{ "ticker": { "uuid": "8a791f9f-8510-4de5-997a-6d06292432c2", "symbol": "ADP", "name": "Automatic Data Processing, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/8a791f9f-8510-4de5-997a-6d06292432c2/", "api_url": "https://sharemaestro.com/factors/api/tickers/8a791f9f-8510-4de5-997a-6d06292432c2/" }, "ticker_metadata": { "id": 13934, "uuid": "8a791f9f-8510-4de5-997a-6d06292432c2", "symbol": "ADP", "name": "Automatic Data Processing, Inc.", "asset_type": "equity", "market_cap": 76566847488, "stock_exchange_id": 8, "industry": "Software - Application", "sector": "Technology", "description": "Automatic Data Processing, Inc. provides cloud-based human capital management (HCM) solutions worldwide. It operates in two segments, Employer Services and Professional Employer Organization (PEO). The Employer Services segment offers strategic, cloud-based platforms, and human resources (HR) outsourcing solutions. This segment's offerings include RUN Powered by ADP, a software platform for small business payroll, HR, and compliance; ADP Workforce Now, a HCM solution used across mid-sized and large businesses to manage employees; and ADP Lyric HCM, a solution for HR management, payroll, workforce management, talent, and data analytics. The PEO Services segment provides HR and employment administration outsourcing solutions under ADP TotalSource name to businesses through a co-employment model. The segment also provides guidance, user-friendly technology, comprehensive employee benefits, and a risk management, safety, and workers' compensation program. The company was founded in 1949 and is headquartered in Roseland, New Jersey.", "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": "8a791f9f-8510-4de5-997a-6d06292432c2", "symbol": "ADP", "name": "Automatic Data Processing, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/8a791f9f-8510-4de5-997a-6d06292432c2/", "api_url": "https://sharemaestro.com/factors/api/tickers/8a791f9f-8510-4de5-997a-6d06292432c2/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.53, "value": 0.24, "quality": 0.93, "momentum": 0.58, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 201.1, "market_cap": 80560662403.6, "pe_ratio": 18.5389, "earnings_yield": 0.0539, "ebitda_to_ev": 0.0821, "shareholder_yield": 0.0539, "roe": 0.6843, "piotroski_f_score": 8, "momentum_12_1": null, "volatility_252d": 0.3152 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:47.419229+00:00", "batch_id": "" }, "size": { "price_close": 201.1, "market_cap": 80560662403.6, "market_cap_usd": 80560662403.6, "enterprise_value": 81627762403.6, "shares_outstanding": 400600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 18.5389, "pb_ratio": 12.6865, "ptbv_ratio": 12.6865, "ps_ratio": 3.7296, "pcf_ratio": 14.7753, "pfcf_ratio": 16.6427, "ev_ebitda": 12.1842, "ev_ebit": 14.2541, "ev_sales": 3.779, "ev_fcf": 16.8631, "earnings_yield": 0.0539, "fcf_yield": 0.0593, "price_to_sales": 3.7296, "price_to_book": 12.6865, "price_to_cashflow": 14.7753, "ebitda_to_ev": 0.0821, "sales_yield": 0.2646 }, "yield": { "dividend_yield": 0.0319, "buyback_yield": 0.022, "shareholder_yield": 0.0539, "debt_paydown_yield": 0, "total_yield": 0.0539 }, "quality": { "gross_margin": 0.4623, "operating_margin": 0.2651, "net_margin": 0.2012, "ebitda_margin": 0.3102, "fcf_margin": 0.2241, "roe": 0.6843, "roa": 0.0674, "roic": 0.5791, "roc_greenblatt": null, "asset_turnover": 0.335, "cash_conversion": 1.1139, "accruals_ratio": -0.0172, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.1629, "revenue_stability_5y": 0.0931, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1549, "external_financing": 0.0279 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.1593, "debt_to_assets": 0.0666, "interest_coverage": 12.6723, "current_ratio": 1.0426, "quick_ratio": 1.0426, "net_debt": 1067100000, "local_beta": 0.216, "volatility_252d": 0.3152, "volatility_60d": 0.6938, "max_drawdown_12m": -0.2836, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0707, "revenue_growth_3y_cagr": 0.0761, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0949, "eps_growth_3y_cagr": 0.1143, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2222, "book_value_growth_1y": 0.3701, "revenue_growth": 0.0707, "earnings_growth": 0.0949 }, "momentum": { "price_return_1m": 0.186, "price_return_3m": 0.0509, "price_return_6m": -0.0909, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.0909, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1153, "distance_from_52w_low": 0.235, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 21600500000, "gross_profit_ttm": 9985800000, "ebit_ttm": 5726600000, "ebitda_ttm": 6699500000, "net_income_ttm": 4345500000, "eps_diluted_ttm": 10.8475, "operating_cash_flow_ttm": 5452400000, "capital_expenditure_ttm": -611800000, "fcf_ttm": 4840600000, "dividends_paid_ttm": -2568900000, "share_repurchases_ttm": -1787200000, "shares_issued_ttm": 12300000, "interest_expense_ttm": 451900000, "cash_and_equivalents": 3228400000, "total_current_assets": 54234100000, "total_current_liabilities": 52019700000, "net_ppe": null, "total_assets": 64484200000, "total_debt": 4295500000, "total_equity": 6350100000, "net_working_capital": 4194000000, "book_value_per_share": 15.8515, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.8515 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 50, "rank_pb": 93, "rank_ptbv": 93, "rank_ps": 77, "rank_pcf": 66, "rank_ev_ebitda": 58, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 28, "rank_shareholder_yield": 24, "rank_total_yield": 37, "rank_roe": 5, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 45, "rank_fcf_margin": 17, "rank_piotroski": 4, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 76, "quality_composite": 7, "momentum_composite": 42, "growth_composite": 31, "yield_composite": 24, "svqf_composite": 38, "vc1_composite": 79, "vc2_composite": 71, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 47, "quality_value_composite": 0.4724, "os_score": 0.53, "value_percentile": 0.24, "quality_percentile": 0.93, "momentum_percentile": 0.58, "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": 18, "small_cap_core_rank": null, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 7634, "ticker_id": 13934, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:47.419229+00:00", "batch_id": "", "os_score_delta": null, "price_close": 