{ "ticker": { "uuid": "8464b347-31c3-428b-88b2-e4f456c21562", "symbol": "HLAG", "name": "Hapag-Lloyd Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/8464b347-31c3-428b-88b2-e4f456c21562/", "api_url": "https://sharemaestro.com/factors/api/tickers/8464b347-31c3-428b-88b2-e4f456c21562/" }, "latest_snapshot": { "ticker": { "uuid": "8464b347-31c3-428b-88b2-e4f456c21562", "symbol": "HLAG", "name": "Hapag-Lloyd Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/8464b347-31c3-428b-88b2-e4f456c21562/", "api_url": "https://sharemaestro.com/factors/api/tickers/8464b347-31c3-428b-88b2-e4f456c21562/" }, "week_end_date": "2026-08-09", "universe": "EUR_DE", "score": { "os": 0.04, "value": 0.28, "quality": 0.07, "momentum": 0.3, "coverage": 0.939, "confidence": 0.879, "delta": -0.01 }, "headline_factors": { "price": 125.1, "market_cap": 21987612302.78, "pe_ratio": 88.7313, "earnings_yield": 0.014, "ebitda_to_ev": 0.1128, "shareholder_yield": 0.024, "roe": 0.0137, "piotroski_f_score": 5, "momentum_12_1": -0.0818, "volatility_252d": 0.3573 }, "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": 88.7313, "ev_ebitda": 8.8616, "earnings_yield": 0.014, "fcf_yield": 0.0371, "shareholder_yield": 0.024 }, "quality": { "roe": 0.0137, "roic": 0.0126, "gross_margin": 0.0585, "fcf_margin": 0.053, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0251, "eps_growth_1y": -0.6186, "fcf_growth_1y": -0.5077 }, "momentum": { "price_return_12m": -0.0157, "momentum_12_1": -0.0818, "relative_strength": -0.1049 }, "scores": { "value_percentile": 0.28, "quality_percentile": 0.07, "momentum_percentile": 0.3, "growth_composite": 95, "yield_composite": 63, "overall_composite": 96, "os_score": 0.04, "factor_coverage": 0.939, "signal_confidence": 0.879 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 116.8, "os": 0.03, "value": 0.31, "quality": 0.06, "momentum": 0.18, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 82.8442, "earnings_yield": 0.0149, "shareholder_yield": 0.0257, "roe": 0.0137, "momentum_12_1": -0.213 }, { "week_end_date": "2026-06-14", "price": 116.8, "os": 0.03, "value": 0.3, "quality": 0.06, "momentum": 0.19, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 82.8442, "earnings_yield": 0.0149, "shareholder_yield": 0.0257, "roe": 0.0137, "momentum_12_1": -0.1819 }, { "week_end_date": "2026-06-21", "price": 113.8, "os": 0.03, "value": 0.31, "quality": 0.06, "momentum": 0.19, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 80.7164, "earnings_yield": 0.0152, "shareholder_yield": 0.0264, "roe": 0.0137, "momentum_12_1": -0.1464 }, { "week_end_date": "2026-06-28", "price": 112.6, "os": 0.04, "value": 0.31, "quality": 0.06, "momentum": 0.24, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 79.8652, "earnings_yield": 0.0154, "shareholder_yield": 0.0266, "roe": 0.0137, "momentum_12_1": -0.1137 }, { "week_end_date": "2026-07-05", "price": 117.5, "os": 0.05, "value": 0.31, "quality": 0.07, "momentum": 0.3, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 83.3407, "earnings_yield": 0.0148, "shareholder_yield": 0.0255, "roe": 0.0137, "momentum_12_1": -0.042 }, { "week_end_date": "2026-07-12", "price": 116.7, "os": 0.06, "value": 0.31, "quality": 0.07, "momentum": 0.3, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 82.7733, "earnings_yield": 0.0149, "shareholder_yield": 0.0257, "roe": 0.0137, "momentum_12_1": -0.0586 }, { "week_end_date": "2026-07-19", "price": 126.9, "os": 0.04, "value": 0.27, "quality": 0.07, "momentum": 0.34, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 90.008, "earnings_yield": 0.0139, "shareholder_yield": 0.0236, "roe": 0.0137, "momentum_12_1": -0.074 }, { "week_end_date": "2026-07-26", "price": 130.5, "os": 0.04, "value": 0.25, "quality": 0.06, "momentum": 0.33, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 92.5614, "earnings_yield": 0.0135, "shareholder_yield": 0.023, "roe": 0.0137, "momentum_12_1": -0.1352 }, { "week_end_date": "2026-08-02", "price": 127.1, "os": 0.05, "value": 0.27, "quality": 0.06, "momentum": 0.37, "confidence": 0.889, "coverage": 0.939, "pe_ratio": 90.1499, "earnings_yield": 0.0138, "shareholder_yield": 0.0236, "roe": 0.0137, "momentum_12_1": -0.0293 }, { "week_end_date": "2026-08-09", "price": 125.1, "os": 0.04, "value": 0.28, "quality": 0.07, "momentum": 0.3, "confidence": 0.879, "coverage": 0.939, "pe_ratio": 88.7313, "earnings_yield": 0.014, "shareholder_yield": 0.024, "roe": 0.0137, "momentum_12_1": -0.0818 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 18632800000, "cost_of_revenue": 16983700000, "gross_profit": 1649100000, "ebit": 952800000, "ebitda": 3502000000, "pretax_income": null, "tax_provision": null, "net_income": 909800000, "net_income_to_common": 909800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3475000000, "total_current_assets": 8435000000, "total_assets": 28907100000, "short_term_debt": 559100000, "long_term_debt": 2191100000, "total_debt": 6387600000, "total_liabilities": null, "total_equity": 17930300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2532700000, "capital_expenditure": -1450300000, "free_cash_flow": 1082400000, "dividends_paid": -1457300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 209400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 18632800000, "cost_of_revenue": 16983700000, "gross_profit": 1649100000, "ebit": 952800000, "ebitda": 3502000000, "pretax_income": null, "tax_provision": null, "net_income": 909800000, "net_income_to_common": 909800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3475000000, "total_current_assets": 8435000000, "total_assets": 28907100000, "short_term_debt": 559100000, "long_term_debt": 2191100000, "total_debt": 6387600000, "total_liabilities": null, "total_equity": 17930300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2532700000, "capital_expenditure": -1450300000, "free_cash_flow": 1082400000, "dividends_paid": -1457300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 209400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 18632800000, "cost_of_revenue": 16983700000, "gross_profit": 1649100000, "ebit": 952800000, "ebitda": 3502000000, "pretax_income": null, "tax_provision": null, "net_income": 909800000, "net_income_to_common": 909800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3475000000, "total_current_assets": 8435000000, "total_assets": 28907100000, "short_term_debt": 559100000, "long_term_debt": 2191100000, "total_debt": 6387600000, "total_liabilities": null, "total_equity": 17930300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2532700000, "capital_expenditure": -1450300000, "free_cash_flow": 1082400000, "dividends_paid": -1457300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 209400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 18632800000, "cost_of_revenue": 16983700000, "gross_profit": 1649100000, "ebit": 952800000, "ebitda": 3502000000, "pretax_income": null, "tax_provision": null, "net_income": 909800000, "net_income_to_common": 909800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3475000000, "total_current_assets": 8435000000, "total_assets": 28907100000, "short_term_debt": 559100000, "long_term_debt": 2191100000, "total_debt": 6387600000, "total_liabilities": null, "total_equity": 17930300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2532700000, "capital_expenditure": -1450300000, "free_cash_flow": 1082400000, "dividends_paid": -1457300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 209400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 18632800000, "cost_of_revenue": 16983700000, "gross_profit": 1649100000, "ebit": 952800000, "ebitda": 3502000000, "pretax_income": null, "tax_provision": null, "net_income": 909800000, "net_income_to_common": 909800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3475000000, "total_current_assets": 8435000000, "total_assets": 28907100000, "short_term_debt": 559100000, "long_term_debt": 2191100000, "total_debt": 6387600000, "total_liabilities": null, "total_equity": 17930300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2532700000, "capital_expenditure": -1450300000, "free_cash_flow": 1082400000, "dividends_paid": -1457300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 209400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 18632800000, "cost_of_revenue": 16983700000, "gross_profit": 1649100000, "ebit": 952800000, "ebitda": 3502000000, "pretax_income": null, "tax_provision": null, "net_income": 909800000, "net_income_to_common": 909800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3475000000, "total_current_assets": 8435000000, "total_assets": 28907100000, "short_term_debt": 559100000, "long_term_debt": 2191100000, "total_debt": 6387600000, "total_liabilities": null, "total_equity": 17930300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2532700000, "capital_expenditure": -1450300000, "free_cash_flow": 1082400000, "dividends_paid": -1457300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 209400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 18632800000, "cost_of_revenue": 16983700000, "gross_profit": 1649100000, "ebit": 952800000, "ebitda": 3502000000, "pretax_income": null, "tax_provision": null, "net_income": 909800000, "net_income_to_common": 909800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3475000000, "total_current_assets": 8435000000, "total_assets": 28907100000, "short_term_debt": 559100000, "long_term_debt": 2191100000, "total_debt": 6387600000, "total_liabilities": null, "total_equity": 17930300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2532700000, "capital_expenditure": -1450300000, "free_cash_flow": 1082400000, "dividends_paid": -1457300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 209400000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 18632800000, "cost_of_revenue": 16983700000, "gross_profit": 1649100000, "ebit": 952800000, "ebitda": 3502000000, "pretax_income": null, "tax_provision": null, "net_income": 909800000, "net_income_to_common": 909800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3475000000, "total_current_assets": 8435000000, "total_assets": 28907100000, "short_term_debt": 559100000, "long_term_debt": 2191100000, "total_debt": 6387600000, "total_liabilities": null, "total_equity": 17930300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2532700000, "capital_expenditure": -1450300000, "free_cash_flow": 1082400000, "dividends_paid": -1457300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 209400000 } } ], "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": 4200900000, "cost_of_revenue": 4205500000, "gross_profit": -4600000, "ebit": -133500000, "ebitda": 492000000, "pretax_income": null, "tax_provision": null, "net_income": -220300000, "net_income_to_common": -220300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3336700000, "total_current_assets": 8775500000, "total_assets": 29901200000, "short_term_debt": 525400000, "long_term_debt": 2281600000, "total_debt": 6508200000, "total_liabilities": null, "total_equity": 18071300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 427600000, "capital_expenditure": -125100000, "free_cash_flow": 302500000, "dividends_paid": -8700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -169300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4200900000, "cost_of_revenue": 4205500000, "gross_profit": -4600000, "ebit": -133500000, "ebitda": 492000000, "pretax_income": null, "tax_provision": null, "net_income": -220300000, "net_income_to_common": -220300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3336700000, "total_current_assets": 8775500000, "total_assets": 29901200000, "short_term_debt": 525400000, "long_term_debt": 2281600000, "total_debt": 6508200000, "total_liabilities": null, "total_equity": 18071300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 427600000, "capital_expenditure": -125100000, "free_cash_flow": 302500000, "dividends_paid": -8700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -169300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4200900000, "cost_of_revenue": 4205500000, "gross_profit": -4600000, "ebit": -133500000, "ebitda": 492000000, "pretax_income": null, "tax_provision": null, "net_income": -220300000, "net_income_to_common": -220300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3336700000, "total_current_assets": 8775500000, "total_assets": 29901200000, "short_term_debt": 525400000, "long_term_debt": 2281600000, "total_debt": 6508200000, "total_liabilities": null, "total_equity": 18071300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 427600000, "capital_expenditure": -125100000, "free_cash_flow": 302500000, "dividends_paid": -8700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -169300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4200900000, "cost_of_revenue": 4205500000, "gross_profit": -4600000, "ebit": -133500000, "ebitda": 492000000, "pretax_income": null, "tax_provision": null, "net_income": -220300000, "net_income_to_common": -220300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3336700000, "total_current_assets": 8775500000, "total_assets": 29901200000, "short_term_debt": 525400000, "long_term_debt": 2281600000, "total_debt": 6508200000, "total_liabilities": null, "total_equity": 18071300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 427600000, "capital_expenditure": -125100000, "free_cash_flow": 302500000, "dividends_paid": -8700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -169300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4200900000, "cost_of_revenue": 4205500000, "gross_profit": -4600000, "ebit": -133500000, "ebitda": 492000000, "pretax_income": null, "tax_provision": null, "net_income": -220300000, "net_income_to_common": -220300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3336700000, "total_current_assets": 8775500000, "total_assets": 29901200000, "short_term_debt": 525400000, "long_term_debt": 2281600000, "total_debt": 6508200000, "total_liabilities": null, "total_equity": 18071300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 427600000, "capital_expenditure": -125100000, "free_cash_flow": 302500000, "dividends_paid": -8700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -169300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4200900000, "cost_of_revenue": 4205500000, "gross_profit": -4600000, "ebit": -133500000, "ebitda": 492000000, "pretax_income": null, "tax_provision": null, "net_income": -220300000, "net_income_to_common": -220300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3336700000, "total_current_assets": 8775500000, "total_assets": 29901200000, "short_term_debt": 525400000, "long_term_debt": 2281600000, "total_debt": 6508200000, "total_liabilities": null, "total_equity": 18071300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 427600000, "capital_expenditure": -125100000, "free_cash_flow": 302500000, "dividends_paid": -8700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -169300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4200900000, "cost_of_revenue": 4205500000, "gross_profit": -4600000, "ebit": -133500000, "ebitda": 492000000, "pretax_income": null, "tax_provision": null, "net_income": -220300000, "net_income_to_common": -220300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3336700000, "total_current_assets": 8775500000, "total_assets": 29901200000, "short_term_debt": 525400000, "long_term_debt": 2281600000, "total_debt": 6508200000, "total_liabilities": null, "total_equity": 18071300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 427600000, "capital_expenditure": -125100000, "free_cash_flow": 302500000, "dividends_paid": -8700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -169300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4200900000, "cost_of_revenue": 4205500000, "gross_profit": -4600000, "ebit": -133500000, "ebitda": 492000000, "pretax_income": null, "tax_provision": null, "net_income": -220300000, "net_income_to_common": -220300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3336700000, "total_current_assets": 8775500000, "total_assets": 29901200000, "short_term_debt": 525400000, "long_term_debt": 2281600000, "total_debt": 6508200000, "total_liabilities": null, "total_equity": 18071300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 427600000, "capital_expenditure": -125100000, "free_cash_flow": 302500000, "dividends_paid": -8700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -169300000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4200900000, "cost_of_revenue": 4205500000, "gross_profit": -4600000, "ebit": -133500000, "ebitda": 492000000, "pretax_income": null, "tax_provision": null, "net_income": -220300000, "net_income_to_common": -220300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3336700000, "total_current_assets": 8775500000, "total_assets": 29901200000, "short_term_debt": 525400000, "long_term_debt": 2281600000, "total_debt": 6508200000, "total_liabilities": null, "total_equity": 18071300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 427600000, "capital_expenditure": -125100000, "free_cash_flow": 302500000, "dividends_paid": -8700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -169300000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4282700000, "cost_of_revenue": 3862200000, "gross_profit": 420500000, "ebit": 147600000, "ebitda": 756300000, "pretax_income": null, "tax_provision": null, "net_income": 75400000, "net_income_to_common": 75400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3475000000, "total_current_assets": 8435000000, "total_assets": 28907100000, "short_term_debt": 559100000, "long_term_debt": 2191100000, "total_debt": 6387600000, "total_liabilities": null, "total_equity": 17930300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 171000000, "capital_expenditure": -163800000, "free_cash_flow": 7200000, "dividends_paid": -1700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -98200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4282700000, "cost_of_revenue": 3862200000, "gross_profit": 420500000, "ebit": 147600000, "ebitda": 756300000, "pretax_income": null, "tax_provision": null, "net_income": 75400000, "net_income_to_common": 75400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3475000000, "total_current_assets": 8435000000, "total_assets": 28907100000, "short_term_debt": 559100000, "long_term_debt": 2191100000, "total_debt": 6387600000, "total_liabilities": null, "total_equity": 17930300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 171000000, "capital_expenditure": -163800000, "free_cash_flow": 7200000, "dividends_paid": -1700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -98200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4282700000, "cost_of_revenue": 3862200000, "gross_profit": 420500000, "ebit": 147600000, "ebitda": 756300000, "pretax_income": null, "tax_provision": null, "net_income": 75400000, "net_income_to_common": 75400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3475000000, "total_current_assets": 8435000000, "total_assets": 28907100000, "short_term_debt": 559100000, "long_term_debt": 2191100000, "total_debt": 6387600000, "total_liabilities": null, "total_equity": 17930300000, "shares_outstanding": 175760293, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 171000000, "capital_expenditure": -163800000, "free_cash_flow": 7200000, "dividends_paid": -1700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -98200000 } } ] }, "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 } }