{ "ticker": { "uuid": "88ddeb91-1bcf-47c4-b1de-9bf29daae518", "symbol": "UTDI", "name": "United Internet AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/88ddeb91-1bcf-47c4-b1de-9bf29daae518/", "api_url": "https://sharemaestro.com/factors/api/tickers/88ddeb91-1bcf-47c4-b1de-9bf29daae518/" }, "ticker_metadata": { "id": 20988, "uuid": "88ddeb91-1bcf-47c4-b1de-9bf29daae518", "symbol": "UTDI", "name": "United Internet AG", "asset_type": "equity", "market_cap": 4555991552, "stock_exchange_id": 8, "industry": "Telecom Services", "sector": "Communication Services", "description": "United Internet AG, through its subsidiaries, operates as an Internet service provider worldwide. The company operates through Consumer Access, Business Access, Consumer Applications, and Business Applications segments. It offers landline-based broadband and mobile internet products, including home networks, online storage, smart home, and IPTV for private users; and telecommunication products ranging from fiber-optic direct connections to tailored ICT solutions, which include voice, data, and network solutions, as well as infrastructure services to national and international carriers and ISPs. The company also provides applications and services for home users, such as personal information management applications comprising email, to-do lists, appointments, and addresses; and online cloud storage and office software. In addition, it provides business applications for freelancers and small to medium enterprises, such as domains, websites, web hosting, servers, e-shops, group work, online cloud storage, and office software, as well as cloud solutions and infrastructure. It offers its access products through the yourfone, smartmobile.de, 1&1, and 1&1 Versatel brand names; and applications through GMX, mail.com, WEB.DE, home.pl, Arsys, STRATO, IONOS, Fasthosts, we22, InterNetX, united-domains, and World4You brand names. In addition, the company offers professional services in the fields of active domain management; performance-based advertising and sales services under the Sedo brand name; online advertising services under the United Internet Media brand name; and white-label website builder services under the we22 brand, as well as sells IT hardware. The company was founded in 1988 and is headquartered in Montabaur, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "88ddeb91-1bcf-47c4-b1de-9bf29daae518", "symbol": "UTDI", "name": "United Internet AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/88ddeb91-1bcf-47c4-b1de-9bf29daae518/", "api_url": "https://sharemaestro.com/factors/api/tickers/88ddeb91-1bcf-47c4-b1de-9bf29daae518/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.92, "value": 0.86, "quality": 0.62, "momentum": 0.65, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 26.94, "market_cap": 4656237331.18, "pe_ratio": 15.9349, "earnings_yield": 0.0628, "ebitda_to_ev": 0.1647, "shareholder_yield": 0, "roe": 0.062, "piotroski_f_score": 7, "momentum_12_1": 0.0894, "volatility_252d": 0.2674 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:46.980360+00:00", "batch_id": "" }, "size": { "price_close": 26.94, "market_cap": 4656237331.1773, "market_cap_usd": 4656237331.1773, "enterprise_value": 7994865331.1773, "shares_outstanding": 172837311, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.9349, "pb_ratio": 0.9876, "ptbv_ratio": 0.9876, "ps_ratio": 0.7715, "pcf_ratio": 3.313, "pfcf_ratio": 6.8554, "ev_ebitda": 6.0704, "ev_ebit": 11.1315, "ev_sales": 1.3247, "ev_fcf": 11.7709, "earnings_yield": 0.0628, "fcf_yield": 0.085, "price_to_sales": 0.7715, "price_to_book": 0.9876, "price_to_cashflow": 3.313, "ebitda_to_ev": 0.1647, "sales_yield": 0.7549 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0 }, "quality": { "gross_margin": 0.3124, "operating_margin": 0.119, "net_margin": 0.0484, "ebitda_margin": 0.2182, "fcf_margin": 0.1125, "roe": 0.062, "roa": 0.0243, "roic": 0.0669, "roc_greenblatt": null, "asset_turnover": 0.5026, "cash_conversion": 2.3244, "accruals_ratio": -0.0927, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.538, "revenue_stability_5y": 0.0212, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.157, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.535, "debt_to_assets": 0.2817, "interest_coverage": 4.1543, "current_ratio": 0.6809, "quick_ratio": 0.6809, "net_debt": 3338628000, "local_beta": 0.4195, "volatility_252d": 0.2674, "volatility_60d": 0.6163, "max_drawdown_12m": -0.1345, "risk_adjusted_momentum": 0.3343 }, "growth": { "revenue_growth_1y": 0.0171, "revenue_growth_3y_cagr": 0.0114, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0811, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.8187, "book_value_growth_1y": -0.0211, "revenue_growth": 0.0171, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0529, "price_return_3m": -0.0214, "price_return_6m": 0.1019, "price_return_9m": 0.0186, "price_return_12m": 0.1471, "price_return_12m_ex1m": 0.0894, "momentum_6m": 0.1019, "momentum_12m": 0.1471, "momentum_12_1": 0.0894, "distance_from_52w_high": -0.081, "distance_from_52w_low": 0.1394, "relative_strength": 0.1284 }, "raw_ttm": { "revenue_ttm": 6035043000, "gross_profit_ttm": 1885115000, "ebit_ttm": 718219000, "ebitda_ttm": 1317028000, "net_income_ttm": 292204000, "eps_diluted_ttm": 1.6906, "operating_cash_flow_ttm": 1405445000, "capital_expenditure_ttm": -726237000, "fcf_ttm": 679208000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 172885000, "cash_and_equivalents": 43908000, "total_current_assets": 1769879000, "total_current_liabilities": 2599167000, "net_ppe": null, "total_assets": 12008697000, "total_debt": 3382536000, "total_equity": 4714741000, "net_working_capital": 421175000, "book_value_per_share": 27.2785, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.2785 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 41, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 31, "rank_pcf": 11, "rank_ev_ebitda": 25, "rank_ev_ebit": 39, "rank_earnings_yield": 41, "rank_fcf_yield": 20, "rank_dividend_yield": 97, "rank_shareholder_yield": 