ebitda": 615000000, "pretax_income": null, "tax_provision": null, "net_income": 162000000, "net_income_to_common": 162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3082000000, "total_current_assets": 7158000000, "total_assets": 19634000000, "short_term_debt": 3000000, "long_term_debt": 7319000000, "total_debt": 9390000000, "total_liabilities": null, "total_equity": 4031000000, "shares_outstanding": 361660475, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1125000000, "capital_expenditure": -108000000, "free_cash_flow": 1017000000, "dividends_paid": null, "share_repurchases": -58000000, "shares_issued": 7000000, "net_debt_issued": -1000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Price Strength Relative to Volatility", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 10, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }