{ "ticker": { "uuid": "762bc6bd-8c2a-4b5d-b62a-f929052908e5", "symbol": "ZAL", "name": "Zalando SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/762bc6bd-8c2a-4b5d-b62a-f929052908e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/762bc6bd-8c2a-4b5d-b62a-f929052908e5/" }, "ticker_metadata": { "id": 21817, "uuid": "762bc6bd-8c2a-4b5d-b62a-f929052908e5", "symbol": "ZAL", "name": "Zalando SE", "asset_type": "equity", "market_cap": 6012421632, "stock_exchange_id": 8, "industry": "Internet Retail", "sector": "Consumer Cyclical", "description": "Zalando SE operates an online platform for fashion and lifestyle products in Germany and internationally. The company operates through Business-to-Business and Business-to-Consumer segments. It engages in the development, sourcing, marketing, retail, and commission sale of various type of goods, including shoes, apparel, accessories, and beauty products with free delivery and returns, as well as various payment options. The company sells its products through Lounge by Zalando and its outlets. Zalando SE was founded in 2008 and is headquartered in Berlin, 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": "762bc6bd-8c2a-4b5d-b62a-f929052908e5", "symbol": "ZAL", "name": "Zalando SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/762bc6bd-8c2a-4b5d-b62a-f929052908e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/762bc6bd-8c2a-4b5d-b62a-f929052908e5/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.55, "value": 0.63, "quality": 0.64, "momentum": 0.13, "coverage": 0.939, "confidence": 0.839, "delta": null }, "headline_factors": { "price": 24.64, "market_cap": 6360929948.25, "pe_ratio": 29.5857, "earnings_yield": 0.0338, "ebitda_to_ev": 0.1411, "shareholder_yield": 0.0154, "roe": 0.0761, "piotroski_f_score": 6, "momentum_12_1": -0.3542, "volatility_252d": 0.4004 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:51.592752+00:00", "batch_id": "" }, "size": { "price_close": 24.64, "market_cap": 6360929948.2454, "market_cap_usd": 6360929948.2454, "enterprise_value": 5925129948.2454, "shares_outstanding": 258154635, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 29.5857, "pb_ratio": 2.251, "ptbv_ratio": 2.251, "ps_ratio": 0.5152, "pcf_ratio": 5.6476, "pfcf_ratio": 7.0372, "ev_ebitda": 7.0858, "ev_ebit": 15.2986, "ev_sales": 0.4799, "ev_fcf": 6.5551, "earnings_yield": 0.0338, "fcf_yield": 0.1526, "price_to_sales": 0.5152, "price_to_book": 2.251, "price_to_cashflow": 5.6476, "ebitda_to_ev": 0.1411, "sales_yield": 2.0837 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0154, "shareholder_yield": 0.0154, "debt_paydown_yield": 0.0629, "total_yield": 0.0782 }, "quality": { "gross_margin": 0.3988, "operating_margin": 0.0314, "net_margin": 0.0174, "ebitda_margin": 0.0677, "fcf_margin": 0.0732, "roe": 0.0761, "roa": 0.0232, "roic": 0.1215, "roc_greenblatt": null, "asset_turnover": 1.3336, "cash_conversion": 4.2042, "accruals_ratio": -0.0984, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.7604, "revenue_stability_5y": 0.0932, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5319, "external_financing": 0.0107 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.5212, "debt_to_assets": 0.1557, "interest_coverage": 5.3128, "current_ratio": 1.1065, "quick_ratio": 1.1065, "net_debt": -435800000, "local_beta": 0.9856, "volatility_252d": 0.4004, "volatility_60d": 0.9285, "max_drawdown_12m": -0.3242, "risk_adjusted_momentum": -0.8846 }, "growth": { "revenue_growth_1y": 0.1678, "revenue_growth_3y_cagr": 0.0607, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.1399, "eps_growth_3y_cagr": 1.3394, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.0206, "book_value_growth_1y": 0.0645, "revenue_growth": 0.1678, "earnings_growth": -0.1399 }, "momentum": { "price_return_1m": 0.2404, "price_return_3m": 0.2126, "price_return_6m": 0.0383, "price_return_9m": -0.002, "price_return_12m": -0.199, "price_return_12m_ex1m": -0.3542, "momentum_6m": 0.0383, "momentum_12m": -0.199, "momentum_12_1": -0.3542, "distance_from_52w_high": -0.1388, "distance_from_52w_low": 0.2744, "relative_strength": -0.2177 }, "raw_ttm": { "revenue_ttm": 12346300000, "gross_profit_ttm": 4923900000, "ebit_ttm": 387300000, "ebitda_ttm": 836200000, "net_income_ttm": 215000000, "eps_diluted_ttm": 0.8328, "operating_cash_flow_ttm": 1126300000, "capital_expenditure_ttm": -222400000, "fcf_ttm": 903900000, "dividends_paid_ttm": null, "share_repurchases_ttm": -98200000, "shares_issued_ttm": 500000, "interest_expense_ttm": 72900000, "cash_and_equivalents": 1877400000, "total_current_assets": 5487400000, "total_current_liabilities": 4959300000, "net_ppe": null, "total_assets": 9257700000, "total_debt": 1441600000, "total_equity": 2825800000, "net_working_capital": -1349300000, "book_value_per_share": 10.9462, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.9462 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 77, "rank_pb": 55, "rank_ptbv": 55, "rank_ps": 20, "rank_pcf": 25, "rank_ev_ebitda": 31, "rank_ev_ebit": 55, "rank_earnings_yield": 77, "rank_fcf_yield": 9, "rank_dividend_yield": 98, "rank_shareholder_yield": 60, "rank_total_yield": 22, "rank_roe": 63, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 54, "rank_fcf_margin": 49, "rank_piotroski": 60, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 79 }, "composites": { "value_composite": 37, "quality_composite": 36, "momentum_composite": 87, "growth_composite": 39, "yield_composite": 68, "svqf_composite": 84, "vc1_composite": 33, "vc2_composite": 37, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.635, "os_score": 0.55, "value_percentile": 0.63, "quality_percentile": 0.64, "momentum_percentile": 0.13, "factor_coverage": 0.939, "signal_confidence": 0.839, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 45, "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": 8262, "ticker_id": 21817, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:51.592752+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.64, "market_cap": 6360929948.2454, "market_cap_usd": 6360929948.2454, "enterprise_value": 5925129948.2454, "shares_outstanding": 258154635, "fx_rate_to_usd": null, "pe_ratio": 29.58572069, "pb_ratio": 2.25101916, "ptbv_ratio": 2.25101916, "ps_ratio": 0.51520941, "pcf_ratio": 5.6476338, "pfcf_ratio": 7.03720539, "ev_ebitda": 7.08578085, "ev_ebit": 15.29855396, "ev_sales": 0.47991139, "ev_fcf": 6.55507241, "earnings_yield": 0.03380009, "fcf_yield": 0.15255362, "dividend_yield": 0, "buyback_yield": 0.01535939, "shareholder_yield": 0.01535939, "debt_paydown_yield": 0.06288389, "total_yield": 0.07824328, "gross_margin": 0.39881584, "operating_margin": 0.03136972, "net_margin": 0.01741412, "ebitda_margin": 0.06772879, "fcf_margin": 0.07321222, "roe": 0.07608465, "roa": 0.02322391, "roic": 0.12153766, "roc_greenblatt": null, "asset_turnover": 1.33362498, "cash_conversion": 4.20418605, "accruals_ratio": -0.09843698, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.52116718, "debt_to_assets": 0.15571902, "interest_coverage": 5.3127572, "current_ratio": 1.1064868, "quick_ratio": 1.1064868, "net_debt": -435800000, "revenue_growth_1y": 0.16776543, "revenue_growth_3y_cagr": 0.06072728, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.13990284, "eps_growth_3y_cagr": 1.33943173, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.02056785, "book_value_growth_1y": 0.06450851, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.760436, "revenue_stability_5y": 0.093229, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.24037246, "price_return_3m": 0.21259838, "price_return_6m": 0.03834804, "price_return_9m": -0.00202519, "price_return_12m": -0.19895972, "price_return_12m_ex1m": -0.35419376, "distance_from_52w_high": -0.13876274, "distance_from_52w_low": 0.27437291, "relative_strength": -0.21766369, "local_beta": 0.9856, "volatility_252d": 0.4004, "volatility_60d": 0.928498, "max_drawdown_12m": -0.32418741, "revenue_ttm": 12346300000, "gross_profit_ttm": 4923900000, "ebit_ttm": 387300000, "ebitda_ttm": 836200000, "net_income_ttm": 215000000, "eps_diluted_ttm": 0.83283417, "operating_cash_flow_ttm": 1126300000, "capital_expenditure_ttm": -222400000, "fcf_ttm": 903900000, "dividends_paid_ttm": null, "share_repurchases_ttm": -98200000, "shares_issued_ttm": 500000, "interest_expense_ttm": 72900000, "cash_and_equivalents": 1877400000, "total_current_assets": 5487400000, "total_current_liabilities": 4959300000, "net_ppe": null, "total_assets": 9257700000, "total_debt": 1441600000, "total_equity": 2825800000, "net_working_capital": -1349300000, "book_value_per_share": 10.94615249, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.94615249, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 77, "rank_pb": 55, "rank_ptbv": 55, "rank_ps": 20, "rank_pcf": 25, "rank_ev_ebitda": 31, "rank_ev_ebit": 55, "rank_earnings_yield": 77, "rank_fcf_yield": 9, "rank_dividend_yield": 98, "rank_shareholder_yield": 60, "rank_total_yield": 22, "rank_roe": 63, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 54, "rank_fcf_margin": 49, "rank_piotroski": 60, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 79, "value_composite": 37, "quality_composite": 36, "momentum_composite": 87, "growth_composite": 39, "yield_composite": 68, "svqf_composite": 84, "vc1_composite": 33, "vc2_composite": 37, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.939, "signal_confidence": 0.839, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 45, "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": 24.64, "os": 0.55, "value": 0.63, "quality": 0.64, "momentum": 0.13, "confidence": 0.839, "coverage": 0.939, "pe_ratio": 29.5857, "earnings_yield": 0.0338, "shareholder_yield": 0.0154, "roe": 0.0761, "momentum_12_1": -0.3542, "complete_fields": { "id": 8262, "ticker_id": 21817, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:51.592752+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.64, "market_cap": 6360929948.2454, "market_cap_usd": 6360929948.2454, "enterprise_value": 5925129948.2454, "shares_outstanding": 258154635, "fx_rate_to_usd": null, "pe_ratio": 29.58572069, "pb_ratio": 2.25101916, "ptbv_ratio": 2.25101916, "ps_ratio": 0.51520941, "pcf_ratio": 5.6476338, "pfcf_ratio": 7.03720539, "ev_ebitda": 7.08578085, "ev_ebit": 15.29855396, "ev_sales": 0.47991139, "ev_fcf": 6.55507241, "earnings_yield": 0.03380009, "fcf_yield": 0.15255362, "dividend_yield": 0, "buyback_yield": 0.01535939, "shareholder_yield": 0.01535939, "debt_paydown_yield": 0.06288389, "total_yield": 0.07824328, "gross_margin": 0.39881584, "operating_margin": 0.03136972, "net_margin": 0.01741412, "ebitda_margin": 0.06772879, "fcf_margin": 0.07321222, "roe": 0.07608465, "roa": 0.02322391, "roic": 0.12153766, "roc_greenblatt": null, "asset_turnover": 1.33362498, "cash_conversion": 4.20418605, "accruals_ratio": -0.09843698, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.52116718, "debt_to_assets": 0.15571902, "interest_coverage": 5.3127572, "current_ratio": 1.1064868, "quick_ratio": 1.1064868, "net_debt": -435800000, "revenue_growth_1y": 0.16776543, "revenue_growth_3y_cagr": 0.06072728, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.13990284, "eps_growth_3y_cagr": 1.33943173, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.02056785, "book_value_growth_1y": 0.06450851, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.760436, "revenue_stability_5y": 0.093229, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.24037246, "price_return_3m": 0.21259838, "price_return_6m": 0.03834804, "price_return_9m": -0.00202519, "price_return_12m": -0.19895972, "price_return_12m_ex1m": -0.35419376, "distance_from_52w_high": -0.13876274, "distance_from_52w_low": 0.27437291, "relative_strength": -0.21766369, "local_beta": 0.9856, "volatility_252d": 0.4004, "volatility_60d": 0.928498, "max_drawdown_12m": -0.32418741, "revenue_ttm": 12346300000, "gross_profit_ttm": 4923900000, "ebit_ttm": 387300000, "ebitda_ttm": 836200000, "net_income_ttm": 215000000, "eps_diluted_ttm": 0.83283417, "operating_cash_flow_ttm": 1126300000, "capital_expenditure_ttm": -222400000, "fcf_ttm": 903900000, "dividends_paid_ttm": null, "share_repurchases_ttm": -98200000, "shares_issued_ttm": 500000, "interest_expense_ttm": 72900000, "cash_and_equivalents": 1877400000, "total_current_assets": 5487400000, "total_current_liabilities": 4959300000, "net_ppe": null, "total_assets": 9257700000, "total_debt": 1441600000, "total_equity": 2825800000, "net_working_capital": -1349300000, "book_value_per_share": 10.94615249, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.94615249, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 77, "rank_pb": 55, "rank_ptbv": 55, "rank_ps": 20, "rank_pcf": 25, "rank_ev_ebitda": 31, "rank_ev_ebit": 55, "rank_earnings_yield": 77, "rank_fcf_yield": 9, "rank_dividend_yield": 98, "rank_shareholder_yield": 60, "rank_total_yield": 22, "rank_roe": 63, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 54, "rank_fcf_margin": 49, "rank_piotroski": 60, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 79, "value_composite": 37, "quality_composite": 36, "momentum_composite": 87, "growth_composite": 39, "yield_composite": 68, "svqf_composite": 84, "vc1_composite": 33, "vc2_composite": 37, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.939, "signal_confidence": 0.839, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 45, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "income_statement": { "revenue": 12346200000, "cost_of_revenue": 7422400000, "gross_profit": 4923800000, "ebit": 387300000, "ebitda": 836200000, "pretax_income": null, "tax_provision": null, "net_income": 215100000, "net_income_to_common": 215100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1877400000, "total_current_assets": 5487400000, "total_assets": 9257700000, "short_term_debt": 0, "long_term_debt": 481200000, "total_debt": 1441600000, "total_liabilities": null, "total_equity": 2825800000, "shares_outstanding": 258154635, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1126300000, "capital_expenditure": -222500000, "free_cash_flow": 903800000, "dividends_paid": null, "share_repurchases": -98200000, "shares_issued": 600000, "net_debt_issued": -400000000 }, "complete_fields": { "id": 390854, "ticker_id": 21817, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "836200000", "netIncome": "215100000", "grossProfit": "4923800000", "totalRevenue": "12346200000", "costOfRevenue": "7422400000", "interestExpense": "72900000", "operatingIncome": "387300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "404900000" }, "balance": { "totalDebt": "1441600000", "totalAssets": "9257700000", "longTermDebt": "481200000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "258154635", "totalCurrentAssets": "5487400000", "totalShareholderEquity": "2825800000", "totalCurrentLiabilities": "4959300000", "cashAndShortTermInvestments": "1877400000" }, "cashflow": { "freeCashFlow": "903800000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "600000", "repaymentOfDebt": "-400000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1126300000", "repurchaseOfStock": "-98200000", "capitalExpenditures": "-222500000" } }, "revenue": 12346200000, "cost_of_revenue": 7422400000, "gross_profit": 4923800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 387300000, "depreciation_amortisation": 404900000, "ebitda": 836200000, "interest_expense": 72900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 215100000, "net_income_continuing_ops": null, "net_income_to_common": 215100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1877400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5487400000, "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": 9257700000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4959300000, "long_term_debt": 481200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1441600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2825800000, "shares_outstanding": 258154635, "operating_cash_flow": 1126300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -222500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -98200000, "shares_issued": 600000, "net_debt_issued": -400000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 903800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "836200000", "netIncome": "215100000", "grossProfit": "4923800000", "totalRevenue": "12346200000", "costOfRevenue": "7422400000", "interestExpense": "72900000", "operatingIncome": "387300000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "404900000" }, "balance": { "totalDebt": "1441600000", "totalAssets": "9257700000", "longTermDebt": "481200000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "258154635", "totalCurrentAssets": "5487400000", "totalShareholderEquity": "2825800000", "totalCurrentLiabilities": "4959300000", "cashAndShortTermInvestments": "1877400000" }, "cashflow": { "freeCashFlow": "903800000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "600000", "repaymentOfDebt": "-400000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1126300000", "repurchaseOfStock": "-98200000", "capitalExpenditures": "-222500000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "income_statement": { "revenue": 10572500000, "cost_of_revenue": 6270500000, "gross_profit": 4302000000, "ebit": 391900000, "ebitda": 811300000, "pretax_income": null, "tax_provision": null, "net_income": 251100000, "net_income_to_common": 251100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2587800000, "total_current_assets": 5451700000, "total_assets": 7983900000, "short_term_debt": 394100000, "long_term_debt": 469800000, "total_debt": 1725500000, "total_liabilities": null, "total_equity": 2665300000, "shares_outstanding": 259199252, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 