90, "rank_total_yield": 93, "rank_roe": 68, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 68, "rank_fcf_margin": 37, "rank_piotroski": 32, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 43 }, "composites": { "value_composite": 14, "quality_composite": 38, "momentum_composite": 35, "growth_composite": 62, "yield_composite": 97, "svqf_composite": 30, "vc1_composite": 14, "vc2_composite": 25, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 8, "quality_value_composite": 0.7302, "os_score": 0.92, "value_percentile": 0.86, "quality_percentile": 0.62, "momentum_percentile": 0.65, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8212, "ticker_id": 20988, "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": "2026-06-07T12:30:46.980360+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.94, "market_cap": 4656237331.1773, "market_cap_usd": 4656237331.1773, "enterprise_value": 7994865331.1773, "shares_outstanding": 172837311, "fx_rate_to_usd": null, "pe_ratio": 15.93488567, "pb_ratio": 0.98759133, "ptbv_ratio": 0.98759133, "ps_ratio": 0.77153341, "pcf_ratio": 3.31299861, "pfcf_ratio": 6.85539236, "ev_ebitda": 6.07038372, "ev_ebit": 11.13151466, "ev_sales": 1.32474041, "ev_fcf": 11.77086449, "earnings_yield": 0.06275539, "fcf_yield": 0.08495553, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.31236149, "operating_margin": 0.1190081, "net_margin": 0.04841788, "ebitda_margin": 0.21823009, "fcf_margin": 0.11254402, "roe": 0.06197668, "roa": 0.0243327, "roic": 0.06688682, "roc_greenblatt": null, "asset_turnover": 0.50255602, "cash_conversion": 2.32443088, "accruals_ratio": -0.0927029, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.53497116, "debt_to_assets": 0.28167386, "interest_coverage": 4.15431645, "current_ratio": 0.68094086, "quick_ratio": 0.68094086, "net_debt": 3338628000, "revenue_growth_1y": 0.01710184, "revenue_growth_3y_cagr": 0.01141008, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0810911, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.81868619, "book_value_growth_1y": -0.02105078, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.538003, "revenue_stability_5y": 0.02123, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05293253, "price_return_3m": -0.02136565, "price_return_6m": 0.10194536, "price_return_9m": 0.0185638, "price_return_12m": 0.14705427, "price_return_12m_ex1m": 0.0893901, "distance_from_52w_high": -0.08097456, "distance_from_52w_low": 0.13943899, "relative_strength": 0.1283503, "local_beta": 0.4195, "volatility_252d": 0.267388, "volatility_60d": 0.616299, "max_drawdown_12m": -0.13453809, "revenue_ttm": 6035043000, "gross_profit_ttm": 1885115000, "ebit_ttm": 718219000, "ebitda_ttm": 1317028000, "net_income_ttm": 292204000, "eps_diluted_ttm": 1.69063033, "operating_cash_flow_ttm": 1405445000, "capital_expenditure_ttm": -726237000, "fcf_ttm": 679208000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 172885000, "cash_and_equivalents": 43908000, "total_current_assets": 1769879000, "total_current_liabilities": 2599167000, "net_ppe": null, "total_assets": 12008697000, "total_debt": 3382536000, "total_equity": 4714741000, "net_working_capital": 421175000, "book_value_per_share": 27.27849081, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.27849081, "universe_ticker_count": 632, "sector": "Communication Services", "rank_pe": 41, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 31, "rank_pcf": 11, "rank_ev_ebitda": 25, "rank_ev_ebit": 39, "rank_earnings_yield": 41, "rank_fcf_yield": 20, "rank_dividend_yield": 97, "rank_shareholder_yield": 90, "rank_total_yield": 93, "rank_roe": 68, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 68, "rank_fcf_margin": 37, "rank_piotroski": 32, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 43, "value_composite": 14, "quality_composite": 38, "momentum_composite": 35, "growth_composite": 62, "yield_composite": 97, "svqf_composite": 30, "vc1_composite": 14, "vc2_composite": 25, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 32, "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": 26.94, "os": 0.92, "value": 0.86, "quality": 0.62, "momentum": 0.65, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 15.9349, "earnings_yield": 0.0628, "shareholder_yield": 0, "roe": 0.062, "momentum_12_1": 0.0894, "complete_fields": { "id": 8212, "ticker_id": 20988, "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": "2026-06-07T12:30:46.980360+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.94, "market_cap": 4656237331.1773, "market_cap_usd": 4656237331.1773, "enterprise_value": 7994865331.1773, "shares_outstanding": 172837311, "fx_rate_to_usd": null, "pe_ratio": 15.93488567, "pb_ratio": 0.98759133, "ptbv_ratio": 0.98759133, "ps_ratio": 0.77153341, "pcf_ratio": 3.31299861, "pfcf_ratio": 6.85539236, "ev_ebitda": 6.07038372, "ev_ebit": 11.13151466, "ev_sales": 1.32474041, "ev_fcf": 11.77086449, "earnings_yield": 0.06275539, "fcf_yield": 0.08495553, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0, "total_yield": 0, "gross_margin": 0.31236149, "operating_margin": 0.1190081, "net_margin": 0.04841788, "ebitda_margin": 0.21823009, "fcf_margin": 0.11254402, "roe": 0.06197668, "roa": 0.0243327, "roic": 0.06688682, "roc_greenblatt": null, "asset_turnover": 0.50255602, "cash_conversion": 2.32443088, "accruals_ratio": -0.0927029, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.53497116, "debt_to_assets": 0.28167386, "interest_coverage": 4.15431645, "current_ratio": 0.68094086, "quick_ratio": 0.68094086, "net_debt": 3338628000, "revenue_growth_1y": 0.01710184, "revenue_growth_3y_cagr": 0.01141008, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0810911, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.81868619, "book_value_growth_1y": -0.02105078, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.538003, "revenue_stability_5y": 0.02123, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05293253, "price_return_3m": -0.02136565, "price_return_6m": 0.10194536, "price_return_9m": 0.0185638, "price_return_12m": 0.14705427, "price_return_12m_ex1m": 0.0893901, "distance_from_52w_high": -0.08097456, "distance_from_52w_low": 0.13943899, "relative_strength": 0.1283503, "local_beta": 0.4195, "volatility_252d": 0.267388, "volatility_60d": 0.616299, "max_drawdown_12m": -0.13453809, "revenue_ttm": 6035043000, "gross_profit_ttm": 1885115000, "ebit_ttm": 718219000, "ebitda_ttm": 1317028000, "net_income_ttm": 292204000, "eps_diluted_ttm": 1.69063033, "operating_cash_flow_ttm": 1405445000, "capital_expenditure_ttm": -726237000, "fcf_ttm": 679208000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 172885000, "cash_and_equivalents": 43908000, "total_current_assets": 1769879000, "total_current_liabilities": 2599167000, "net_ppe": null, "total_assets": 12008697000, "total_debt": 3382536000, "total_equity": 4714741000, "net_working_capital": 421175000, "book_value_per_share": 27.27849081, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.27849081, "universe_ticker_count": 632, "sector": "Communication Services", "rank_pe": 41, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 31, "rank_pcf": 11, "rank_ev_ebitda": 25, "rank_ev_ebit": 39, "rank_earnings_yield": 41, "rank_fcf_yield": 20, "rank_dividend_yield": 97, "rank_shareholder_yield": 90, "rank_total_yield": 93, "rank_roe": 68, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 68, "rank_fcf_margin": 37, "rank_piotroski": 32, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 43, "value_composite": 14, "quality_composite": 38, "momentum_composite": 35, "growth_composite": 62, "yield_composite": 97, "svqf_composite": 30, "vc1_composite": 14, "vc2_composite": 25, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 32, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "income_statement": { "revenue": 6119856000, "cost_of_revenue": 4208135000, "gross_profit": 1911721000, "ebit": 720211000, "ebitda": 1333642000, "pretax_income": null, "tax_provision": null, "net_income": 284915000, "net_income_to_common": 284915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44775000, "total_current_assets": 1767797000, "total_assets": 11978491000, "short_term_debt": 1235331000, "long_term_debt": 2017579000, "total_debt": 4508455000, "total_liabilities": null, "total_equity": 4680598000, "shares_outstanding": 172837311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1236804000, "capital_expenditure": -730785000, "free_cash_flow": 506019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 426181000 }, "complete_fields": { "id": 390250, "ticker_id": 20988, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1333642000", "netIncome": "284915000", "grossProfit": "1911721000", "totalRevenue": "6119856000", "costOfRevenue": "4208135000", "interestExpense": "172885000", "operatingIncome": "720211000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "697067000" }, "balance": { "totalDebt": "4508455000", "totalAssets": "11978491000", "longTermDebt": "2017579000", "shortTermDebt": "1235331000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "1767797000", "totalShareholderEquity": "4680598000", "totalCurrentLiabilities": "2657676000", "cashAndShortTermInvestments": "44775000" }, "cashflow": { "freeCashFlow": "506019000", "dividendsPaid": null, "issuanceOfDebt": "877181000", "issuanceOfStock": null, "repaymentOfDebt": "-451000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1236804000", "repurchaseOfStock": null, "capitalExpenditures": "-730785000" } }, "revenue": 6119856000, "cost_of_revenue": 4208135000, "gross_profit": 1911721000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 720211000, "depreciation_amortisation": 697067000, "ebitda": 1333642000, "interest_expense": 172885000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 284915000, "net_income_continuing_ops": null, "net_income_to_common": 284915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44775000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1767797000, "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": 11978491000, "short_term_debt": 1235331000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2657676000, "long_term_debt": 2017579000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4508455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4680598000, "shares_outstanding": 172837311, "operating_cash_flow": 1236804000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -730785000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 426181000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 506019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1333642000", "netIncome": "284915000", "grossProfit": "1911721000", "totalRevenue": "6119856000", "costOfRevenue": "4208135000", "interestExpense": "172885000", "operatingIncome": "720211000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "697067000" }, "balance": { "totalDebt": "4508455000", "totalAssets": "11978491000", "longTermDebt": "2017579000", "shortTermDebt": "1235331000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "1767797000", "totalShareholderEquity": "4680598000", "totalCurrentLiabilities": "2657676000", "cashAndShortTermInvestments": "44775000" }, "cashflow": { "freeCashFlow": "506019000", "dividendsPaid": null, "issuanceOfDebt": "877181000", "issuanceOfStock": null, "repaymentOfDebt": "-451000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1236804000", "repurchaseOfStock": null, "capitalExpenditures": "-730785000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "income_statement": { "revenue": 6016955000, "cost_of_revenue": 4063945000, "gross_profit": 1953010000, "ebit": 741482000, "ebitda": 1064486000, "pretax_income": null, "tax_provision": null, "net_income": -47583000, "net_income_to_common": -47583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114857000, "total_current_assets": 1989270000, "total_assets": 11935709000, "short_term_debt": 356455000, "long_term_debt": 2465396000, "total_debt": 3894848000, "total_liabilities": null, "total_equity": 4781247000, "shares_outstanding": 172837311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 