201.1, "market_cap": 80560662403.6, "market_cap_usd": 80560662403.6, "enterprise_value": 81627762403.6, "shares_outstanding": 400600000, "fx_rate_to_usd": null, "pe_ratio": 18.53887065, "pb_ratio": 12.6865187, "ptbv_ratio": 12.6865187, "ps_ratio": 3.72957396, "pcf_ratio": 14.77526638, "pfcf_ratio": 16.64270181, "ev_ebitda": 12.18415739, "ev_ebit": 14.25414075, "ev_sales": 3.7789756, "ev_fcf": 16.86314969, "earnings_yield": 0.05394072, "fcf_yield": 0.0593009, "dividend_yield": 0.03188777, "buyback_yield": 0.02203184, "shareholder_yield": 0.05391962, "debt_paydown_yield": 0, "total_yield": 0.05391962, "gross_margin": 0.46229485, "operating_margin": 0.26511423, "net_margin": 0.2011759, "ebitda_margin": 0.31015486, "fcf_margin": 0.22409666, "roe": 0.68431993, "roa": 0.0673886, "roic": 0.57905274, "roc_greenblatt": null, "asset_turnover": 0.33497353, "cash_conversion": 1.11393395, "accruals_ratio": -0.01716545, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.15928054, "debt_to_assets": 0.06661322, "interest_coverage": 12.67227263, "current_ratio": 1.04256849, "quick_ratio": 1.04256849, "net_debt": 1067100000, "revenue_growth_1y": 0.07073521, "revenue_growth_3y_cagr": 0.07613719, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.09485193, "eps_growth_3y_cagr": 0.11426732, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.22216349, "book_value_growth_1y": 0.37011821, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.162886, "revenue_stability_5y": 0.093107, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1860109, "price_return_3m": 0.05092048, "price_return_6m": -0.09089247, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.11528439, "distance_from_52w_low": 0.23495462, "relative_strength": null, "local_beta": 0.216, "volatility_252d": 0.315154, "volatility_60d": 0.693778, "max_drawdown_12m": -0.28360476, "revenue_ttm": 21600500000, "gross_profit_ttm": 9985800000, "ebit_ttm": 5726600000, "ebitda_ttm": 6699500000, "net_income_ttm": 4345500000, "eps_diluted_ttm": 10.84747878, "operating_cash_flow_ttm": 5452400000, "capital_expenditure_ttm": -611800000, "fcf_ttm": 4840600000, "dividends_paid_ttm": -2568900000, "share_repurchases_ttm": -1787200000, "shares_issued_ttm": 12300000, "interest_expense_ttm": 451900000, "cash_and_equivalents": 3228400000, "total_current_assets": 54234100000, "total_current_liabilities": 52019700000, "net_ppe": null, "total_assets": 64484200000, "total_debt": 4295500000, "total_equity": 6350100000, "net_working_capital": 4194000000, "book_value_per_share": 15.85147279, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.85147279, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 50, "rank_pb": 93, "rank_ptbv": 93, "rank_ps": 77, "rank_pcf": 66, "rank_ev_ebitda": 58, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 28, "rank_shareholder_yield": 24, "rank_total_yield": 37, "rank_roe": 5, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 45, "rank_fcf_margin": 17, "rank_piotroski": 4, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 76, "quality_composite": 7, "momentum_composite": 42, "growth_composite": 31, "yield_composite": 24, "svqf_composite": 38, "vc1_composite": 79, "vc2_composite": 71, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": null, "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": 201.1, "os": 0.53, "value": 0.24, "quality": 0.93, "momentum": 0.58, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 18.5389, "earnings_yield": 0.0539, "shareholder_yield": 0.0539, "roe": 0.6843, "momentum_12_1": null, "complete_fields": { "id": 7634, "ticker_id": 13934, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:47.419229+00:00", "batch_id": "", "os_score_delta": null, "price_close": 201.1, "market_cap": 80560662403.6, "market_cap_usd": 80560662403.6, "enterprise_value": 81627762403.6, "shares_outstanding": 400600000, "fx_rate_to_usd": null, "pe_ratio": 18.53887065, "pb_ratio": 12.6865187, "ptbv_ratio": 12.6865187, "ps_ratio": 3.72957396, "pcf_ratio": 14.77526638, "pfcf_ratio": 16.64270181, "ev_ebitda": 12.18415739, "ev_ebit": 14.25414075, "ev_sales": 3.7789756, "ev_fcf": 16.86314969, "earnings_yield": 0.05394072, "fcf_yield": 0.0593009, "dividend_yield": 0.03188777, "buyback_yield": 0.02203184, "shareholder_yield": 0.05391962, "debt_paydown_yield": 0, "total_yield": 0.05391962, "gross_margin": 0.46229485, "operating_margin": 0.26511423, "net_margin": 0.2011759, "ebitda_margin": 0.31015486, "fcf_margin": 0.22409666, "roe": 0.68431993, "roa": 0.0673886, "roic": 0.57905274, "roc_greenblatt": null, "asset_turnover": 0.33497353, "cash_conversion": 1.11393395, "accruals_ratio": -0.01716545, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.15928054, "debt_to_assets": 0.06661322, "interest_coverage": 12.67227263, "current_ratio": 1.04256849, "quick_ratio": 1.04256849, "net_debt": 1067100000, "revenue_growth_1y": 0.07073521, "revenue_growth_3y_cagr": 0.07613719, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.09485193, "eps_growth_3y_cagr": 0.11426732, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.22216349, "book_value_growth_1y": 0.37011821, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.162886, "revenue_stability_5y": 0.093107, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.1860109, "price_return_3m": 0.05092048, "price_return_6m": -0.09089247, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.11528439, "distance_from_52w_low": 0.23495462, "relative_strength": null, "local_beta": 0.216, "volatility_252d": 0.315154, "volatility_60d": 0.693778, "max_drawdown_12m": -0.28360476, "revenue_ttm": 21600500000, "gross_profit_ttm": 9985800000, "ebit_ttm": 5726600000, "ebitda_ttm": 6699500000, "net_income_ttm": 4345500000, "eps_diluted_ttm": 10.84747878, "operating_cash_flow_ttm": 5452400000, "capital_expenditure_ttm": -611800000, "fcf_ttm": 4840600000, "dividends_paid_ttm": -2568900000, "share_repurchases_ttm": -1787200000, "shares_issued_ttm": 12300000, "interest_expense_ttm": 451900000, "cash_and_equivalents": 3228400000, "total_current_assets": 54234100000, "total_current_liabilities": 52019700000, "net_ppe": null, "total_assets": 64484200000, "total_debt": 4295500000, "total_equity": 6350100000, "net_working_capital": 4194000000, "book_value_per_share": 15.85147279, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.85147279, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 50, "rank_pb": 93, "rank_ptbv": 93, "rank_ps": 77, "rank_pcf": 66, "rank_ev_ebitda": 58, "rank_ev_ebit": 50, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 28, "rank_shareholder_yield": 24, "rank_total_yield": 37, "rank_roe": 5, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 45, "rank_fcf_margin": 17, "rank_piotroski": 4, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 76, "quality_composite": 7, "momentum_composite": 42, "growth_composite": 31, "yield_composite": 24, "svqf_composite": 38, "vc1_composite": 79, "vc2_composite": 71, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 47, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": null, "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": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "income_statement": { "revenue": 20560900000, "cost_of_revenue": 11097300000, "gross_profit": 9463600000, "ebit": 5411900000, "ebitda": 6348400000, "pretax_income": null, "tax_provision": null, "net_income": 4079700000, "net_income_to_common": 4079700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3347800000, "total_current_assets": 43252200000, "total_assets": 53369300000, "short_term_debt": 4769500000, "long_term_debt": 3974700000, "total_debt": 9065400000, "total_liabilities": null, "total_equity": 6188000000, "shares_outstanding": 405300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4939700000, "capital_expenditure": -547000000, "free_cash_flow": 4392700000, "dividends_paid": -2398900000, "share_repurchases": -1280500000, "shares_issued": 131000000, "net_debt_issued": 5748600000 }, "complete_fields": { "id": 383893, "ticker_id": 13934, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6348400000", "netIncome": "4079700000", "grossProfit": "9463600000", "totalRevenue": "20560900000", "costOfRevenue": "11097300000", "interestExpense": "455900000", "operatingIncome": "5411900000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "582400000" }, "balance": { "totalDebt": "9065400000", "totalAssets": "53369300000", "longTermDebt": "3974700000", "shortTermDebt": "4769500000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "405300000", "totalCurrentAssets": "43252200000", "totalShareholderEquity": "6188000000", "totalCurrentLiabilities": "41278300000", "cashAndShortTermInvestments": "3347800000" }, "cashflow": { "freeCashFlow": "4392700000", "dividendsPaid": "-2398900000", "issuanceOfDebt": "6749800000", "issuanceOfStock": "131000000", "repaymentOfDebt": "-1001200000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "4939700000", "repurchaseOfStock": "-1280500000", "capitalExpenditures": "-547000000" } }, "revenue": 20560900000, "cost_of_revenue": 11097300000, "gross_profit": 9463600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5411900000, "depreciation_amortisation": 582400000, "ebitda": 6348400000, "interest_expense": 455900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4079700000, "net_income_continuing_ops": null, "net_income_to_common": 4079700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3347800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43252200000, "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": 53369300000, "short_term_debt": 4769500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41278300000, "long_term_debt": 3974700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9065400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6188000000, "shares_outstanding": 405300000, "operating_cash_flow": 4939700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -547000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2398900000, "share_repurchases": -1280500000, "shares_issued": 131000000, "net_debt_issued": 5748600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4392700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6348400000", "netIncome": "4079700000", "grossProfit": "9463600000", "totalRevenue": "20560900000", "costOfRevenue": "11097300000", "interestExpense": "455900000", "operatingIncome": "5411900000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "582400000" }, "balance": { "totalDebt": "9065400000", "totalAssets": "53369300000", "longTermDebt": "3974700000", "shortTermDebt": "4769500000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "405300000", "totalCurrentAssets": "43252200000", "totalShareholderEquity": "6188000000", "totalCurrentLiabilities": "41278300000", "cashAndShortTermInvestments": "3347800000" }, "cashflow": { "freeCashFlow": "4392700000", "dividendsPaid": "-2398900000", "issuanceOfDebt": "6749800000", "issuanceOfStock": "131000000", "repaymentOfDebt": "-1001200000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "4939700000", "repurchaseOfStock": "-1280500000", "capitalExpenditures": "-547000000" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "income_statement": { "revenue": 19202600000, "cost_of_revenue": 10476700000, "gross_profit": 8725900000, "ebit": 4947000000, "ebitda": 5795600000, "pretax_income": null, "tax_provision": null, "net_income": 3752000000, "net_income_to_common": 3752000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2913400000, "total_current_assets": 45542500000, "total_assets": 54362700000, "short_term_debt": 385400000, "long_term_debt": 2991300000, "total_debt": 3319900000, "total_liabilities": null, "total_equity": 4547600000, "shares_outstanding": 408100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4157600000, "capital_expenditure": -563400000, "free_cash_flow": 3594200000, "dividends_paid": -2183100000, "share_repurchases": -1231700000, "shares_issued": 47200000, "net_debt_issued": -900000 }, "complete_fields": { "id": 383897, "ticker_id": 13934, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5795600000", "netIncome": "3752000000", "grossProfit": "8725900000", "totalRevenue": "19202600000", "costOfRevenue": "10476700000", "interestExpense": "361400000", "operatingIncome": "4947000000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "561900000" }, "balance": { "totalDebt": "3319900000", "totalAssets": "54362700000", "longTermDebt": "2991300000", "shortTermDebt": "385400000", "fiscalDateEnding": "2024-06-30", "totalLiabilities": null, "sharesOutstanding": "408100000", "totalCurrentAssets": "45542500000", "totalShareholderEquity": "4547600000", "totalCurrentLiabilities": "45080000000", "cashAndShortTermInvestments": "2913400000" }, "cashflow": { "freeCashFlow": "3594200000", "dividendsPaid": "-2183100000", "issuanceOfDebt": "0", "issuanceOfStock": "47200000", "repaymentOfDebt": "-900000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": "4157600000", "repurchaseOfStock": "-1231700000", "capitalExpenditures": "-563400000" } }, "revenue": 19202600000, "cost_of_revenue": 10476700000, "gross_profit": 8725900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4947000000, "depreciation_amortisation": 561900000, "ebitda": 5795600000, "interest_expense": 361400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3752000000, "net_income_continuing_ops": null, "net_income_to_common": 3752000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2913400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45542500000, "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": 54362700000, "short_term_debt": 385400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45080000000, "long_term_debt": 2991300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3319900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4547600000, "shares_outstanding": 408100000, "operating_cash_flow": 4157600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -563400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2183100000, "share_repurchases": -1231700000, "shares_issued": 47200000, "net_debt_issued": -900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3594200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5795600000", "netIncome": "3752000000", "grossProfit": "8725900000", "totalRevenue": "19202600000", "costOfRevenue": "10476700000", "interestExpense": "361400000", "operatingIncome": "4947000000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "561900000" }, "balance": { "totalDebt": "3319900000", "totalAssets": "54362700000", "longTermDebt": "2991300000", "shortTermDebt": "385400000", "fiscalDateEnding": "2024-06-30", "totalLiabilities": null, "sharesOutstanding": "408100000", "totalCurrentAssets": "45542500000", "totalShareholderEquity": "4547600000", "totalCurrentLiabilities": "45080000000", "cashAndShortTermInvestments": "2913400000" }, "cashflow": { "freeCashFlow": "3594200000", "dividendsPaid": "-2183100000", "issuanceOfDebt": "0", "issuanceOfStock": "47200000", "repaymentOfDebt": "-900000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": "4157600000", "repurchaseOfStock": "-1231700000", "capitalExpenditures": "-563400000" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "income_statement": { "revenue": 18012200000, "cost_of_revenue": 9953400000, "gross_profit": 8058800000, "ebit": 4507400000, "ebitda": 5240200000, "pretax_income": null, "tax_provision": null, "net_income": 3412000000, "net_income_to_common": 3412000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2083500000, "total_current_assets": 42170600000, "total_assets": 50971000000, "short_term_debt": 105400000, "long_term_debt": 2989000000, "total_debt": 3338900000, "total_liabilities": null, "total_equity": 3509100000, "shares_outstanding": 412100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4207600000, "capital_expenditure": -571600000, "free_cash_flow": 3636000000, "dividends_paid": -1903600000, "share_repurchases": -1121400000, "shares_issued": 91600000, "net_debt_issued": -1000000 }, "complete_fields": { "id": 383898, "ticker_id": 13934, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5240200000", "netIncome": "3412000000", "grossProfit": "8058800000", "totalRevenue": "18012200000", "costOfRevenue": "9953400000", "interestExpense": "253300000", "operatingIncome": "4507400000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "549300000" }, "balance": { "totalDebt": "3338900000", "totalAssets": "50971000000", "longTermDebt": "2989000000", "shortTermDebt": "105400000", "fiscalDateEnding": "2023-06-30", "totalLiabilities": null, "sharesOutstanding": "412100000", "totalCurrentAssets": "42170600000", "totalShareholderEquity": "3509100000", "totalCurrentLiabilities": "42767600000", "cashAndShortTermInvestments": "2083500000" }, "cashflow": { "freeCashFlow": "3636000000", "dividendsPaid": "-1903600000", "issuanceOfDebt": "0", "issuanceOfStock": "91600000", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "4207600000", "repurchaseOfStock": "-1121400000", "capitalExpenditures": "-571600000" } }, "revenue": 18012200000, "cost_of_revenue": 9953400000, "gross_profit": 8058800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4507400000, "depreciation_amortisation": 549300000, "ebitda": 5240200000, "interest_expense": 253300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3412000000, "net_income_continuing_ops": null, "net_income_to_common": 3412000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2083500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 42170600000, "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": 50971000000, "short_term_debt": 105400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42767600000, "long_term_debt": 2989000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3338900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3509100000, "shares_outstanding": 412100000, "operating_cash_flow": 4207600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -571600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1903600000, "share_repurchases": -1121400000, "shares_issued": 91600000, "net_debt_issued": -1000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3636000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5240200000", "netIncome": "3412000000", "grossProfit": "8058800000", "totalRevenue": "18012200000", "costOfRevenue": "9953400000", "interestExpense": "253300000", "operatingIncome": "4507400000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "549300000" }, "balance": { "totalDebt": "3338900000", "totalAssets": "50971000000", "longTermDebt": "2989000000", "shortTermDebt": "105400000", "fiscalDateEnding": "2023-06-30", "totalLiabilities": null, "sharesOutstanding": "412100000", "totalCurrentAssets": "42170600000", "totalShareholderEquity": "3509100000", "totalCurrentLiabilities": "42767600000", "cashAndShortTermInvestments": "2083500000" }, "cashflow": { "freeCashFlow": "3636000000", "dividendsPaid": "-1903600000", "issuanceOfDebt": "0", "issuanceOfStock": "91600000", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "4207600000", "repurchaseOfStock": "-1121400000", "capitalExpenditures": "-571600000" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "income_statement": { "revenue": 16498300000, "cost_of_revenue": 9461900000, "gross_profit": 7036400000, "ebit": 3803200000, "ebitda": 4401100000, "pretax_income": null, "tax_provision": null, "net_income": 2948900000, "net_income_to_common": 2948900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1436300000, "total_current_assets": 54804900000, "total_assets": 63068200000, "short_term_debt": 136400000, "long_term_debt": 2987100000, "total_debt": 3358000000, "total_liabilities": null, "total_equity": 3225300000, "shares_outstanding": 416100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3099500000, "capital_expenditure": -553400000, "free_cash_flow": 2546100000, "dividends_paid": -1659000000, "share_repurchases": -1969400000, "shares_issued": 96500000, "net_debt_issued": -900000 }, "complete_fields": { "id": 383899, "ticker_id": 13934, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4401100000", "netIncome": "2948900000", "grossProfit": "7036400000", "totalRevenue": "16498300000", "costOfRevenue": "9461900000", "interestExpense": "81900000", "operatingIncome": "3803200000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "515100000" }, "balance": { "totalDebt": "3358000000", "totalAssets": "63068200000", "longTermDebt": "2987100000", "shortTermDebt": "136400000", "fiscalDateEnding": "2022-06-30", "totalLiabilities": null, "sharesOutstanding": "416100000", "totalCurrentAssets": "54804900000", "totalShareholderEquity": "3225300000", "totalCurrentLiabilities": "55158700000", "cashAndShortTermInvestments": "1436300000" }, "cashflow": { "freeCashFlow": "2546100000", "dividendsPaid": "-1659000000", "issuanceOfDebt": "0", "issuanceOfStock": "96500000", "repaymentOfDebt": "-900000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": "3099500000", "repurchaseOfStock": "-1969400000", "capitalExpenditures": "-553400000" } }, "revenue": 16498300000, "cost_of_revenue": 9461900000, "gross_profit": 7036400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3803200000, "depreciation_amortisation": 515100000, "ebitda": 4401100000, "interest_expense": 81900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2948900000, "net_income_continuing_ops": null, "net_income_to_common": 2948900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1436300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 54804900000, "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": 63068200000, "short_term_debt": 136400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55158700000, "long_term_debt": 2987100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3358000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3225300000, "shares_outstanding": 416100000, "operating_cash_flow": 3099500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -553400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1659000000, "share_repurchases": -1969400000, "shares_issued": 96500000, "net_debt_issued": -900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2546100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4401100000", "netIncome": "2948900000", "grossProfit": "7036400000", "totalRevenue": "16498300000", "costOfRevenue": "9461900000", "interestExpense": "81900000", "operatingIncome": "3803200000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "515100000" }, "balance": { "totalDebt": "3358000000", "totalAssets": "63068200000", "longTermDebt": "2987100000", "shortTermDebt": "136400000", "fiscalDateEnding": "2022-06-30", "totalLiabilities": null, "sharesOutstanding": "416100000", "totalCurrentAssets": "54804900000", "totalShareholderEquity": "3225300000", "totalCurrentLiabilities": "55158700000", "cashAndShortTermInvestments": "1436300000" }, "cashflow": { "freeCashFlow": "2546100000", "dividendsPaid": "-1659000000", "issuanceOfDebt": "0", "issuanceOfStock": "96500000", "repaymentOfDebt": "-900000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": "3099500000", "repurchaseOfStock": "-1969400000", "capitalExpenditures": "-553400000" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+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": 383900, "ticker_id": 13934, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": 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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "income_statement": { "revenue": 5939200000, "cost_of_revenue": 3072000000, "gross_profit": 2867200000, "ebit": 1785500000, "ebitda": 2006900000, "pretax_income": null, "tax_provision": null, "net_income": 1359800000, "net_income_to_common": 1359800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3228400000, "total_current_assets": 54234100000, "total_assets": 64484200000, "short_term_debt": null, "long_term_debt": 3977300000, "total_debt": 4295500000, "total_liabilities": null, "total_equity": 6350100000, "shares_outstanding": 400600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2238000000, "capital_expenditure": -193900000, "free_cash_flow": 2044100000, "dividends_paid": -687100000, "share_repurchases": -581400000, "shares_issued": 20000000, "net_debt_issued": -300000 }, "complete_fields": { "id": 383889, "ticker_id": 13934, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2006900000", "netIncome": "1359800000", "grossProfit": "2867200000", "totalRevenue": "5939200000", "costOfRevenue": "3072000000", "interestExpense": "78700000", "operatingIncome": "1785500000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "146400000" }, "balance": { "totalDebt": "4295500000", "totalAssets": "64484200000", "longTermDebt": "3977300000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "400600000", "totalCurrentAssets": "54234100000", "totalShareholderEquity": "6350100000", "totalCurrentLiabilities": "52019700000", "cashAndShortTermInvestments": "3228400000" }, "cashflow": { "freeCashFlow": "2044100000", "dividendsPaid": "-687100000", "issuanceOfDebt": "0", "issuanceOfStock": "20000000", "repaymentOfDebt": "-300000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "2238000000", "repurchaseOfStock": "-581400000", "capitalExpenditures": "-193900000" } }, "revenue": 5939200000, "cost_of_revenue": 3072000000, "gross_profit": 2867200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1785500000, "depreciation_amortisation": 146400000, "ebitda": 2006900000, "interest_expense": 78700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1359800000, "net_income_continuing_ops": null, "net_income_to_common": 1359800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3228400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 54234100000, "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": 64484200000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52019700000, "long_term_debt": 3977300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4295500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6350100000, "shares_outstanding": 400600000, "operating_cash_flow": 2238000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -193900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -687100000, "share_repurchases": -581400000, "shares_issued": 20000000, "net_debt_issued": -300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2044100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2006900000", "netIncome": "1359800000", "grossProfit": "2867200000", "totalRevenue": "5939200000", "costOfRevenue": "3072000000", "interestExpense": "78700000", "operatingIncome": "1785500000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "146400000" }, "balance": { "totalDebt": "4295500000", "totalAssets": "64484200000", "longTermDebt": "3977300000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "400600000", "totalCurrentAssets": "54234100000", "totalShareholderEquity": "6350100000", "totalCurrentLiabilities": "52019700000", "cashAndShortTermInvestments": "3228400000" }, "cashflow": { "freeCashFlow": "2044100000", "dividendsPaid": "-687100000", "issuanceOfDebt": "0", "issuanceOfStock": "20000000", "repaymentOfDebt": "-300000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "2238000000", "repurchaseOfStock": "-581400000", "capitalExpenditures": "-193900000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "income_statement": { "revenue": 5359300000, "cost_of_revenue": 2889700000, "gross_profit": 2469600000, "ebit": 1401500000, "ebitda": 1652900000, "pretax_income": null, "tax_provision": null, "net_income": 1062000000, "net_income_to_common": 1062000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2424700000, "total_current_assets": 74472100000, "total_assets": 84639400000, "short_term_debt": null, "long_term_debt": 3976400000, "total_debt": 4324000000, "total_liabilities": null, "total_equity": 6393000000, "shares_outstanding": 403000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1132900000, "capital_expenditure": -141500000, "free_cash_flow": 991400000, "dividends_paid": -629300000, "share_repurchases": -515800000, "shares_issued": 17800000, "net_debt_issued": -438700000 }, "complete_fields": { "id": 383890, "ticker_id": 13934, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1652900000", "netIncome": "1062000000", "grossProfit": "2469600000", "totalRevenue": "5359300000", "costOfRevenue": "2889700000", "interestExpense": "124100000", "operatingIncome": "1401500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "145600000" }, "balance": { "totalDebt": "4324000000", "totalAssets": "84639400000", "longTermDebt": "3976400000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "403000000", "totalCurrentAssets": "74472100000", "totalShareholderEquity": "6393000000", "totalCurrentLiabilities": "72141500000", "cashAndShortTermInvestments": "2424700000" }, "cashflow": { "freeCashFlow": "991400000", "dividendsPaid": "-629300000", "issuanceOfDebt": "-438500000", "issuanceOfStock": "17800000", "repaymentOfDebt": "-200000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1132900000", "repurchaseOfStock": "-515800000", "capitalExpenditures": "-141500000" } }, "revenue": 5359300000, "cost_of_revenue": 2889700000, "gross_profit": 2469600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1401500000, "depreciation_amortisation": 145600000, "ebitda": 1652900000, "interest_expense": 124100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1062000000, "net_income_continuing_ops": null, "net_income_to_common": 1062000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2424700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 74472100000, "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": 84639400000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72141500000, "long_term_debt": 3976400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4324000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6393000000, "shares_outstanding": 403000000, "operating_cash_flow": 1132900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -141500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -629300000, "share_repurchases": -515800000, "shares_issued": 17800000, "net_debt_issued": -438700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 991400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1652900000", "netIncome": "1062000000", "grossProfit": "2469600000", "totalRevenue": "5359300000", "costOfRevenue": "2889700000", "interestExpense": "124100000", "operatingIncome": "1401500000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "145600000" }, "balance": { "totalDebt": "4324000000", "totalAssets": "84639400000", "longTermDebt": "3976400000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "403000000", "totalCurrentAssets": "74472100000", "totalShareholderEquity": "6393000000", "totalCurrentLiabilities": "72141500000", "cashAndShortTermInvestments": "2424700000" }, "cashflow": { "freeCashFlow": "991400000", "dividendsPaid": "-629300000", "issuanceOfDebt": "-438500000", "issuanceOfStock": "17800000", "repaymentOfDebt": "-200000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1132900000", "repurchaseOfStock": "-515800000", "capitalExpenditures": "-141500000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "income_statement": { "revenue": 5175200000, "cost_of_revenue": 2836100000, "gross_profit": 2339100000, "ebit": 1332800000, "ebitda": 1589600000, "pretax_income": null, "tax_provision": null, "net_income": 1013000000, "net_income_to_common": 1013000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2478000000, "total_current_assets": 44202500000, "total_assets": 54320800000, "short_term_debt": 5208000000, "long_term_debt": 3975600000, "total_debt": 9525300000, "total_liabilities": null, "total_equity": 6373800000, "shares_outstanding": 404900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 642300000, "capital_expenditure": -140800000, "free_cash_flow": 501500000, "dividends_paid": -626700000, "share_repurchases": -366000000, "shares_issued": -57800000, "net_debt_issued": 438200000 }, "complete_fields": { "id": 383891, "ticker_id": 13934, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1589600000", "netIncome": "1013000000", "grossProfit": "2339100000", "totalRevenue": "5175200000", "costOfRevenue": "2836100000", "interestExpense": "135400000", "operatingIncome": "1332800000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "146700000" }, "balance": { "totalDebt": "9525300000", "totalAssets": "54320800000", "longTermDebt": "3975600000", "shortTermDebt": "5208000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "404900000", "totalCurrentAssets": "44202500000", "totalShareholderEquity": "6373800000", "totalCurrentLiabilities": "41932000000", "cashAndShortTermInvestments": "2478000000" }, "cashflow": { "freeCashFlow": "501500000", "dividendsPaid": "-626700000", "issuanceOfDebt": "438500000", "issuanceOfStock": "-57800000", "repaymentOfDebt": "-300000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "642300000", "repurchaseOfStock": "-366000000", "capitalExpenditures": "-140800000" } }, "revenue": 5175200000, "cost_of_revenue": 2836100000, "gross_profit": 2339100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1332800000, "depreciation_amortisation": 146700000, "ebitda": 1589600000, "interest_expense": 135400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1013000000, "net_income_continuing_ops": null, "net_income_to_common": 1013000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2478000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 44202500000, "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": 54320800000, "short_term_debt": 5208000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41932000000, "long_term_debt": 3975600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9525300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6373800000, "shares_outstanding": 404900000, "operating_cash_flow": 642300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -140800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -626700000, "share_repurchases": -366000000, "shares_issued": -57800000, "net_debt_issued": 438200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 501500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1589600000", "netIncome": "1013000000", "grossProfit": "2339100000", "totalRevenue": "5175200000", "costOfRevenue": "2836100000", "interestExpense": "135400000", "operatingIncome": "1332800000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "146700000" }, "balance": { "totalDebt": "9525300000", "totalAssets": "54320800000", "longTermDebt": "3975600000", "shortTermDebt": "5208000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "404900000", "totalCurrentAssets": "44202500000", "totalShareholderEquity": "6373800000", "totalCurrentLiabilities": "41932000000", "cashAndShortTermInvestments": "2478000000" }, "cashflow": { "freeCashFlow": "501500000", "dividendsPaid": "-626700000", "issuanceOfDebt": "438500000", "issuanceOfStock": "-57800000", "repaymentOfDebt": "-300000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "642300000", "repurchaseOfStock": "-366000000", "capitalExpenditures": "-140800000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "income_statement": { "revenue": 5126800000, "cost_of_revenue": 2816900000, "gross_profit": 2309900000, "ebit": 1206800000, "ebitda": 1450100000, "pretax_income": null, "tax_provision": null, "net_income": 910700000, "net_income_to_common": 910700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3347800000, "total_current_assets": 43252200000, "total_assets": 53369300000, "short_term_debt": 4769500000, "long_term_debt": 3974700000, "total_debt": 9065400000, "total_liabilities": null, "total_equity": 6188000000, "shares_outstanding": 405300000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1439200000, "capital_expenditure": -135600000, "free_cash_flow": 1303600000, "dividends_paid": -625800000, "share_repurchases": -324000000, "shares_issued": 32300000, "net_debt_issued": 5106800000 }, "complete_fields": { "id": 383892, "ticker_id": 13934, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1450100000", "netIncome": "910700000", "grossProfit": "2309900000", "totalRevenue": "5126800000", "costOfRevenue": "2816900000", "interestExpense": "113700000", "operatingIncome": "1206800000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "145700000" }, "balance": { "totalDebt": "9065400000", "totalAssets": "53369300000", "longTermDebt": "3974700000", "shortTermDebt": "4769500000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "405300000", "totalCurrentAssets": "43252200000", "totalShareholderEquity": "6188000000", "totalCurrentLiabilities": "41278300000", "cashAndShortTermInvestments": "3347800000" }, "cashflow": { "freeCashFlow": "1303600000", "dividendsPaid": "-625800000", "issuanceOfDebt": "5760900000", "issuanceOfStock": "32300000", "repaymentOfDebt": "-654100000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1439200000", "repurchaseOfStock": "-324000000", "capitalExpenditures": "-135600000" } }, "revenue": 5126800000, "cost_of_revenue": 2816900000, "gross_profit": 2309900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1206800000, "depreciation_amortisation": 145700000, "ebitda": 1450100000, "interest_expense": 113700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 910700000, "net_income_continuing_ops": null, "net_income_to_common": 910700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3347800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 43252200000, "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": 53369300000, "short_term_debt": 4769500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41278300000, "long_term_debt": 3974700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9065400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6188000000, "shares_outstanding": 405300000, "operating_cash_flow": 1439200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -135600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -625800000, "share_repurchases": -324000000, "shares_issued": 32300000, "net_debt_issued": 5106800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1303600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1450100000", "netIncome": "910700000", "grossProfit": "2309900000", "totalRevenue": "5126800000", "costOfRevenue": "2816900000", "interestExpense": "113700000", "operatingIncome": "1206800000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "145700000" }, "balance": { "totalDebt": "9065400000", "totalAssets": "53369300000", "longTermDebt": "3974700000", "shortTermDebt": "4769500000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "405300000", "totalCurrentAssets": "43252200000", "totalShareholderEquity": "6188000000", "totalCurrentLiabilities": "41278300000", "cashAndShortTermInvestments": "3347800000" }, "cashflow": { "freeCashFlow": "1303600000", "dividendsPaid": "-625800000", "issuanceOfDebt": "5760900000", "issuanceOfStock": "32300000", "repaymentOfDebt": "-654100000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1439200000", "repurchaseOfStock": "-324000000", "capitalExpenditures": "-135600000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "income_statement": { "revenue": 5553000000, "cost_of_revenue": 2904200000, "gross_profit": 2648800000, "ebit": 1633000000, "ebitda": 1843700000, "pretax_income": null, "tax_provision": null, "net_income": 1249500000, "net_income_to_common": 1249500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2680600000, "total_current_assets": 46536800000, "total_assets": 56448600000, "short_term_debt": 1000700000, "long_term_debt": 2982500000, "total_debt": 4266400000, "total_liabilities": null, "total_equity": 5855300000, "shares_outstanding": 406270893, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1525800000, "capital_expenditure": -137500000, "free_cash_flow": 1388300000, "dividends_paid": -628000000, "share_repurchases": -311600000, "shares_issued": 60100000, "net_debt_issued": -300000 }, "complete_fields": { "id": 383894, "ticker_id": 13934, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1843700000", "netIncome": "1249500000", "grossProfit": "2648800000", "totalRevenue": "5553000000", "costOfRevenue": "2904200000", "interestExpense": "74800000", "operatingIncome": "1633000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "147000000" }, "balance": { "totalDebt": "4266400000", "totalAssets": "56448600000", "longTermDebt": "2982500000", "shortTermDebt": "1000700000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "406270893", "totalCurrentAssets": "46536800000", "totalShareholderEquity": "5855300000", "totalCurrentLiabilities": "45845400000", "cashAndShortTermInvestments": "2680600000" }, "cashflow": { "freeCashFlow": "1388300000", "dividendsPaid": "-628000000", "issuanceOfDebt": "0", "issuanceOfStock": "60100000", "repaymentOfDebt": "-300000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1525800000", "repurchaseOfStock": "-311600000", "capitalExpenditures": "-137500000" } }, "revenue": 5553000000, "cost_of_revenue": 2904200000, "gross_profit": 2648800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1633000000, "depreciation_amortisation": 147000000, "ebitda": 1843700000, "interest_expense": 74800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1249500000, "net_income_continuing_ops": null, "net_income_to_common": 1249500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2680600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 46536800000, "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": 56448600000, "short_term_debt": 1000700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45845400000, "long_term_debt": 2982500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4266400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5855300000, "shares_outstanding": 406270893, "operating_cash_flow": 1525800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -137500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -628000000, "share_repurchases": -311600000, "shares_issued": 60100000, "net_debt_issued": -300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1388300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1843700000", "netIncome": "1249500000", "grossProfit": "2648800000", "totalRevenue": "5553000000", "costOfRevenue": "2904200000", "interestExpense": "74800000", "operatingIncome": "1633000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "147000000" }, "balance": { "totalDebt": "4266400000", "totalAssets": "56448600000", "longTermDebt": "2982500000", "shortTermDebt": "1000700000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "406270893", "totalCurrentAssets": "46536800000", "totalShareholderEquity": "5855300000", "totalCurrentLiabilities": "45845400000", "cashAndShortTermInvestments": "2680600000" }, "cashflow": { "freeCashFlow": "1388300000", "dividendsPaid": "-628000000", "issuanceOfDebt": "0", "issuanceOfStock": "60100000", "repaymentOfDebt": "-300000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1525800000", "repurchaseOfStock": "-311600000", "capitalExpenditures": "-137500000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+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": 1000500000, "long_term_debt": null, "total_debt": 1000500000, "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": 383895, "ticker_id": 13934, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+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": "1000500000", "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": null, "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": 1000500000, "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": 1000500000, "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": "1000500000", "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": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+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": 5375700000, "long_term_debt": null, "total_debt": 5375700000, "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": 383896, "ticker_id": 13934, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:40.797849+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "5375700000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 5375700000, "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": 5375700000, "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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "5375700000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "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" ] } } }