654100000, "capital_expenditure": -206800000, "free_cash_flow": 447300000, "dividends_paid": null, "share_repurchases": -99500000, "shares_issued": 4000000, "net_debt_issued": -95500000 }, "complete_fields": { "id": 390859, "ticker_id": 21817, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "811300000", "netIncome": "251100000", "grossProfit": "4302000000", "totalRevenue": "10572500000", "costOfRevenue": "6270500000", "interestExpense": "93400000", "operatingIncome": "391900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "349900000" }, "balance": { "totalDebt": "1725500000", "totalAssets": "7983900000", "longTermDebt": "469800000", "shortTermDebt": "394100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "259199252", "totalCurrentAssets": "5451700000", "totalShareholderEquity": "2665300000", "totalCurrentLiabilities": "3990100000", "cashAndShortTermInvestments": "2587800000" }, "cashflow": { "freeCashFlow": "447300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4000000", "repaymentOfDebt": "-95500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "654100000", "repurchaseOfStock": "-99500000", "capitalExpenditures": "-206800000" } }, "revenue": 10572500000, "cost_of_revenue": 6270500000, "gross_profit": 4302000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 391900000, "depreciation_amortisation": 349900000, "ebitda": 811300000, "interest_expense": 93400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 251100000, "net_income_continuing_ops": null, "net_income_to_common": 251100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2587800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5451700000, "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": 7983900000, "short_term_debt": 394100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3990100000, "long_term_debt": 469800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1725500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2665300000, "shares_outstanding": 259199252, "operating_cash_flow": 654100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -206800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -99500000, "shares_issued": 4000000, "net_debt_issued": -95500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 447300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "811300000", "netIncome": "251100000", "grossProfit": "4302000000", "totalRevenue": "10572500000", "costOfRevenue": "6270500000", "interestExpense": "93400000", "operatingIncome": "391900000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "349900000" }, "balance": { "totalDebt": "1725500000", "totalAssets": "7983900000", "longTermDebt": "469800000", "shortTermDebt": "394100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "259199252", "totalCurrentAssets": "5451700000", "totalShareholderEquity": "2665300000", "totalCurrentLiabilities": "3990100000", "cashAndShortTermInvestments": "2587800000" }, "cashflow": { "freeCashFlow": "447300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4000000", "repaymentOfDebt": "-95500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "654100000", "repurchaseOfStock": "-99500000", "capitalExpenditures": "-206800000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "income_statement": { "revenue": 10143100000, "cost_of_revenue": 6212700000, "gross_profit": 3930400000, "ebit": 190900000, "ebitda": 572500000, "pretax_income": null, "tax_provision": null, "net_income": 83000000, "net_income_to_common": 83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2533200000, "total_current_assets": 5249200000, "total_assets": 7789700000, "short_term_debt": 0, "long_term_debt": 939400000, "total_debt": 1851600000, "total_liabilities": null, "total_equity": 2373100000, "shares_outstanding": 260495445, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 949500000, "capital_expenditure": -263200000, "free_cash_flow": 686300000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 4500000, "net_debt_issued": null }, "complete_fields": { "id": 390861, "ticker_id": 21817, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "572500000", "netIncome": "83000000", "grossProfit": "3930400000", "totalRevenue": "10143100000", "costOfRevenue": "6212700000", "interestExpense": "85600000", "operatingIncome": "190900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "334000000" }, "balance": { "totalDebt": "1851600000", "totalAssets": "7789700000", "longTermDebt": "939400000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "260495445", "totalCurrentAssets": "5249200000", "totalShareholderEquity": "2373100000", "totalCurrentLiabilities": "3526100000", "cashAndShortTermInvestments": "2533200000" }, "cashflow": { "freeCashFlow": "686300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4500000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "949500000", "repurchaseOfStock": "0", "capitalExpenditures": "-263200000" } }, "revenue": 10143100000, "cost_of_revenue": 6212700000, "gross_profit": 3930400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190900000, "depreciation_amortisation": 334000000, "ebitda": 572500000, "interest_expense": 85600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 83000000, "net_income_continuing_ops": null, "net_income_to_common": 83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2533200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5249200000, "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": 7789700000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3526100000, "long_term_debt": 939400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1851600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2373100000, "shares_outstanding": 260495445, "operating_cash_flow": 949500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -263200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 4500000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 686300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "572500000", "netIncome": "83000000", "grossProfit": "3930400000", "totalRevenue": "10143100000", "costOfRevenue": "6212700000", "interestExpense": "85600000", "operatingIncome": "190900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "334000000" }, "balance": { "totalDebt": "1851600000", "totalAssets": "7789700000", "longTermDebt": "939400000", "shortTermDebt": "0", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "260495445", "totalCurrentAssets": "5249200000", "totalShareholderEquity": "2373100000", "totalCurrentLiabilities": "3526100000", "cashAndShortTermInvestments": "2533200000" }, "cashflow": { "freeCashFlow": "686300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4500000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "949500000", "repurchaseOfStock": "0", "capitalExpenditures": "-263200000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "income_statement": { "revenue": 10344800000, "cost_of_revenue": 6289300000, "gross_profit": 4055500000, "ebit": 81000000, "ebitda": 413900000, "pretax_income": null, "tax_provision": null, "net_income": 16800000, "net_income_to_common": 16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2024800000, "total_current_assets": 5283800000, "total_assets": 7626100000, "short_term_debt": null, "long_term_debt": 916900000, "total_debt": 1716700000, "total_liabilities": null, "total_equity": 2199200000, "shares_outstanding": 258973565, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 459900000, "capital_expenditure": -351600000, "free_cash_flow": 108300000, "dividends_paid": null, "share_repurchases": -136200000, "shares_issued": 4400000, "net_debt_issued": -3300000 }, "complete_fields": { "id": 390862, "ticker_id": 21817, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "413900000", "netIncome": "16800000", "grossProfit": "4055500000", "totalRevenue": "10344800000", "costOfRevenue": "6289300000", "interestExpense": "62700000", "operatingIncome": "81000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "312400000" }, "balance": { "totalDebt": "1716700000", "totalAssets": "7626100000", "longTermDebt": "916900000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "258973565", "totalCurrentAssets": "5283800000", "totalShareholderEquity": "2199200000", "totalCurrentLiabilities": "3666900000", "cashAndShortTermInvestments": "2024800000" }, "cashflow": { "freeCashFlow": "108300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4400000", "repaymentOfDebt": "-3300000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "459900000", "repurchaseOfStock": "-136200000", "capitalExpenditures": "-351600000" } }, "revenue": 10344800000, "cost_of_revenue": 6289300000, "gross_profit": 4055500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81000000, "depreciation_amortisation": 312400000, "ebitda": 413900000, "interest_expense": 62700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16800000, "net_income_continuing_ops": null, "net_income_to_common": 16800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2024800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5283800000, "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": 7626100000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3666900000, "long_term_debt": 916900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1716700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2199200000, "shares_outstanding": 258973565, "operating_cash_flow": 459900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -351600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -136200000, "shares_issued": 4400000, "net_debt_issued": -3300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 108300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "413900000", "netIncome": "16800000", "grossProfit": "4055500000", "totalRevenue": "10344800000", "costOfRevenue": "6289300000", "interestExpense": "62700000", "operatingIncome": "81000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "312400000" }, "balance": { "totalDebt": "1716700000", "totalAssets": "7626100000", "longTermDebt": "916900000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "258973565", "totalCurrentAssets": "5283800000", "totalShareholderEquity": "2199200000", "totalCurrentLiabilities": "3666900000", "cashAndShortTermInvestments": "2024800000" }, "cashflow": { "freeCashFlow": "108300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "4400000", "repaymentOfDebt": "-3300000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "459900000", "repurchaseOfStock": "-136200000", "capitalExpenditures": "-351600000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+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": 0, "long_term_debt": null, "total_debt": 0, "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": 390863, "ticker_id": 21817, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 0, "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": 0, "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": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "0", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "income_statement": { "revenue": 4071100000, "cost_of_revenue": 2446000000, "gross_profit": 1625100000, "ebit": 171500000, "ebitda": 301400000, "pretax_income": null, "tax_provision": null, "net_income": 93700000, "net_income_to_common": 93700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1877400000, "total_current_assets": 5487400000, "total_assets": 9257700000, "short_term_debt": 0, "long_term_debt": 481200000, "total_debt": 1441600000, "total_liabilities": null, "total_equity": 2825800000, "shares_outstanding": 258154635, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 881800000, "capital_expenditure": -75500000, "free_cash_flow": 806300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": -5800000, "net_debt_issued": null }, "complete_fields": { "id": 390853, "ticker_id": 21817, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "301400000", "netIncome": "93700000", "grossProfit": "1625100000", "totalRevenue": "4071100000", "costOfRevenue": "2446000000", "interestExpense": "18300000", "operatingIncome": "171500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "125600000" }, "balance": { "totalDebt": "1441600000", "totalAssets": "9257700000", "longTermDebt": "481200000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "258154635", "totalCurrentAssets": "5487400000", "totalShareholderEquity": "2825800000", "totalCurrentLiabilities": "4959300000", "cashAndShortTermInvestments": "1877400000" }, "cashflow": { "freeCashFlow": "806300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-5800000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "881800000", "repurchaseOfStock": null, "capitalExpenditures": "-75500000" } }, "revenue": 4071100000, "cost_of_revenue": 2446000000, "gross_profit": 1625100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171500000, "depreciation_amortisation": 125600000, "ebitda": 301400000, "interest_expense": 18300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 93700000, "net_income_continuing_ops": null, "net_income_to_common": 93700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1877400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5487400000, "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": 9257700000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4959300000, "long_term_debt": 481200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1441600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2825800000, "shares_outstanding": 258154635, "operating_cash_flow": 881800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -75500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": -5800000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 806300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "301400000", "netIncome": "93700000", "grossProfit": "1625100000", "totalRevenue": "4071100000", "costOfRevenue": "2446000000", "interestExpense": "18300000", "operatingIncome": "171500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "125600000" }, "balance": { "totalDebt": "1441600000", "totalAssets": "9257700000", "longTermDebt": "481200000", "shortTermDebt": "0", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "258154635", "totalCurrentAssets": "5487400000", "totalShareholderEquity": "2825800000", "totalCurrentLiabilities": "4959300000", "cashAndShortTermInvestments": "1877400000" }, "cashflow": { "freeCashFlow": "806300000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-5800000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "881800000", "repurchaseOfStock": null, "capitalExpenditures": "-75500000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "income_statement": { "revenue": 3020600000, "cost_of_revenue": 1825400000, "gross_profit": 1195200000, "ebit": 49100000, "ebitda": 163300000, "pretax_income": null, "tax_provision": null, "net_income": 14800000, "net_income_to_common": 14800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1319300000, "total_current_assets": 5290400000, "total_assets": 8999100000, "short_term_debt": 0, "long_term_debt": 478300000, "total_debt": 1440100000, "total_liabilities": null, "total_equity": 2832800000, "shares_outstanding": 258154635, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 103700000, "capital_expenditure": -53700000, "free_cash_flow": 50000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": -400000000 }, "complete_fields": { "id": 390855, "ticker_id": 21817, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "163300000", "netIncome": "14800000", "grossProfit": "1195200000", "totalRevenue": "3020600000", "costOfRevenue": "1825400000", "interestExpense": "18000000", "operatingIncome": "49100000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "107800000" }, "balance": { "totalDebt": "1440100000", "totalAssets": "8999100000", "longTermDebt": "478300000", "shortTermDebt": "0", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "258154635", "totalCurrentAssets": "5290400000", "totalShareholderEquity": "2832800000", "totalCurrentLiabilities": "4716600000", "cashAndShortTermInvestments": "1319300000" }, "cashflow": { "freeCashFlow": "50000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "300000", "repaymentOfDebt": "-400000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "103700000", "repurchaseOfStock": null, "capitalExpenditures": "-53700000" } }, "revenue": 3020600000, "cost_of_revenue": 1825400000, "gross_profit": 1195200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49100000, "depreciation_amortisation": 107800000, "ebitda": 163300000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14800000, "net_income_continuing_ops": null, "net_income_to_common": 14800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1319300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5290400000, "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": 8999100000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4716600000, "long_term_debt": 478300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1440100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2832800000, "shares_outstanding": 258154635, "operating_cash_flow": 103700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -53700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 300000, "net_debt_issued": -400000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 