954121000, "capital_expenditure": -774598000, "free_cash_flow": 179523000, "dividends_paid": -86408000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 356678000 }, "complete_fields": { "id": 390255, "ticker_id": 20988, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1064486000", "netIncome": "-47583000", "grossProfit": "1953010000", "totalRevenue": "6016955000", "costOfRevenue": "4063945000", "interestExpense": "147945000", "operatingIncome": "741482000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "655250000" }, "balance": { "totalDebt": "3894848000", "totalAssets": "11935709000", "longTermDebt": "2465396000", "shortTermDebt": "356455000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "1989270000", "totalShareholderEquity": "4781247000", "totalCurrentLiabilities": "1881566000", "cashAndShortTermInvestments": "114857000" }, "cashflow": { "freeCashFlow": "179523000", "dividendsPaid": "-86408000", "issuanceOfDebt": "1303475000", "issuanceOfStock": null, "repaymentOfDebt": "-946797000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "954121000", "repurchaseOfStock": "0", "capitalExpenditures": "-774598000" } }, "revenue": 6016955000, "cost_of_revenue": 4063945000, "gross_profit": 1953010000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 741482000, "depreciation_amortisation": 655250000, "ebitda": 1064486000, "interest_expense": 147945000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -47583000, "net_income_continuing_ops": null, "net_income_to_common": -47583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114857000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1989270000, "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": 11935709000, "short_term_debt": 356455000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1881566000, "long_term_debt": 2465396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3894848000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4781247000, "shares_outstanding": 172837311, "operating_cash_flow": 954121000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -774598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -86408000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 356678000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 179523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1064486000", "netIncome": "-47583000", "grossProfit": "1953010000", "totalRevenue": "6016955000", "costOfRevenue": "4063945000", "interestExpense": "147945000", "operatingIncome": "741482000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "655250000" }, "balance": { "totalDebt": "3894848000", "totalAssets": "11935709000", "longTermDebt": "2465396000", "shortTermDebt": "356455000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "1989270000", "totalShareholderEquity": "4781247000", "totalCurrentLiabilities": "1881566000", "cashAndShortTermInvestments": "114857000" }, "cashflow": { "freeCashFlow": "179523000", "dividendsPaid": "-86408000", "issuanceOfDebt": "1303475000", "issuanceOfStock": null, "repaymentOfDebt": "-946797000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "954121000", "repurchaseOfStock": "0", "capitalExpenditures": "-774598000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "income_statement": { "revenue": 6213216000, "cost_of_revenue": 4145136000, "gross_profit": 2068080000, "ebit": 880884000, "ebitda": 1229818000, "pretax_income": null, "tax_provision": null, "net_income": 232716000, "net_income_to_common": 232716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27689000, "total_current_assets": 1840069000, "total_assets": 11245626000, "short_term_debt": 582396000, "long_term_debt": 1890014000, "total_debt": 3269660000, "total_liabilities": null, "total_equity": 4898024000, "shares_outstanding": 172816295, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 828498000, "capital_expenditure": -797892000, "free_cash_flow": 30606000, "dividends_paid": -86408000, "share_repurchases": -291892000, "shares_issued": null, "net_debt_issued": 305202000 }, "complete_fields": { "id": 390257, "ticker_id": 20988, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1229818000", "netIncome": "232716000", "grossProfit": "2068080000", "totalRevenue": "6213216000", "costOfRevenue": "4145136000", "interestExpense": "94087000", "operatingIncome": "880884000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "538093000" }, "balance": { "totalDebt": "3269660000", "totalAssets": "11245626000", "longTermDebt": "1890014000", "shortTermDebt": "582396000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "172816295", "totalCurrentAssets": "1840069000", "totalShareholderEquity": "4898024000", "totalCurrentLiabilities": "2022692000", "cashAndShortTermInvestments": "27689000" }, "cashflow": { "freeCashFlow": "30606000", "dividendsPaid": "-86408000", "issuanceOfDebt": "1087202000", "issuanceOfStock": null, "repaymentOfDebt": "-782000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "828498000", "repurchaseOfStock": "-291892000", "capitalExpenditures": "-797892000" } }, "revenue": 6213216000, "cost_of_revenue": 4145136000, "gross_profit": 2068080000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 880884000, "depreciation_amortisation": 538093000, "ebitda": 1229818000, "interest_expense": 94087000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 232716000, "net_income_continuing_ops": null, "net_income_to_common": 232716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27689000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1840069000, "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": 11245626000, "short_term_debt": 582396000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2022692000, "long_term_debt": 1890014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3269660000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4898024000, "shares_outstanding": 172816295, "operating_cash_flow": 828498000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -797892000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -86408000, "share_repurchases": -291892000, "shares_issued": null, "net_debt_issued": 305202000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 30606000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1229818000", "netIncome": "232716000", "grossProfit": "2068080000", "totalRevenue": "6213216000", "costOfRevenue": "4145136000", "interestExpense": "94087000", "operatingIncome": "880884000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "538093000" }, "balance": { "totalDebt": "3269660000", "totalAssets": "11245626000", "longTermDebt": "1890014000", "shortTermDebt": "582396000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "172816295", "totalCurrentAssets": "1840069000", "totalShareholderEquity": "4898024000", "totalCurrentLiabilities": "2022692000", "cashAndShortTermInvestments": "27689000" }, "cashflow": { "freeCashFlow": "30606000", "dividendsPaid": "-86408000", "issuanceOfDebt": "1087202000", "issuanceOfStock": null, "repaymentOfDebt": "-782000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "828498000", "repurchaseOfStock": "-291892000", "capitalExpenditures": "-797892000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "income_statement": { "revenue": 5915063000, "cost_of_revenue": 3906328000, "gross_profit": 2008735000, "ebit": 897496000, "ebitda": 1231048000, "pretax_income": null, "tax_provision": null, "net_income": 367196000, "net_income_to_common": 367196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40523000, "total_current_assets": 1671392000, "total_assets": 10358472000, "short_term_debt": 656653000, "long_term_debt": 1506995000, "total_debt": 2810602000, "total_liabilities": null, "total_equity": 4750093000, "shares_outstanding": 186715891, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 616432000, "capital_expenditure": -681378000, "free_cash_flow": -64946000, "dividends_paid": -93358000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 328610000 }, "complete_fields": { "id": 390258, "ticker_id": 20988, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1231048000", "netIncome": "367196000", "grossProfit": "2008735000", "totalRevenue": "5915063000", "costOfRevenue": "3906328000", "interestExpense": "38438000", "operatingIncome": "897496000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "481114000" }, "balance": { "totalDebt": "2810602000", "totalAssets": "10358472000", "longTermDebt": "1506995000", "shortTermDebt": "656653000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "186715891", "totalCurrentAssets": "1671392000", "totalShareholderEquity": "4750093000", "totalCurrentLiabilities": "1835589000", "cashAndShortTermInvestments": "40523000" }, "cashflow": { "freeCashFlow": "-64946000", "dividendsPaid": "-93358000", "issuanceOfDebt": "696110000", "issuanceOfStock": null, "repaymentOfDebt": "-367500000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "616432000", "repurchaseOfStock": "0", "capitalExpenditures": "-681378000" } }, "revenue": 5915063000, "cost_of_revenue": 3906328000, "gross_profit": 2008735000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 897496000, "depreciation_amortisation": 481114000, "ebitda": 1231048000, "interest_expense": 38438000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 367196000, "net_income_continuing_ops": null, "net_income_to_common": 367196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40523000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1671392000, "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": 10358472000, "short_term_debt": 656653000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1835589000, "long_term_debt": 1506995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2810602000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4750093000, "shares_outstanding": 186715891, "operating_cash_flow": 616432000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -681378000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -93358000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 328610000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -64946000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1231048000", "netIncome": "367196000", "grossProfit": "2008735000", "totalRevenue": "5915063000", "costOfRevenue": "3906328000", "interestExpense": "38438000", "operatingIncome": "897496000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "481114000" }, "balance": { "totalDebt": "2810602000", "totalAssets": "10358472000", "longTermDebt": "1506995000", "shortTermDebt": "656653000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "186715891", "totalCurrentAssets": "1671392000", "totalShareholderEquity": "4750093000", "totalCurrentLiabilities": "1835589000", "cashAndShortTermInvestments": "40523000" }, "cashflow": { "freeCashFlow": "-64946000", "dividendsPaid": "-93358000", "issuanceOfDebt": "696110000", "issuanceOfStock": null, "repaymentOfDebt": "-367500000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "616432000", "repurchaseOfStock": "0", "capitalExpenditures": "-681378000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+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": -93615000, "share_repurchases": -18721000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390259, "ticker_id": 20988, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "raw_data": { "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": "-93615000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-18721000", "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": -93615000, "share_repurchases": -18721000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": 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": "-93615000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-18721000", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "income_statement": { "revenue": 1551909000, "cost_of_revenue": 1056693000, "gross_profit": 495217000, "ebit": 199452000, "ebitda": 364464000, "pretax_income": null, "tax_provision": null, "net_income": 60943000, "net_income_to_common": 60943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43908000, "total_current_assets": 1769879000, "total_assets": 12008697000, "short_term_debt": 1294371000, "long_term_debt": 2088165000, "total_debt": 3382536000, "total_liabilities": null, "total_equity": 4714741000, "shares_outstanding": 172837311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162663000, "capital_expenditure": -117477000, "free_cash_flow": 45186000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 128709000 }, "complete_fields": { "id": 390248, "ticker_id": 20988, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "364464000", "netIncome": "60943000", "grossProfit": "495217000", "totalRevenue": "1551909000", "costOfRevenue": "1056693000", "interestExpense": null, "operatingIncome": "199452000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "165012000" }, "balance": { "totalDebt": "3382536000", "totalAssets": "12008697000", "longTermDebt": "2088165000", "shortTermDebt": "1294371000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "1769879000", "totalShareholderEquity": "4714741000", "totalCurrentLiabilities": "2599167000", "cashAndShortTermInvestments": "43908000" }, "cashflow": { "freeCashFlow": "45186000", "dividendsPaid": null, "issuanceOfDebt": "128709000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "162663000", "repurchaseOfStock": null, "capitalExpenditures": "-117477000" } }, "revenue": 1551909000, "cost_of_revenue": 1056693000, "gross_profit": 495217000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199452000, "depreciation_amortisation": 165012000, "ebitda": 364464000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 60943000, "net_income_continuing_ops": null, "net_income_to_common": 60943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43908000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1769879000, "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": 12008697000, "short_term_debt": 1294371000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2599167000, "long_term_debt": 2088165000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3382536000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4714741000, "shares_outstanding": 172837311, "operating_cash_flow": 162663000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -117477000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 128709000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 45186000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "364464000", "netIncome": "60943000", "grossProfit": "495217000", "totalRevenue": "1551909000", "costOfRevenue": "1056693000", "interestExpense": null, "operatingIncome": "199452000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "165012000" }, "balance": { "totalDebt": "3382536000", "totalAssets": "12008697000", "longTermDebt": "2088165000", "shortTermDebt": "1294371000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "1769879000", "totalShareholderEquity": "4714741000", "totalCurrentLiabilities": "2599167000", "cashAndShortTermInvestments": "43908000" }, "cashflow": { "freeCashFlow": "45186000", "dividendsPaid": null, "issuanceOfDebt": "128709000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "162663000", "repurchaseOfStock": null, "capitalExpenditures": "-117477000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "income_statement": { "revenue": 1601560000, "cost_of_revenue": 1135378000, "gross_profit": 466182000, "ebit": 170930000, "ebitda": 260934000, "pretax_income": null, "tax_provision": null, "net_income": 135046000, "net_income_to_common": 135046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44775000, "total_current_assets": 1767797000, "total_assets": 11978491000, "short_term_debt": 1235331000, "long_term_debt": 2017579000, "total_debt": 4508455000, "total_liabilities": null, "total_equity": 4680598000, "shares_outstanding": 172837311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 492398000, "capital_expenditure": -242792000, "free_cash_flow": 249606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 385568000 }, "complete_fields": { "id": 390249, "ticker_id": 20988, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "260934000", "netIncome": "135046000", "grossProfit": "466182000", "totalRevenue": "1601560000", "costOfRevenue": "1135378000", "interestExpense": null, "operatingIncome": "170930000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "173640000" }, "balance": { "totalDebt": "4508455000", "totalAssets": "11978491000", "longTermDebt": "2017579000", "shortTermDebt": "1235331000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "1767797000", "totalShareholderEquity": "4680598000", "totalCurrentLiabilities": "2657676000", "cashAndShortTermInvestments": "44775000" }, "cashflow": { "freeCashFlow": "249606000", "dividendsPaid": null, "issuanceOfDebt": "385568000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "492398000", "repurchaseOfStock": null, "capitalExpenditures": "-242792000" } }, "revenue": 1601560000, "cost_of_revenue": 1135378000, "gross_profit": 466182000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170930000, "depreciation_amortisation": 173640000, "ebitda": 260934000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 135046000, "net_income_continuing_ops": null, "net_income_to_common": 135046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44775000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1767797000, "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": 11978491000, "short_term_debt": 1235331000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2657676000, "long_term_debt": 2017579000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4508455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4680598000, "shares_outstanding": 172837311, "operating_cash_flow": 492398000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -242792000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 385568000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 249606000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "260934000", "netIncome": "135046000", "grossProfit": "466182000", "totalRevenue": "1601560000", "costOfRevenue": "1135378000", "interestExpense": null, "operatingIncome": "170930000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "173640000" }, "balance": { "totalDebt": "4508455000", "totalAssets": "11978491000", "longTermDebt": "2017579000", "shortTermDebt": "1235331000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "1767797000", "totalShareholderEquity": "4680598000", "totalCurrentLiabilities": "2657676000", "cashAndShortTermInvestments": "44775000" }, "cashflow": { "freeCashFlow": "249606000", "dividendsPaid": null, "issuanceOfDebt": "385568000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "492398000", "repurchaseOfStock": null, "capitalExpenditures": "-242792000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "income_statement": { "revenue": 1275360000, "cost_of_revenue": 840410000, "gross_profit": 434950000, "ebit": 159348000, "ebitda": 324971000, "pretax_income": null, "tax_provision": null, "net_income": 46634000, "net_income_to_common": 46634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28071000, "total_current_assets": 1739702000, "total_assets": 11814199000, "short_term_debt": 520154000, "long_term_debt": 2757482000, "total_debt": 3277636000, "total_liabilities": null, "total_equity": 4584936000, "shares_outstanding": 172837311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 343469000, "capital_expenditure": -190959000, "free_cash_flow": 152510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390251, "ticker_id": 20988, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "324971000", "netIncome": "46634000", "grossProfit": "434950000", "totalRevenue": "1275360000", "costOfRevenue": "840410000", "interestExpense": null, "operatingIncome": "159348000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "165623000" }, "balance": { "totalDebt": "3277636000", "totalAssets": "11814199000", "longTermDebt": "2757482000", "shortTermDebt": "520154000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "1739702000", "totalShareholderEquity": "4584936000", "totalCurrentLiabilities": "1856238000", "cashAndShortTermInvestments": "28071000" }, "cashflow": { "freeCashFlow": "152510000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "343469000", "repurchaseOfStock": null, "capitalExpenditures": "-190959000" } }, "revenue": 1275360000, "cost_of_revenue": 840410000, "gross_profit": 434950000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159348000, "depreciation_amortisation": 165623000, "ebitda": 324971000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 46634000, "net_income_continuing_ops": null, "net_income_to_common": 46634000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28071000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1739702000, "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": 11814199000, "short_term_debt": 520154000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1856238000, "long_term_debt": 2757482000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3277636000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4584936000, "shares_outstanding": 172837311, "operating_cash_flow": 343469000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -190959000, "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": 152510000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "324971000", "netIncome": "46634000", "grossProfit": "434950000", "totalRevenue": "1275360000", "costOfRevenue": "840410000", "interestExpense": null, "operatingIncome": "159348000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "165623000" }, "balance": { "totalDebt": "3277636000", "totalAssets": "11814199000", "longTermDebt": "2757482000", "shortTermDebt": "520154000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "1739702000", "totalShareholderEquity": "4584936000", "totalCurrentLiabilities": "1856238000", "cashAndShortTermInvestments": "28071000" }, "cashflow": { "freeCashFlow": "152510000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "343469000", "repurchaseOfStock": null, "capitalExpenditures": "-190959000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "income_statement": { "revenue": 1606214000, "cost_of_revenue": 1117448000, "gross_profit": 488766000, "ebit": 188489000, "ebitda": 366659000, "pretax_income": null, "tax_provision": null, "net_income": 49581000, "net_income_to_common": 49581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30225000, "total_current_assets": 1875967000, "total_assets": 11863398000, "short_term_debt": 397100000, "long_term_debt": 2796200000, "total_debt": 3334856000, "total_liabilities": null, "total_equity": 4546815000, "shares_outstanding": 172837311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 406915000, "capital_expenditure": -175009000, "free_cash_flow": 231906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390252, "ticker_id": 20988, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "366659000", "netIncome": "49581000", "grossProfit": "488766000", "totalRevenue": "1606214000", "costOfRevenue": "1117448000", "interestExpense": null, "operatingIncome": "188489000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "178170000" }, "balance": { "totalDebt": "3334856000", "totalAssets": "11863398000", "longTermDebt": "2796200000", "shortTermDebt": "397100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "1875967000", "totalShareholderEquity": "4546815000", "totalCurrentLiabilities": "2072647000", "cashAndShortTermInvestments": "30225000" }, "cashflow": { "freeCashFlow": "231906000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "406915000", "repurchaseOfStock": null, "capitalExpenditures": "-175009000" } }, "revenue": 1606214000, "cost_of_revenue": 1117448000, "gross_profit": 488766000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188489000, "depreciation_amortisation": 178170000, "ebitda": 366659000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 49581000, "net_income_continuing_ops": null, "net_income_to_common": 49581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30225000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1875967000, "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": 11863398000, "short_term_debt": 397100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2072647000, "long_term_debt": 2796200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3334856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4546815000, "shares_outstanding": 172837311, "operating_cash_flow": 406915000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -175009000, "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": 231906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "366659000", "netIncome": "49581000", "grossProfit": "488766000", "totalRevenue": "1606214000", "costOfRevenue": "1117448000", "interestExpense": null, "operatingIncome": "188489000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "178170000" }, "balance": { "totalDebt": "3334856000", "totalAssets": "11863398000", "longTermDebt": "2796200000", "shortTermDebt": "397100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "1875967000", "totalShareholderEquity": "4546815000", "totalCurrentLiabilities": "2072647000", "cashAndShortTermInvestments": "30225000" }, "cashflow": { "freeCashFlow": "231906000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "406915000", "repurchaseOfStock": null, "capitalExpenditures": "-175009000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "income_statement": { "revenue": 1520055000, "cost_of_revenue": 1021533000, "gross_profit": 498522000, "ebit": 182947000, "ebitda": 362581000, "pretax_income": null, "tax_provision": null, "net_income": 53654000, "net_income_to_common": 53654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38575000, "total_current_assets": 2030950000, "total_assets": 11969461000, "short_term_debt": 250568000, "long_term_debt": 2725215000, "total_debt": 2975783000, "total_liabilities": null, "total_equity": 4802855000, "shares_outstanding": 172837311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5978000, "capital_expenditure": -122025000, "free_cash_flow": -128003000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 145397000 }, "complete_fields": { "id": 390253, "ticker_id": 20988, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "362581000", "netIncome": "53654000", "grossProfit": "498522000", "totalRevenue": "1520055000", "costOfRevenue": "1021533000", "interestExpense": null, "operatingIncome": "182947000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "179634000" }, "balance": { "totalDebt": "2975783000", "totalAssets": "11969461000", "longTermDebt": "2725215000", "shortTermDebt": "250568000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "2030950000", "totalShareholderEquity": "4802855000", "totalCurrentLiabilities": "1575472000", "cashAndShortTermInvestments": "38575000" }, "cashflow": { "freeCashFlow": "-128003000", "dividendsPaid": null, "issuanceOfDebt": "145397000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-5978000", "repurchaseOfStock": null, "capitalExpenditures": "-122025000" } }, "revenue": 1520055000, "cost_of_revenue": 1021533000, "gross_profit": 498522000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182947000, "depreciation_amortisation": 179634000, "ebitda": 362581000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 53654000, "net_income_continuing_ops": null, "net_income_to_common": 53654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38575000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2030950000, "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": 11969461000, "short_term_debt": 250568000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1575472000, "long_term_debt": 2725215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2975783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4802855000, "shares_outstanding": 172837311, "operating_cash_flow": -5978000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -122025000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 145397000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -128003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "362581000", "netIncome": "53654000", "grossProfit": "498522000", "totalRevenue": "1520055000", "costOfRevenue": "1021533000", "interestExpense": null, "operatingIncome": "182947000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "179634000" }, "balance": { "totalDebt": "2975783000", "totalAssets": "11969461000", "longTermDebt": "2725215000", "shortTermDebt": "250568000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "172837311", "totalCurrentAssets": "2030950000", "totalShareholderEquity": "4802855000", "totalCurrentLiabilities": "1575472000", "cashAndShortTermInvestments": "38575000" }, "cashflow": { "freeCashFlow": "-128003000", "dividendsPaid": null, "issuanceOfDebt": "145397000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-5978000", "repurchaseOfStock": null, "capitalExpenditures": "-122025000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+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": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 1042628000 }, "complete_fields": { "id": 390254, "ticker_id": 20988, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+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": "0", "issuanceOfDebt": "1042628000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "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": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 1042628000, "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": "0", "issuanceOfDebt": "1042628000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+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": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390256, "ticker_id": 20988, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:36.514251+00:00", "is_restated": false, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "0", "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": 0, "share_repurchases": 0, "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": { "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "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" ] } } }