{ "ticker": { "uuid": "87d47fe4-c07d-42e0-be3e-4e792c451058", "symbol": "ECJ", "name": "Ecolab Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/87d47fe4-c07d-42e0-be3e-4e792c451058/", "api_url": "https://sharemaestro.com/factors/api/tickers/87d47fe4-c07d-42e0-be3e-4e792c451058/" }, "ticker_metadata": { "id": 14837, "uuid": "87d47fe4-c07d-42e0-be3e-4e792c451058", "symbol": "ECJ", "name": "Ecolab Inc.", "asset_type": "equity", "market_cap": 62359171072, "stock_exchange_id": 8, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Ecolab Inc. provides water, hygiene, and infection prevention solutions and services in the United States and internationally. The company operates through four segments: Global Water, Global Institutional & Specialty, Global Pest Elimination, and Global Life Sciences. The Global Water segment offers water treatment and process applications, and cleaning and sanitizing solutions to manufacturing, food and beverage processing, transportation, chemical, primary metals and mining, power generation, global refining, petrochemical, pulp and paper industries. The Global Institutional & Specialty segment provides cleaning and sanitizing products to the foodservice, healthcare, hospitality, lodging, government, education and retail industries. The Global Pest Elimination segment provides pest elimination services to detect, prevent, and eliminate pests comprising rodents and insects in full-service and quick-service restaurants, food and beverage processors, hotels, grocery operations, and other commercial segments, including education, life sciences, and healthcare. The Global Life Sciences segment provides cleaning and contamination control solutions to pharmaceutical and personal care manufacturers. It offers its products under the Ecolab, Kay, Purolite, and Bioquell brand names. The company sells its products through field sales and corporate account personnel, distributors, and dealers. Ecolab Inc. was founded in 1923 and is headquartered in Saint Paul, Minnesota.", "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": "87d47fe4-c07d-42e0-be3e-4e792c451058", "symbol": "ECJ", "name": "Ecolab Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/87d47fe4-c07d-42e0-be3e-4e792c451058/", "api_url": "https://sharemaestro.com/factors/api/tickers/87d47fe4-c07d-42e0-be3e-4e792c451058/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.22, "value": 0.1, "quality": 0.77, "momentum": 0.54, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 223.6, "market_cap": 62929427135.82, "pe_ratio": 29.8853, "earnings_yield": 0.0335, "ebitda_to_ev": 0.0546, "shareholder_yield": 0.0245, "roe": 0.2105, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 0.5104 }, "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": true }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:01.454378+00:00", "batch_id": "" }, "size": { "price_close": 223.6, "market_cap": 62929427135.825, "market_cap_usd": 62929427135.825, "enterprise_value": 71676127135.825, "shares_outstanding": 281437502, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 29.8853, "pb_ratio": 6.2905, "ptbv_ratio": 6.2905, "ps_ratio": 3.825, "pcf_ratio": 20.775, "pfcf_ratio": 33.6485, "ev_ebitda": 18.3296, "ev_ebit": 24.0839, "ev_sales": 4.3566, "ev_fcf": 38.3254, "earnings_yield": 0.0335, "fcf_yield": 0.0261, "price_to_sales": 3.825, "price_to_book": 6.2905, "price_to_cashflow": 20.775, "ebitda_to_ev": 0.0546, "sales_yield": 0.2295 }, "yield": { "dividend_yield": 0.0124, "buyback_yield": 0.0121, "shareholder_yield": 0.0245, "debt_paydown_yield": 0, "total_yield": 0.0245 }, "quality": { "gross_margin": 0.4429, "operating_margin": 0.1809, "net_margin": 0.128, "ebitda_margin": 0.2377, "fcf_margin": 0.1137, "roe": 0.2105, "roa": 0.0841, "roic": 0.119, "roc_greenblatt": null, "asset_turnover": 0.657, "cash_conversion": 0.8882, "accruals_ratio": -0.0369, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.1605, "revenue_stability_5y": 0.0538, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.291, "external_financing": 0.0474 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.2368, "debt_to_assets": 0.3701, "interest_coverage": 9.5695, "current_ratio": 0.9913, "quick_ratio": 0.9913, "net_debt": 8746700000, "local_beta": 0.6442, "volatility_252d": 0.5104, "volatility_60d": 1.1237, "max_drawdown_12m": -0.1773, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0216, "revenue_growth_3y_cagr": 0.0426, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0128, "eps_growth_3y_cagr": 0.2388, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0467, "book_value_growth_1y": 0.121, "revenue_growth": 0.0216, "earnings_growth": -0.0128 }, "momentum": { "price_return_1m": -0.0465, "price_return_3m": -0.0809, "price_return_6m": 0.0023, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.0023, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1368, "distance_from_52w_low": 0.3141, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 16452300000, "gross_profit_ttm": 7286400000, "ebit_ttm": 2976100000, "ebitda_ttm": 3910400000, "net_income_ttm": 2105700000, "eps_diluted_ttm": 7.4819, "operating_cash_flow_ttm": 3029100000, "capital_expenditure_ttm": -1158900000, "fcf_ttm": 1870200000, "dividends_paid_ttm": -777500000, "share_repurchases_ttm": -974500000, "shares_issued_ttm": 213200000, "interest_expense_ttm": 311000000, "cash_and_equivalents": 519800000, "total_current_assets": 6042700000, "total_current_liabilities": 6095700000, "net_ppe": null, "total_assets": 25040600000, "total_debt": 9266500000, "total_equity": 10003900000, "net_working_capital": 1000400000, "book_value_per_share": 35.5457, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 35.5457 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 78, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 77, "rank_pcf": 79, "rank_ev_ebitda": 78, "rank_ev_ebit": 78, "rank_earnings_yield": 78, "rank_fcf_yield": 64, "rank_dividend_yield": 55, "rank_shareholder_yield": 51, "rank_total_yield": 63, "rank_roe": 24, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 48, "rank_fcf_margin": 36, "rank_piotroski": 43, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 90, "quality_composite": 23, "momentum_composite": 46, "growth_composite": 69, "yield_composite": 64, "svqf_composite": 84, "vc1_composite": 88, "vc2_composite": 88, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.2775, "os_score": 0.22, "value_percentile": 0.1, "quality_percentile": 0.77, "momentum_percentile": 0.54, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 90, "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": true } } }, "latest_snapshot_fields": { "id": 7774, "ticker_id": 14837, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:01.454378+00:00", "batch_id": "", "os_score_delta": null, "price_close": 223.6, "market_cap": 62929427135.825, "market_cap_usd": 62929427135.825, "enterprise_value": 71676127135.825, "shares_outstanding": 281437502, "fx_rate_to_usd": null, "pe_ratio": 29.88527669, "pb_ratio": 6.29048942, "ptbv_ratio": 6.29048942, "ps_ratio": 3.82496229, "pcf_ratio": 20.77495861, "pfcf_ratio": 33.6485013, "ev_ebitda": 18.32961516, "ev_ebit": 24.08391087, "ev_sales": 4.35660225, "ev_fcf": 38.32538078, "earnings_yield": 0.03346129, "fcf_yield": 0.02609237, "dividend_yield": 0.01235511, "buyback_yield": 0.01209768, "shareholder_yield": 0.02445279, "debt_paydown_yield": 0, "total_yield": 0.02445279, "gross_margin": 0.44288033, "operating_margin": 0.18089264, "net_margin": 0.12798818, "ebitda_margin": 0.23768105, "fcf_margin": 0.11367408, "roe": 0.21048791, "roa": 0.08409144, "roic": 0.11904019, "roc_greenblatt": null, "asset_turnover": 0.65702499, "cash_conversion": 0.88816071, "accruals_ratio": -0.03687611, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.23677885, "debt_to_assets": 0.37005902, "interest_coverage": 9.56945338, "current_ratio": 0.99130535, "quick_ratio": 0.99130535, "net_debt": 8746700000, "revenue_growth_1y": 0.02158639, "revenue_growth_3y_cagr": 0.0426402, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.01277956, "eps_growth_3y_cagr": 0.23883495, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.04666374, "book_value_growth_1y": 0.12100237, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.1605, "revenue_stability_5y": 0.053759, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04648185, "price_return_3m": -0.08087124, "price_return_6m": 0.00226569, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.13676892, "distance_from_52w_low": 0.31414928, "relative_strength": null, "local_beta": 0.6442, "volatility_252d": 0.510446, "volatility_60d": 1.123696, "max_drawdown_12m": -0.17730526, "revenue_ttm": 16452300000, "gross_profit_ttm": 7286400000, "ebit_ttm": 2976100000, "ebitda_ttm": 3910400000, "net_income_ttm": 2105700000, "eps_diluted_ttm": 7.48194532, "operating_cash_flow_ttm": 3029100000, "capital_expenditure_ttm": -1158900000, "fcf_ttm": 1870200000, "dividends_paid_ttm": -777500000, "share_repurchases_ttm": -974500000, "shares_issued_ttm": 213200000, "interest_expense_ttm": 311000000, "cash_and_equivalents": 519800000, "total_current_assets": 6042700000, "total_current_liabilities": 6095700000, "net_ppe": null, "total_assets": 25040600000, "total_debt": 9266500000, "total_equity": 10003900000, "net_working_capital": 1000400000, "book_value_per_share": 35.54572482, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 35.54572482, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 78, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 77, "rank_pcf": 79, "rank_ev_ebitda": 78, "rank_ev_ebit": 78, "rank_earnings_yield": 78, "rank_fcf_yield": 64, "rank_dividend_yield": 55, "rank_shareholder_yield": 51, "rank_total_yield": 63, "rank_roe": 24, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 48, "rank_fcf_margin": 36, "rank_piotroski": 43, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 90, "quality_composite": 23, "momentum_composite": 46, "growth_composite": 69, "yield_composite": 64, "svqf_composite": 84, "vc1_composite": 88, "vc2_composite": 88, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 90, "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": 223.6, "os": 0.22, "value": 0.1, "quality": 0.77, "momentum": 0.54, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 29.8853, "earnings_yield": 0.0335, "shareholder_yield": 0.0245, "roe": 0.2105, "momentum_12_1": null, "complete_fields": { "id": 7774, "ticker_id": 14837, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:01.454378+00:00", "batch_id": "", "os_score_delta": null, "price_close": 223.6, "market_cap": 62929427135.825, "market_cap_usd": 62929427135.825, "enterprise_value": 71676127135.825, "shares_outstanding": 281437502, "fx_rate_to_usd": null, "pe_ratio": 29.88527669, "pb_ratio": 6.29048942, "ptbv_ratio": 6.29048942, "ps_ratio": 3.82496229, "pcf_ratio": 20.77495861, "pfcf_ratio": 33.6485013, "ev_ebitda": 18.32961516, "ev_ebit": 24.08391087, "ev_sales": 4.35660225, "ev_fcf": 38.32538078, "earnings_yield": 0.03346129, "fcf_yield": 0.02609237, "dividend_yield": 0.01235511, "buyback_yield": 0.01209768, "shareholder_yield": 0.02445279, "debt_paydown_yield": 0, "total_yield": 0.02445279, "gross_margin": 0.44288033, "operating_margin": 0.18089264, "net_margin": 0.12798818, "ebitda_margin": 0.23768105, "fcf_margin": 0.11367408, "roe": 0.21048791, "roa": 0.08409144, "roic": 0.11904019, "roc_greenblatt": null, "asset_turnover": 0.65702499, "cash_conversion": 0.88816071, "accruals_ratio": -0.03687611, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.23677885, "debt_to_assets": 0.37005902, "interest_coverage": 9.56945338, "current_ratio": 0.99130535, "quick_ratio": 0.99130535, "net_debt": 8746700000, "revenue_growth_1y": 0.02158639, "revenue_growth_3y_cagr": 0.0426402, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.01277956, "eps_growth_3y_cagr": 0.23883495, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.04666374, "book_value_growth_1y": 0.12100237, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.1605, "revenue_stability_5y": 0.053759, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04648185, "price_return_3m": -0.08087124, "price_return_6m": 0.00226569, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.13676892, "distance_from_52w_low": 0.31414928, "relative_strength": null, "local_beta": 0.6442, "volatility_252d": 0.510446, "volatility_60d": 1.123696, "max_drawdown_12m": -0.17730526, "revenue_ttm": 16452300000, "gross_profit_ttm": 7286400000, "ebit_ttm": 2976100000, "ebitda_ttm": 3910400000, "net_income_ttm": 2105700000, "eps_diluted_ttm": 7.48194532, "operating_cash_flow_ttm": 3029100000, "capital_expenditure_ttm": -1158900000, "fcf_ttm": 1870200000, "dividends_paid_ttm": -777500000, "share_repurchases_ttm": -974500000, "shares_issued_ttm": 213200000, "interest_expense_ttm": 311000000, "cash_and_equivalents": 519800000, "total_current_assets": 6042700000, "total_current_liabilities": 6095700000, "net_ppe": null, "total_assets": 25040600000, "total_debt": 9266500000, "total_equity": 10003900000, "net_working_capital": 1000400000, "book_value_per_share": 35.54572482, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 35.54572482, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 78, "rank_pb": 82, "rank_ptbv": 82, "rank_ps": 77, "rank_pcf": 79, "rank_ev_ebitda": 78, "rank_ev_ebit": 78, "rank_earnings_yield": 78, "rank_fcf_yield": 64, "rank_dividend_yield": 55, "rank_shareholder_yield": 51, "rank_total_yield": 63, "rank_roe": 24, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 48, "rank_fcf_margin": 36, "rank_piotroski": 43, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 90, "quality_composite": 23, "momentum_composite": 46, "growth_composite": 69, "yield_composite": 64, "svqf_composite": 84, "vc1_composite": 88, "vc2_composite": 88, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 90, "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": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "income_statement": { "revenue": 16081200000, "cost_of_revenue": 8930800000, "gross_profit": 7150400000, "ebit": 2892500000, "ebitda": 3830500000, "pretax_income": null, "tax_provision": null, "net_income": 2075600000, "net_income_to_common": 2075600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 8997500000, "total_liabilities": null, "total_equity": 9770800000, "shares_outstanding": 282022564, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2952600000, "capital_expenditure": -1048300000, "free_cash_flow": 1904300000, "dividends_paid": -753600000, "share_repurchases": -783800000, "shares_issued": 228200000, "net_debt_issued": 371400000 }, "complete_fields": { "id": 385781, "ticker_id": 14837, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3830500000", "netIncome": "2075600000", "grossProfit": "7150400000", "totalRevenue": "16081200000", "costOfRevenue": "8930800000", "interestExpense": "306200000", "operatingIncome": "2892500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "976400000" }, "balance": { "totalDebt": "8997500000", "totalAssets": "24696300000", "longTermDebt": "7365900000", "shortTermDebt": "870400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "282022564", "totalCurrentAssets": "5955600000", "totalShareholderEquity": "9770800000", "totalCurrentLiabilities": "5534700000", "cashAndShortTermInvestments": "646200000" }, "cashflow": { "freeCashFlow": "1904300000", "dividendsPaid": "-753600000", "issuanceOfDebt": "1045600000", "issuanceOfStock": "228200000", "repaymentOfDebt": "-674200000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2952600000", "repurchaseOfStock": "-783800000", "capitalExpenditures": "-1048300000" } }, "revenue": 16081200000, "cost_of_revenue": 8930800000, "gross_profit": 7150400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2892500000, "depreciation_amortisation": 976400000, "ebitda": 3830500000, "interest_expense": 306200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2075600000, "net_income_continuing_ops": null, "net_income_to_common": 2075600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 646200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5955600000, "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": 24696300000, "short_term_debt": 870400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5534700000, "long_term_debt": 7365900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8997500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9770800000, "shares_outstanding": 282022564, "operating_cash_flow": 2952600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1048300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -753600000, "share_repurchases": -783800000, "shares_issued": 228200000, "net_debt_issued": 371400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1904300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3830500000", "netIncome": "2075600000", "grossProfit": "7150400000", "totalRevenue": "16081200000", "costOfRevenue": "8930800000", "interestExpense": "306200000", "operatingIncome": "2892500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "976400000" }, "balance": { "totalDebt": "8997500000", "totalAssets": "24696300000", "longTermDebt": "7365900000", "shortTermDebt": "870400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "282022564", "totalCurrentAssets": "5955600000", "totalShareholderEquity": "9770800000", "totalCurrentLiabilities": "5534700000", "cashAndShortTermInvestments": "646200000" }, "cashflow": { "freeCashFlow": "1904300000", "dividendsPaid": "-753600000", "issuanceOfDebt": "1045600000", "issuanceOfStock": "228200000", "repaymentOfDebt": "-674200000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2952600000", "repurchaseOfStock": "-783800000", "capitalExpenditures": "-1048300000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "income_statement": { "revenue": 15741400000, "cost_of_revenue": 8899700000, "gross_profit": 6841700000, "ebit": 2613500000, "ebitda": 3846900000, "pretax_income": null, "tax_provision": null, "net_income": 2112400000, "net_income_to_common": 2112400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1256800000, "total_current_assets": 6025700000, "total_assets": 22387800000, "short_term_debt": 615700000, "long_term_debt": 6949200000, "total_debt": 8282700000, "total_liabilities": null, "total_equity": 8757300000, "shares_outstanding": 283354746, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2813900000, "capital_expenditure": -994500000, "free_cash_flow": 1819400000, "dividends_paid": -664300000, "share_repurchases": -986500000, "shares_issued": 259400000, "net_debt_issued": -630400000 }, "complete_fields": { "id": 385786, "ticker_id": 14837, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3846900000", "netIncome": "2112400000", "grossProfit": "6841700000", "totalRevenue": "15741400000", "costOfRevenue": "8899700000", "interestExpense": "340300000", "operatingIncome": "2613500000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "935400000" }, "balance": { "totalDebt": "8282700000", "totalAssets": "22387800000", "longTermDebt": "6949200000", "shortTermDebt": "615700000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "283354746", "totalCurrentAssets": "6025700000", "totalShareholderEquity": "8757300000", "totalCurrentLiabilities": "4792800000", "cashAndShortTermInvestments": "1256800000" }, "cashflow": { "freeCashFlow": "1819400000", "dividendsPaid": "-664300000", "issuanceOfDebt": "0", "issuanceOfStock": "259400000", "repaymentOfDebt": "-630400000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "2813900000", "repurchaseOfStock": "-986500000", "capitalExpenditures": "-994500000" } }, "revenue": 15741400000, "cost_of_revenue": 8899700000, "gross_profit": 6841700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2613500000, "depreciation_amortisation": 935400000, "ebitda": 3846900000, "interest_expense": 340300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2112400000, "net_income_continuing_ops": null, "net_income_to_common": 2112400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1256800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6025700000, "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": 22387800000, "short_term_debt": 615700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4792800000, "long_term_debt": 6949200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8282700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8757300000, "shares_outstanding": 283354746, "operating_cash_flow": 2813900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -994500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -664300000, "share_repurchases": -986500000, "shares_issued": 259400000, "net_debt_issued": -630400000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1819400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3846900000", "netIncome": "2112400000", "grossProfit": "6841700000", "totalRevenue": "15741400000", "costOfRevenue": "8899700000", "interestExpense": "340300000", "operatingIncome": "2613500000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "935400000" }, "balance": { "totalDebt": "8282700000", "totalAssets": "22387800000", "longTermDebt": "6949200000", "shortTermDebt": "615700000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "283354746", "totalCurrentAssets": "6025700000", "totalShareholderEquity": "8757300000", "totalCurrentLiabilities": "4792800000", "cashAndShortTermInvestments": "1256800000" }, "cashflow": { "freeCashFlow": "1819400000", "dividendsPaid": "-664300000", "issuanceOfDebt": "0", "issuanceOfStock": "259400000", "repaymentOfDebt": "-630400000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "2813900000", "repurchaseOfStock": "-986500000", "capitalExpenditures": "-994500000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "income_statement": { "revenue": 15320200000, "cost_of_revenue": 9154900000, "gross_profit": 6165300000, "ebit": 2103700000, "ebitda": 3028000000, "pretax_income": null, "tax_provision": null, "net_income": 1372300000, "net_income_to_common": 1372300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 919500000, "total_current_assets": 5644100000, "total_assets": 21846600000, "short_term_debt": 630400000, "long_term_debt": 7551400000, "total_debt": 8733400000, "total_liabilities": null, "total_equity": 8044700000, "shares_outstanding": 285448531, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2411800000, "capital_expenditure": -774800000, "free_cash_flow": 1637000000, "dividends_paid": -617300000, "share_repurchases": -13700000, "shares_issued": 96800000, "net_debt_issued": -500000000 }, "complete_fields": { "id": 385787, "ticker_id": 14837, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3028000000", "netIncome": "1372300000", "grossProfit": "6165300000", "totalRevenue": "15320200000", "costOfRevenue": "9154900000", "interestExpense": "348900000", "operatingIncome": "2103700000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "923600000" }, "balance": { "totalDebt": "8733400000", "totalAssets": "21846600000", "longTermDebt": "7551400000", "shortTermDebt": "630400000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "285448531", "totalCurrentAssets": "5644100000", "totalShareholderEquity": "8044700000", "totalCurrentLiabilities": "4345800000", "cashAndShortTermInvestments": "919500000" }, "cashflow": { "freeCashFlow": "1637000000", "dividendsPaid": "-617300000", "issuanceOfDebt": "0", "issuanceOfStock": "96800000", "repaymentOfDebt": "-500000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2411800000", "repurchaseOfStock": "-13700000", "capitalExpenditures": "-774800000" } }, "revenue": 15320200000, "cost_of_revenue": 9154900000, "gross_profit": 6165300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2103700000, "depreciation_amortisation": 923600000, "ebitda": 3028000000, "interest_expense": 348900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1372300000, "net_income_continuing_ops": null, "net_income_to_common": 1372300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 919500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5644100000, "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": 21846600000, "short_term_debt": 630400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4345800000, "long_term_debt": 7551400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8733400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8044700000, "shares_outstanding": 285448531, "operating_cash_flow": 2411800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -774800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -617300000, "share_repurchases": -13700000, "shares_issued": 96800000, "net_debt_issued": -500000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1637000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3028000000", "netIncome": "1372300000", "grossProfit": "6165300000", "totalRevenue": "15320200000", "costOfRevenue": "9154900000", "interestExpense": "348900000", "operatingIncome": "2103700000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "923600000" }, "balance": { "totalDebt": "8733400000", "totalAssets": "21846600000", "longTermDebt": "7551400000", "shortTermDebt": "630400000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "285448531", "totalCurrentAssets": "5644100000", "totalShareholderEquity": "8044700000", "totalCurrentLiabilities": "4345800000", "cashAndShortTermInvestments": "919500000" }, "cashflow": { "freeCashFlow": "1637000000", "dividendsPaid": "-617300000", "issuanceOfDebt": "0", "issuanceOfStock": "96800000", "repaymentOfDebt": "-500000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2411800000", "repurchaseOfStock": "-13700000", "capitalExpenditures": "-774800000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "income_statement": { "revenue": 14187800000, "cost_of_revenue": 8831000000, "gross_profit": 5356800000, "ebit": 1703000000, "ebitda": 2534200000, "pretax_income": null, "tax_provision": null, "net_income": 1091700000, "net_income_to_common": 1091700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 598600000, "total_current_assets": 5494200000, "total_assets": 21464300000, "short_term_debt": 505100000, "long_term_debt": 8075300000, "total_debt": 9026500000, "total_liabilities": null, "total_equity": 7236100000, "shares_outstanding": 284500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1788400000, "capital_expenditure": -712800000, "free_cash_flow": 1075600000, "dividends_paid": -602800000, "share_repurchases": -518200000, "shares_issued": 29100000, "net_debt_issued": 494000000 }, "complete_fields": { "id": 385788, "ticker_id": 14837, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2534200000", "netIncome": "1091700000", "grossProfit": "5356800000", "totalRevenue": "14187800000", "costOfRevenue": "8831000000", "interestExpense": "252100000", "operatingIncome": "1703000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "938700000" }, "balance": { "totalDebt": "9026500000", "totalAssets": "21464300000", "longTermDebt": "8075300000", "shortTermDebt": "505100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "284500000", "totalCurrentAssets": "5494200000", "totalShareholderEquity": "7236100000", "totalCurrentLiabilities": "4210400000", "cashAndShortTermInvestments": "598600000" }, "cashflow": { "freeCashFlow": "1075600000", "dividendsPaid": "-602800000", "issuanceOfDebt": "494000000", "issuanceOfStock": "29100000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1788400000", "repurchaseOfStock": "-518200000", "capitalExpenditures": "-712800000" } }, "revenue": 14187800000, "cost_of_revenue": 8831000000, "gross_profit": 5356800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1703000000, "depreciation_amortisation": 938700000, "ebitda": 2534200000, "interest_expense": 252100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1091700000, "net_income_continuing_ops": null, "net_income_to_common": 1091700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 598600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5494200000, "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": 21464300000, "short_term_debt": 505100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4210400000, "long_term_debt": 8075300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9026500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7236100000, "shares_outstanding": 284500000, "operating_cash_flow": 1788400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -712800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -602800000, "share_repurchases": -518200000, "shares_issued": 29100000, "net_debt_issued": 494000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1075600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2534200000", "netIncome": "1091700000", "grossProfit": "5356800000", "totalRevenue": "14187800000", "costOfRevenue": "8831000000", "interestExpense": "252100000", "operatingIncome": "1703000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "938700000" }, "balance": { "totalDebt": "9026500000", "totalAssets": "21464300000", "longTermDebt": "8075300000", "shortTermDebt": "505100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "284500000", "totalCurrentAssets": "5494200000", "totalShareholderEquity": "7236100000", "totalCurrentLiabilities": "4210400000", "cashAndShortTermInvestments": "598600000" }, "cashflow": { "freeCashFlow": "1075600000", "dividendsPaid": "-602800000", "issuanceOfDebt": "494000000", "issuanceOfStock": "29100000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1788400000", "repurchaseOfStock": "-518200000", "capitalExpenditures": "-712800000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385789, "ticker_id": 14837, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+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": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "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": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "income_statement": { "revenue": 4066100000, "cost_of_revenue": 2295300000, "gross_profit": 1770800000, "ebit": 668400000, "ebitda": 898500000, "pretax_income": null, "tax_provision": null, "net_income": 432600000, "net_income_to_common": 432600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519800000, "total_current_assets": 6042700000, "total_assets": 25040600000, "short_term_debt": 1573200000, "long_term_debt": 6922500000, "total_debt": 9266500000, "total_liabilities": null, "total_equity": 10003900000, "shares_outstanding": 281437502, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 445900000, "capital_expenditure": -348500000, "free_cash_flow": 97400000, "dividends_paid": -215900000, "share_repurchases": -344400000, "shares_issued": 83500000, "net_debt_issued": 254600000 }, "complete_fields": { "id": 385779, "ticker_id": 14837, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "898500000", "netIncome": "432600000", "grossProfit": "1770800000", "totalRevenue": "4066100000", "costOfRevenue": "2295300000", "interestExpense": "77300000", "operatingIncome": "668400000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "263100000" }, "balance": { "totalDebt": "9266500000", "totalAssets": "25040600000", "longTermDebt": "6922500000", "shortTermDebt": "1573200000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "281437502", "totalCurrentAssets": "6042700000", "totalShareholderEquity": "10003900000", "totalCurrentLiabilities": "6095700000", "cashAndShortTermInvestments": "519800000" }, "cashflow": { "freeCashFlow": "97400000", "dividendsPaid": "-215900000", "issuanceOfDebt": "254600000", "issuanceOfStock": "83500000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "445900000", "repurchaseOfStock": "-344400000", "capitalExpenditures": "-348500000" } }, "revenue": 4066100000, "cost_of_revenue": 2295300000, "gross_profit": 1770800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 668400000, "depreciation_amortisation": 263100000, "ebitda": 898500000, "interest_expense": 77300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 432600000, "net_income_continuing_ops": null, "net_income_to_common": 432600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 519800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6042700000, "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": 25040600000, "short_term_debt": 1573200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6095700000, "long_term_debt": 6922500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9266500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10003900000, "shares_outstanding": 281437502, "operating_cash_flow": 445900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -348500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -215900000, "share_repurchases": -344400000, "shares_issued": 83500000, "net_debt_issued": 254600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 97400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "898500000", "netIncome": "432600000", "grossProfit": "1770800000", "totalRevenue": "4066100000", "costOfRevenue": "2295300000", "interestExpense": "77300000", "operatingIncome": "668400000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "263100000" }, "balance": { "totalDebt": "9266500000", "totalAssets": "25040600000", "longTermDebt": "6922500000", "shortTermDebt": "1573200000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "281437502", "totalCurrentAssets": "6042700000", "totalShareholderEquity": "10003900000", "totalCurrentLiabilities": "6095700000", "cashAndShortTermInvestments": "519800000" }, "cashflow": { "freeCashFlow": "97400000", "dividendsPaid": "-215900000", "issuanceOfDebt": "254600000", "issuanceOfStock": "83500000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "445900000", "repurchaseOfStock": "-344400000", "capitalExpenditures": "-348500000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "income_statement": { "revenue": 4196000000, "cost_of_revenue": 2348400000, "gross_profit": 1847600000, "ebit": 786600000, "ebitda": 999300000, "pretax_income": null, "tax_provision": null, "net_income": 563900000, "net_income_to_common": 563900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646200000, "total_current_assets": 5955600000, "total_assets": 24696300000, "short_term_debt": 870400000, "long_term_debt": 7365900000, "total_debt": 8997500000, "total_liabilities": null, "total_equity": 9770800000, "shares_outstanding": 282022564, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1090100000, "capital_expenditure": -332100000, "free_cash_flow": 758000000, "dividends_paid": -189200000, "share_repurchases": -409200000, "shares_issued": 46200000, "net_debt_issued": 25500000 }, "complete_fields": { "id": 385780, "ticker_id": 14837, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "999300000", "netIncome": "563900000", "grossProfit": "1847600000", "totalRevenue": "4196000000", "costOfRevenue": "2348400000", "interestExpense": "82900000", "operatingIncome": "786600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "256100000" }, "balance": { "totalDebt": "8997500000", "totalAssets": "24696300000", "longTermDebt": "7365900000", "shortTermDebt": "870400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "282022564", "totalCurrentAssets": "5955600000", "totalShareholderEquity": "9770800000", "totalCurrentLiabilities": "5534700000", "cashAndShortTermInvestments": "646200000" }, "cashflow": { "freeCashFlow": "758000000", "dividendsPaid": "-189200000", "issuanceOfDebt": "25500000", "issuanceOfStock": "46200000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1090100000", "repurchaseOfStock": "-409200000", "capitalExpenditures": "-332100000" } }, "revenue": 4196000000, "cost_of_revenue": 2348400000, "gross_profit": 1847600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 786600000, "depreciation_amortisation": 256100000, "ebitda": 999300000, "interest_expense": 82900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 563900000, "net_income_continuing_ops": null, "net_income_to_common": 563900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 646200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5955600000, "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": 24696300000, "short_term_debt": 870400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5534700000, "long_term_debt": 7365900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8997500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9770800000, "shares_outstanding": 282022564, "operating_cash_flow": 1090100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -332100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -189200000, "share_repurchases": -409200000, "shares_issued": 46200000, "net_debt_issued": 25500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 758000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "999300000", "netIncome": "563900000", "grossProfit": "1847600000", "totalRevenue": "4196000000", "costOfRevenue": "2348400000", "interestExpense": "82900000", "operatingIncome": "786600000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "256100000" }, "balance": { "totalDebt": "8997500000", "totalAssets": "24696300000", "longTermDebt": "7365900000", "shortTermDebt": "870400000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "282022564", "totalCurrentAssets": "5955600000", "totalShareholderEquity": "9770800000", "totalCurrentLiabilities": "5534700000", "cashAndShortTermInvestments": "646200000" }, "cashflow": { "freeCashFlow": "758000000", "dividendsPaid": "-189200000", "issuanceOfDebt": "25500000", "issuanceOfStock": "46200000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1090100000", "repurchaseOfStock": "-409200000", "capitalExpenditures": "-332100000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "income_statement": { "revenue": 4165000000, "cost_of_revenue": 2299400000, "gross_profit": 1865600000, "ebit": 786400000, "ebitda": 1034800000, "pretax_income": null, "tax_provision": null, "net_income": 585000000, "net_income_to_common": 585000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1955800000, "total_current_assets": 7106700000, "total_assets": 23897600000, "short_term_debt": 16200000, "long_term_debt": 8052700000, "total_debt": 8830000000, "total_liabilities": null, "total_equity": 9719000000, "shares_outstanding": 283235653, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 791300000, "capital_expenditure": -261600000, "free_cash_flow": 529700000, "dividends_paid": -184400000, "share_repurchases": -175400000, "shares_issued": 43000000, "net_debt_issued": -154100000 }, "complete_fields": { "id": 385782, "ticker_id": 14837, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1034800000", "netIncome": "585000000", "grossProfit": "1865600000", "totalRevenue": "4165000000", "costOfRevenue": "2299400000", "interestExpense": "74600000", "operatingIncome": "786400000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "242500000" }, "balance": { "totalDebt": "8830000000", "totalAssets": "23897600000", "longTermDebt": "8052700000", "shortTermDebt": "16200000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "283235653", "totalCurrentAssets": "7106700000", "totalShareholderEquity": "9719000000", "totalCurrentLiabilities": "4188200000", "cashAndShortTermInvestments": "1955800000" }, "cashflow": { "freeCashFlow": "529700000", "dividendsPaid": "-184400000", "issuanceOfDebt": "520100000", "issuanceOfStock": "43000000", "repaymentOfDebt": "-674200000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "791300000", "repurchaseOfStock": "-175400000", "capitalExpenditures": "-261600000" } }, "revenue": 4165000000, "cost_of_revenue": 2299400000, "gross_profit": 1865600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 786400000, "depreciation_amortisation": 242500000, "ebitda": 1034800000, "interest_expense": 74600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 585000000, "net_income_continuing_ops": null, "net_income_to_common": 585000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1955800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7106700000, "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": 23897600000, "short_term_debt": 16200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4188200000, "long_term_debt": 8052700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8830000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9719000000, "shares_outstanding": 283235653, "operating_cash_flow": 791300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -261600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -184400000, "share_repurchases": -175400000, "shares_issued": 43000000, "net_debt_issued": -154100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 529700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1034800000", "netIncome": "585000000", "grossProfit": "1865600000", "totalRevenue": "4165000000", "costOfRevenue": "2299400000", "interestExpense": "74600000", "operatingIncome": "786400000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "242500000" }, "balance": { "totalDebt": "8830000000", "totalAssets": "23897600000", "longTermDebt": "8052700000", "shortTermDebt": "16200000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "283235653", "totalCurrentAssets": "7106700000", "totalShareholderEquity": "9719000000", "totalCurrentLiabilities": "4188200000", "cashAndShortTermInvestments": "1955800000" }, "cashflow": { "freeCashFlow": "529700000", "dividendsPaid": "-184400000", "issuanceOfDebt": "520100000", "issuanceOfStock": "43000000", "repaymentOfDebt": "-674200000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "791300000", "repurchaseOfStock": "-175400000", "capitalExpenditures": "-261600000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "income_statement": { "revenue": 4025200000, "cost_of_revenue": 2222800000, "gross_profit": 1802400000, "ebit": 734700000, "ebitda": 977800000, "pretax_income": null, "tax_provision": null, "net_income": 524200000, "net_income_to_common": 524200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1920900000, "total_current_assets": 7075800000, "total_assets": 23736000000, "short_term_debt": 688500000, "long_term_debt": 7522200000, "total_debt": 8967400000, "total_liabilities": null, "total_equity": 9320300000, "shares_outstanding": 283624912, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 701800000, "capital_expenditure": -216700000, "free_cash_flow": 485100000, "dividends_paid": -188000000, "share_repurchases": -45500000, "shares_issued": 40500000, "net_debt_issued": 495500000 }, "complete_fields": { "id": 385783, "ticker_id": 14837, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "977800000", "netIncome": "524200000", "grossProfit": "1802400000", "totalRevenue": "4025200000", "costOfRevenue": "2222800000", "interestExpense": "76200000", "operatingIncome": "734700000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "241700000" }, "balance": { "totalDebt": "8967400000", "totalAssets": "23736000000", "longTermDebt": "7522200000", "shortTermDebt": "688500000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "283624912", "totalCurrentAssets": "7075800000", "totalShareholderEquity": "9320300000", "totalCurrentLiabilities": "4908500000", "cashAndShortTermInvestments": "1920900000" }, "cashflow": { "freeCashFlow": "485100000", "dividendsPaid": "-188000000", "issuanceOfDebt": "495500000", "issuanceOfStock": "40500000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "701800000", "repurchaseOfStock": "-45500000", "capitalExpenditures": "-216700000" } }, "revenue": 4025200000, "cost_of_revenue": 2222800000, "gross_profit": 1802400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 734700000, "depreciation_amortisation": 241700000, "ebitda": 977800000, "interest_expense": 76200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 524200000, "net_income_continuing_ops": null, "net_income_to_common": 524200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1920900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7075800000, "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": 23736000000, "short_term_debt": 688500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4908500000, "long_term_debt": 7522200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8967400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9320300000, "shares_outstanding": 283624912, "operating_cash_flow": 701800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -216700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -188000000, "share_repurchases": -45500000, "shares_issued": 40500000, "net_debt_issued": 495500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 485100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "977800000", "netIncome": "524200000", "grossProfit": "1802400000", "totalRevenue": "4025200000", "costOfRevenue": "2222800000", "interestExpense": "76200000", "operatingIncome": "734700000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "241700000" }, "balance": { "totalDebt": "8967400000", "totalAssets": "23736000000", "longTermDebt": "7522200000", "shortTermDebt": "688500000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "283624912", "totalCurrentAssets": "7075800000", "totalShareholderEquity": "9320300000", "totalCurrentLiabilities": "4908500000", "cashAndShortTermInvestments": "1920900000" }, "cashflow": { "freeCashFlow": "485100000", "dividendsPaid": "-188000000", "issuanceOfDebt": "495500000", "issuanceOfStock": "40500000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "701800000", "repurchaseOfStock": "-45500000", "capitalExpenditures": "-216700000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "income_statement": { "revenue": 3695000000, "cost_of_revenue": 2060200000, "gross_profit": 1634800000, "ebit": 584800000, "ebitda": 818700000, "pretax_income": null, "tax_provision": null, "net_income": 402500000, "net_income_to_common": 402500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1162600000, "total_current_assets": 6081100000, "total_assets": 22366400000, "short_term_debt": 614200000, "long_term_debt": 6997600000, "total_debt": 8357900000, "total_liabilities": null, "total_equity": 8875800000, "shares_outstanding": 283512618, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 369400000, "capital_expenditure": -237900000, "free_cash_flow": 131500000, "dividends_paid": -192000000, "share_repurchases": -153700000, "shares_issued": 98500000, "net_debt_issued": 4500000 }, "complete_fields": { "id": 385784, "ticker_id": 14837, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "818700000", "netIncome": "402500000", "grossProfit": "1634800000", "totalRevenue": "3695000000", "costOfRevenue": "2060200000", "interestExpense": "72600000", "operatingIncome": "584800000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "236100000" }, "balance": { "totalDebt": "8357900000", "totalAssets": "22366400000", "longTermDebt": "6997600000", "shortTermDebt": "614200000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "283512618", "totalCurrentAssets": "6081100000", "totalShareholderEquity": "8875800000", "totalCurrentLiabilities": "4609200000", "cashAndShortTermInvestments": "1162600000" }, "cashflow": { "freeCashFlow": "131500000", "dividendsPaid": "-192000000", "issuanceOfDebt": "4500000", "issuanceOfStock": "98500000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "369400000", "repurchaseOfStock": "-153700000", "capitalExpenditures": "-237900000" } }, "revenue": 3695000000, "cost_of_revenue": 2060200000, "gross_profit": 1634800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 584800000, "depreciation_amortisation": 236100000, "ebitda": 818700000, "interest_expense": 72600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 402500000, "net_income_continuing_ops": null, "net_income_to_common": 402500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1162600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6081100000, "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": 22366400000, "short_term_debt": 614200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4609200000, "long_term_debt": 6997600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8357900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8875800000, "shares_outstanding": 283512618, "operating_cash_flow": 369400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -237900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -192000000, "share_repurchases": -153700000, "shares_issued": 98500000, "net_debt_issued": 4500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 131500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "818700000", "netIncome": "402500000", "grossProfit": "1634800000", "totalRevenue": "3695000000", "costOfRevenue": "2060200000", "interestExpense": "72600000", "operatingIncome": "584800000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "236100000" }, "balance": { "totalDebt": "8357900000", "totalAssets": "22366400000", "longTermDebt": "6997600000", "shortTermDebt": "614200000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "283512618", "totalCurrentAssets": "6081100000", "totalShareholderEquity": "8875800000", "totalCurrentLiabilities": "4609200000", "cashAndShortTermInvestments": "1162600000" }, "cashflow": { "freeCashFlow": "131500000", "dividendsPaid": "-192000000", "issuanceOfDebt": "4500000", "issuanceOfStock": "98500000", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "369400000", "repurchaseOfStock": "-153700000", "capitalExpenditures": "-237900000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385785, "ticker_id": 14837, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:56:20.454705+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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" ] } } }