50000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "163300000", "netIncome": "14800000", "grossProfit": "1195200000", "totalRevenue": "3020600000", "costOfRevenue": "1825400000", "interestExpense": "18000000", "operatingIncome": "49100000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "107800000" }, "balance": { "totalDebt": "1440100000", "totalAssets": "8999100000", "longTermDebt": "478300000", "shortTermDebt": "0", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "258154635", "totalCurrentAssets": "5290400000", "totalShareholderEquity": "2832800000", "totalCurrentLiabilities": "4716600000", "cashAndShortTermInvestments": "1319300000" }, "cashflow": { "freeCashFlow": "50000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "300000", "repaymentOfDebt": "-400000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "103700000", "repurchaseOfStock": null, "capitalExpenditures": "-53700000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "income_statement": { "revenue": 2835100000, "cost_of_revenue": 1677700000, "gross_profit": 1157400000, "ebit": 145200000, "ebitda": 248300000, "pretax_income": null, "tax_provision": null, "net_income": 96600000, "net_income_to_common": 96600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2183000000, "total_current_assets": 5624400000, "total_assets": 8128600000, "short_term_debt": 399000000, "long_term_debt": 475500000, "total_debt": 1684900000, "total_liabilities": null, "total_equity": 2791200000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 283800000, "capital_expenditure": -59700000, "free_cash_flow": 224100000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 300000, "net_debt_issued": null }, "complete_fields": { "id": 390856, "ticker_id": 21817, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "248300000", "netIncome": "96600000", "grossProfit": "1157400000", "totalRevenue": "2835100000", "costOfRevenue": "1677700000", "interestExpense": "18400000", "operatingIncome": "145200000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "84400000" }, "balance": { "totalDebt": "1684900000", "totalAssets": "8128600000", "longTermDebt": "475500000", "shortTermDebt": "399000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "5624400000", "totalShareholderEquity": "2791200000", "totalCurrentLiabilities": "4064300000", "cashAndShortTermInvestments": "2183000000" }, "cashflow": { "freeCashFlow": "224100000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "300000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "283800000", "repurchaseOfStock": "0", "capitalExpenditures": "-59700000" } }, "revenue": 2835100000, "cost_of_revenue": 1677700000, "gross_profit": 1157400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145200000, "depreciation_amortisation": 84400000, "ebitda": 248300000, "interest_expense": 18400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 96600000, "net_income_continuing_ops": null, "net_income_to_common": 96600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2183000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5624400000, "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": 8128600000, "short_term_debt": 399000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4064300000, "long_term_debt": 475500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1684900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2791200000, "shares_outstanding": null, "operating_cash_flow": 283800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -59700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 300000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 224100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "248300000", "netIncome": "96600000", "grossProfit": "1157400000", "totalRevenue": "2835100000", "costOfRevenue": "1677700000", "interestExpense": "18400000", "operatingIncome": "145200000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "84400000" }, "balance": { "totalDebt": "1684900000", "totalAssets": "8128600000", "longTermDebt": "475500000", "shortTermDebt": "399000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "5624400000", "totalShareholderEquity": "2791200000", "totalCurrentLiabilities": "4064300000", "cashAndShortTermInvestments": "2183000000" }, "cashflow": { "freeCashFlow": "224100000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "300000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "283800000", "repurchaseOfStock": "0", "capitalExpenditures": "-59700000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "income_statement": { "revenue": 2419500000, "cost_of_revenue": 1473300000, "gross_profit": 946200000, "ebit": 21500000, "ebitda": 123200000, "pretax_income": null, "tax_provision": null, "net_income": 9900000, "net_income_to_common": 9900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1959400000, "total_current_assets": 5594400000, "total_assets": 8108000000, "short_term_debt": 396600000, "long_term_debt": 472600000, "total_debt": 1713300000, "total_liabilities": null, "total_equity": 2689900000, "shares_outstanding": 259199252, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -143000000, "capital_expenditure": -33500000, "free_cash_flow": -176500000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 5700000, "net_debt_issued": null }, "complete_fields": { "id": 390857, "ticker_id": 21817, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "123200000", "netIncome": "9900000", "grossProfit": "946200000", "totalRevenue": "2419500000", "costOfRevenue": "1473300000", "interestExpense": "18200000", "operatingIncome": "21500000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "87100000" }, "balance": { "totalDebt": "1713300000", "totalAssets": "8108000000", "longTermDebt": "472600000", "shortTermDebt": "396600000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "259199252", "totalCurrentAssets": "5594400000", "totalShareholderEquity": "2689900000", "totalCurrentLiabilities": "4118900000", "cashAndShortTermInvestments": "1959400000" }, "cashflow": { "freeCashFlow": "-176500000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "5700000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-143000000", "repurchaseOfStock": "0", "capitalExpenditures": "-33500000" } }, "revenue": 2419500000, "cost_of_revenue": 1473300000, "gross_profit": 946200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21500000, "depreciation_amortisation": 87100000, "ebitda": 123200000, "interest_expense": 18200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9900000, "net_income_continuing_ops": null, "net_income_to_common": 9900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1959400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5594400000, "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": 8108000000, "short_term_debt": 396600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4118900000, "long_term_debt": 472600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1713300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2689900000, "shares_outstanding": 259199252, "operating_cash_flow": -143000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 5700000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -176500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "123200000", "netIncome": "9900000", "grossProfit": "946200000", "totalRevenue": "2419500000", "costOfRevenue": "1473300000", "interestExpense": "18200000", "operatingIncome": "21500000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "87100000" }, "balance": { "totalDebt": "1713300000", "totalAssets": "8108000000", "longTermDebt": "472600000", "shortTermDebt": "396600000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "259199252", "totalCurrentAssets": "5594400000", "totalShareholderEquity": "2689900000", "totalCurrentLiabilities": "4118900000", "cashAndShortTermInvestments": "1959400000" }, "cashflow": { "freeCashFlow": "-176500000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "5700000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-143000000", "repurchaseOfStock": "0", "capitalExpenditures": "-33500000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "income_statement": { "revenue": 3299500000, "cost_of_revenue": 1925200000, "gross_profit": 1374300000, "ebit": 166800000, "ebitda": 303800000, "pretax_income": null, "tax_provision": null, "net_income": 120000000, "net_income_to_common": 120000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2587800000, "total_current_assets": 5451700000, "total_assets": 7983900000, "short_term_debt": 394100000, "long_term_debt": 469800000, "total_debt": 1725500000, "total_liabilities": null, "total_equity": 2665300000, "shares_outstanding": 259199252, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 366300000, "capital_expenditure": -66600000, "free_cash_flow": 299700000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": null }, "complete_fields": { "id": 390858, "ticker_id": 21817, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "303800000", "netIncome": "120000000", "grossProfit": "1374300000", "totalRevenue": "3299500000", "costOfRevenue": "1925200000", "interestExpense": "23100000", "operatingIncome": "166800000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "105200000" }, "balance": { "totalDebt": "1725500000", "totalAssets": "7983900000", "longTermDebt": "469800000", "shortTermDebt": "394100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "259199252", "totalCurrentAssets": "5451700000", "totalShareholderEquity": "2665300000", "totalCurrentLiabilities": "3990100000", "cashAndShortTermInvestments": "2587800000" }, "cashflow": { "freeCashFlow": "299700000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "366300000", "repurchaseOfStock": "0", "capitalExpenditures": "-66600000" } }, "revenue": 3299500000, "cost_of_revenue": 1925200000, "gross_profit": 1374300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166800000, "depreciation_amortisation": 105200000, "ebitda": 303800000, "interest_expense": 23100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 120000000, "net_income_continuing_ops": null, "net_income_to_common": 120000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2587800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5451700000, "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": 7983900000, "short_term_debt": 394100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3990100000, "long_term_debt": 469800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1725500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2665300000, "shares_outstanding": 259199252, "operating_cash_flow": 366300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -66600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 299700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "303800000", "netIncome": "120000000", "grossProfit": "1374300000", "totalRevenue": "3299500000", "costOfRevenue": "1925200000", "interestExpense": "23100000", "operatingIncome": "166800000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "105200000" }, "balance": { "totalDebt": "1725500000", "totalAssets": "7983900000", "longTermDebt": "469800000", "shortTermDebt": "394100000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "259199252", "totalCurrentAssets": "5451700000", "totalShareholderEquity": "2665300000", "totalCurrentLiabilities": "3990100000", "cashAndShortTermInvestments": "2587800000" }, "cashflow": { "freeCashFlow": "299700000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "366300000", "repurchaseOfStock": "0", "capitalExpenditures": "-66600000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+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": 259199252, "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": -11300000 }, "complete_fields": { "id": 390860, "ticker_id": 21817, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:26:07.544238+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "259199252", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-11300000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 259199252, "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": -11300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "259199252", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-11300000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }