{ "ticker": { "uuid": "8b116b43-938a-41b5-a675-aae15d284321", "symbol": "VWSB", "name": "Vestas Wind Systems A/S", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/8b116b43-938a-41b5-a675-aae15d284321/", "api_url": "https://sharemaestro.com/factors/api/tickers/8b116b43-938a-41b5-a675-aae15d284321/" }, "ticker_metadata": { "id": 21168, "uuid": "8b116b43-938a-41b5-a675-aae15d284321", "symbol": "VWSB", "name": "Vestas Wind Systems A/S", "asset_type": "equity", "market_cap": 23530096640, "stock_exchange_id": 8, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "Vestas Wind Systems A/S engages in the design, manufacture, installation, and services of wind turbines the United States, Denmark, and internationally. It operates through two segments, Power Solutions and Service. The Power Solutions segment offers onshore and offshore wind power plants, wind turbines, development sites, etc. The Service segment engages in the sale of service contracts, spare parts, and related activities. Vestas Wind Systems A/S was founded in 1898 and is headquartered in Aarhus, Denmark.", "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": "8b116b43-938a-41b5-a675-aae15d284321", "symbol": "VWSB", "name": "Vestas Wind Systems A/S", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/8b116b43-938a-41b5-a675-aae15d284321/", "api_url": "https://sharemaestro.com/factors/api/tickers/8b116b43-938a-41b5-a675-aae15d284321/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.55, "value": 0.21, "quality": 0.73, "momentum": 0.88, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 23.08, "market_cap": 22755433276.36, "pe_ratio": 26.6145, "earnings_yield": 0.0376, "ebitda_to_ev": 0.0576, "shareholder_yield": 0.0153, "roe": 0.2183, "piotroski_f_score": 8, "momentum_12_1": 0.8503, "volatility_252d": 0.4264 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:48.240166+00:00", "batch_id": "" }, "size": { "price_close": 23.08, "market_cap": 22755433276.36, "market_cap_usd": 22755433276.36, "enterprise_value": 22500433276.36, "shares_outstanding": 985937317, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 26.6145, "pb_ratio": 5.8094, "ptbv_ratio": 5.8094, "ps_ratio": 1.1778, "pcf_ratio": 11.5568, "pfcf_ratio": 28.4443, "ev_ebitda": 17.3481, "ev_ebit": 19.0682, "ev_sales": 1.1646, "ev_fcf": 28.1255, "earnings_yield": 0.0376, "fcf_yield": 0.0356, "price_to_sales": 1.1778, "price_to_book": 5.8094, "price_to_cashflow": 11.5568, "ebitda_to_ev": 0.0576, "sales_yield": 0.8587 }, "yield": { "dividend_yield": 0.0033, "buyback_yield": 0.0121, "shareholder_yield": 0.0153, "debt_paydown_yield": 0, "total_yield": 0.0153 }, "quality": { "gross_margin": 0.135, "operating_margin": 0.0611, "net_margin": 0.0443, "ebitda_margin": 0.0671, "fcf_margin": 0.0414, "roe": 0.2183, "roa": 0.032, "roic": 0.2417, "roc_greenblatt": null, "asset_turnover": 0.7234, "cash_conversion": 0.9357, "accruals_ratio": -0.0417, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 1.1023, "revenue_stability_5y": 0.1178, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0977, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.1966, "debt_to_assets": 0.1477, "interest_coverage": 8.1379, "current_ratio": 1.0279, "quick_ratio": 1.0279, "net_debt": -255000000, "local_beta": 0.4805, "volatility_252d": 0.4264, "volatility_60d": 0.8151, "max_drawdown_12m": -0.1887, "risk_adjusted_momentum": 1.9942 }, "growth": { "revenue_growth_1y": 0.0883, "revenue_growth_3y_cagr": 0.0912, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.5833, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1436, "book_value_growth_1y": 0.1128, "revenue_growth": 0.0883, "earnings_growth": 0.5833 }, "momentum": { "price_return_1m": -0.1191, "price_return_3m": 0.129, "price_return_6m": 0.1189, "price_return_9m": 0.4188, "price_return_12m": 0.6299, "price_return_12m_ex1m": 0.8503, "momentum_6m": 0.1189, "momentum_12m": 0.6299, "momentum_12_1": 0.8503, "distance_from_52w_high": -0.1264, "distance_from_52w_low": 0.7183, "relative_strength": 0.6112 }, "raw_ttm": { "revenue_ttm": 19320000000, "gross_profit_ttm": 2609000000, "ebit_ttm": 1180000000, "ebitda_ttm": 1297000000, "net_income_ttm": 855000000, "eps_diluted_ttm": 0.8672, "operating_cash_flow_ttm": 1969000000, "capital_expenditure_ttm": -1169000000, "fcf_ttm": 800000000, "dividends_paid_ttm": -74000000, "share_repurchases_ttm": -275000000, "shares_issued_ttm": null, "interest_expense_ttm": 145000000, "cash_and_equivalents": 4199000000, "total_current_assets": 17634000000, "total_current_liabilities": 17155000000, "net_ppe": null, "total_assets": 26707000000, "total_debt": 3944000000, "total_equity": 3917000000, "net_working_capital": -2935000000, "book_value_per_share": 3.9729, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.9729 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 71, "rank_pb": 81, "rank_ptbv": 81, "rank_ps": 43, "rank_pcf": 55, "rank_ev_ebitda": 77, "rank_ev_ebit": 66, "rank_earnings_yield": 71, "rank_fcf_yield": 54, "rank_dividend_yield": 66, "rank_shareholder_yield": 60, "rank_total_yield": 72, "rank_roe": 23, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 93, "rank_fcf_margin": 64, "rank_piotroski": 12, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 16 }, "composites": { "value_composite": 79, "quality_composite": 27, "momentum_composite": 12, "growth_composite": 9, "yield_composite": 74, "svqf_composite": 79, "vc1_composite": 77, "vc2_composite": 77, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.3915, "os_score": 0.55, "value_percentile": 0.21, "quality_percentile": 0.73, "momentum_percentile": 0.88, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 80, "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": 8226, "ticker_id": 21168, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:48.240166+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.08, "market_cap": 22755433276.36, "market_cap_usd": 22755433276.36, "enterprise_value": 22500433276.36, "shares_outstanding": 985937317, "fx_rate_to_usd": null, "pe_ratio": 26.61454184, "pb_ratio": 5.80940344, "ptbv_ratio": 5.80940344, "ps_ratio": 1.17781746, "pcf_ratio": 11.55684778, "pfcf_ratio": 28.4442916, "ev_ebitda": 17.34805958, "ev_ebit": 19.06816379, "ev_sales": 1.1646187, "ev_fcf": 28.1255416, "earnings_yield": 0.03757344, "fcf_yield": 0.03555487, "dividend_yield": 0.00325197, "buyback_yield": 0.01208503, "shareholder_yield": 0.015337, "debt_paydown_yield": 0, "total_yield": 0.015337, "gross_margin": 0.13504141, "operating_margin": 0.0610766, "net_margin": 0.04425466, "ebitda_margin": 0.06713251, "fcf_margin": 0.04140787, "roe": 0.2182793, "roa": 0.03201408, "roic": 0.24167122, "roc_greenblatt": null, "asset_turnover": 0.72340585, "cash_conversion": 0.93567251, "accruals_ratio": -0.04171191, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.19660756, "debt_to_assets": 0.14767664, "interest_coverage": 8.13793103, "current_ratio": 1.02792189, "quick_ratio": 1.02792189, "net_debt": -255000000, "revenue_growth_1y": 0.08829141, "revenue_growth_3y_cagr": 0.09120353, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.58327486, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.14358539, "book_value_growth_1y": 0.11275557, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 1.102269, "revenue_stability_5y": 0.117805, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.119084, "price_return_3m": 0.12895664, "price_return_6m": 0.11885763, "price_return_9m": 0.41877829, "price_return_12m": 0.62994074, "price_return_12m_ex1m": 0.85027942, "distance_from_52w_high": -0.12641938, "distance_from_52w_low": 0.71833241, "relative_strength": 0.61123677, "local_beta": 0.4805, "volatility_252d": 0.426386, "volatility_60d": 0.815113, "max_drawdown_12m": -0.18867931, "revenue_ttm": 19320000000, "gross_profit_ttm": 2609000000, "ebit_ttm": 1180000000, "ebitda_ttm": 1297000000, "net_income_ttm": 855000000, "eps_diluted_ttm": 0.86719509, "operating_cash_flow_ttm": 1969000000, "capital_expenditure_ttm": -1169000000, "fcf_ttm": 800000000, "dividends_paid_ttm": -74000000, "share_repurchases_ttm": -275000000, "shares_issued_ttm": null, "interest_expense_ttm": 145000000, "cash_and_equivalents": 4199000000, "total_current_assets": 17634000000, "total_current_liabilities": 17155000000, "net_ppe": null, "total_assets": 26707000000, "total_debt": 3944000000, "total_equity": 3917000000, "net_working_capital": -2935000000, "book_value_per_share": 3.9728692, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.9728692, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 71, "rank_pb": 81, "rank_ptbv": 81, "rank_ps": 43, "rank_pcf": 55, "rank_ev_ebitda": 77, "rank_ev_ebit": 66, "rank_earnings_yield": 71, "rank_fcf_yield": 54, "rank_dividend_yield": 66, "rank_shareholder_yield": 60, "rank_total_yield": 72, "rank_roe": 23, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 93, "rank_fcf_margin": 64, "rank_piotroski": 12, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 16, "value_composite": 79, "quality_composite": 27, "momentum_composite": 12, "growth_composite": 9, "yield_composite": 74, "svqf_composite": 79, "vc1_composite": 77, "vc2_composite": 77, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 80, "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": 23.08, "os": 0.55, "value": 0.21, "quality": 0.73, "momentum": 0.88, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 26.6145, "earnings_yield": 0.0376, "shareholder_yield": 0.0153, "roe": 0.2183, "momentum_12_1": 0.8503, "complete_fields": { "id": 8226, "ticker_id": 21168, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:48.240166+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.08, "market_cap": 22755433276.36, "market_cap_usd": 22755433276.36, "enterprise_value": 22500433276.36, "shares_outstanding": 985937317, "fx_rate_to_usd": null, "pe_ratio": 26.61454184, "pb_ratio": 5.80940344, "ptbv_ratio": 5.80940344, "ps_ratio": 1.17781746, "pcf_ratio": 11.55684778, "pfcf_ratio": 28.4442916, "ev_ebitda": 17.34805958, "ev_ebit": 19.06816379, "ev_sales": 1.1646187, "ev_fcf": 28.1255416, "earnings_yield": 0.03757344, "fcf_yield": 0.03555487, "dividend_yield": 0.00325197, "buyback_yield": 0.01208503, "shareholder_yield": 0.015337, "debt_paydown_yield": 0, "total_yield": 0.015337, "gross_margin": 0.13504141, "operating_margin": 0.0610766, "net_margin": 0.04425466, "ebitda_margin": 0.06713251, "fcf_margin": 0.04140787, "roe": 0.2182793, "roa": 0.03201408, "roic": 0.24167122, "roc_greenblatt": null, "asset_turnover": 0.72340585, "cash_conversion": 0.93567251, "accruals_ratio": -0.04171191, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.19660756, "debt_to_assets": 0.14767664, "interest_coverage": 8.13793103, "current_ratio": 1.02792189, "quick_ratio": 1.02792189, "net_debt": -255000000, "revenue_growth_1y": 0.08829141, "revenue_growth_3y_cagr": 0.09120353, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.58327486, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.14358539, "book_value_growth_1y": 0.11275557, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 1.102269, "revenue_stability_5y": 0.117805, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.119084, "price_return_3m": 0.12895664, "price_return_6m": 0.11885763, "price_return_9m": 0.41877829, "price_return_12m": 0.62994074, "price_return_12m_ex1m": 0.85027942, "distance_from_52w_high": -0.12641938, "distance_from_52w_low": 0.71833241, "relative_strength": 0.61123677, "local_beta": 0.4805, "volatility_252d": 0.426386, "volatility_60d": 0.815113, "max_drawdown_12m": -0.18867931, "revenue_ttm": 19320000000, "gross_profit_ttm": 2609000000, "ebit_ttm": 1180000000, "ebitda_ttm": 1297000000, "net_income_ttm": 855000000, "eps_diluted_ttm": 0.86719509, "operating_cash_flow_ttm": 1969000000, "capital_expenditure_ttm": -1169000000, "fcf_ttm": 800000000, "dividends_paid_ttm": -74000000, "share_repurchases_ttm": -275000000, "shares_issued_ttm": null, "interest_expense_ttm": 145000000, "cash_and_equivalents": 4199000000, "total_current_assets": 17634000000, "total_current_liabilities": 17155000000, "net_ppe": null, "total_assets": 26707000000, "total_debt": 3944000000, "total_equity": 3917000000, "net_working_capital": -2935000000, "book_value_per_share": 3.9728692, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.9728692, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 71, "rank_pb": 81, "rank_ptbv": 81, "rank_ps": 43, "rank_pcf": 55, "rank_ev_ebitda": 77, "rank_ev_ebit": 66, "rank_earnings_yield": 71, "rank_fcf_yield": 54, "rank_dividend_yield": 66, "rank_shareholder_yield": 60, "rank_total_yield": 72, "rank_roe": 23, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 93, "rank_fcf_margin": 64, "rank_piotroski": 12, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 16, "value_composite": 79, "quality_composite": 27, "momentum_composite": 12, "growth_composite": 9, "yield_composite": 74, "svqf_composite": 79, "vc1_composite": 77, "vc2_composite": 77, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 80, "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": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "income_statement": { "revenue": 18822000000, "cost_of_revenue": 16325000000, "gross_profit": 2497000000, "ebit": 1067000000, "ebitda": 2243000000, "pretax_income": null, "tax_provision": null, "net_income": 778000000, "net_income_to_common": 778000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4367000000, "total_current_assets": 16836000000, "total_assets": 25732000000, "short_term_debt": 782000000, "long_term_debt": 2592000000, "total_debt": 3374000000, "total_liabilities": null, "total_equity": 3867000000, "shares_outstanding": 990417317, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2286000000, "capital_expenditure": -1278000000, "free_cash_flow": 1008000000, "dividends_paid": -74000000, "share_repurchases": -282000000, "shares_issued": null, "net_debt_issued": 28000000 }, "complete_fields": { "id": 390528, "ticker_id": 21168, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2243000000", "netIncome": "778000000", "grossProfit": "2497000000", "totalRevenue": "18822000000", "costOfRevenue": "16325000000", "interestExpense": "145000000", "operatingIncome": "1067000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "424000000", "depreciationAndAmortization": "1059000000" }, "balance": { "totalDebt": "3374000000", "totalAssets": "25732000000", "longTermDebt": "2592000000", "shortTermDebt": "782000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "990417317", "totalCurrentAssets": "16836000000", "totalShareholderEquity": "3867000000", "totalCurrentLiabilities": "16847000000", "cashAndShortTermInvestments": "4367000000" }, "cashflow": { "freeCashFlow": "1008000000", "dividendsPaid": "-74000000", "issuanceOfDebt": "150000000", "issuanceOfStock": null, "repaymentOfDebt": "-122000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2286000000", "repurchaseOfStock": "-282000000", "capitalExpenditures": "-1278000000" } }, "revenue": 18822000000, "cost_of_revenue": 16325000000, "gross_profit": 2497000000, "research_and_development": 424000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1067000000, "depreciation_amortisation": 1059000000, "ebitda": 2243000000, "interest_expense": 145000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 778000000, "net_income_continuing_ops": null, "net_income_to_common": 778000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4367000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16836000000, "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": 25732000000, "short_term_debt": 782000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16847000000, "long_term_debt": 2592000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3374000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3867000000, "shares_outstanding": 990417317, "operating_cash_flow": 2286000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1278000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -74000000, "share_repurchases": -282000000, "shares_issued": null, "net_debt_issued": 28000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1008000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2243000000", "netIncome": "778000000", "grossProfit": "2497000000", "totalRevenue": "18822000000", "costOfRevenue": "16325000000", "interestExpense": "145000000", "operatingIncome": "1067000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "424000000", "depreciationAndAmortization": "1059000000" }, "balance": { "totalDebt": "3374000000", "totalAssets": "25732000000", "longTermDebt": "2592000000", "shortTermDebt": "782000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "990417317", "totalCurrentAssets": "16836000000", "totalShareholderEquity": "3867000000", "totalCurrentLiabilities": "16847000000", "cashAndShortTermInvestments": "4367000000" }, "cashflow": { "freeCashFlow": "1008000000", "dividendsPaid": "-74000000", "issuanceOfDebt": "150000000", "issuanceOfStock": null, "repaymentOfDebt": "-122000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2286000000", "repurchaseOfStock": "-282000000", "capitalExpenditures": "-1278000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "income_statement": { "revenue": 17295000000, "cost_of_revenue": 15238000000, "gross_profit": 2057000000, "ebit": 739000000, "ebitda": 1761000000, "pretax_income": null, "tax_provision": null, "net_income": 499000000, "net_income_to_common": 499000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3785000000, "total_current_assets": 16089000000, "total_assets": 24644000000, "short_term_debt": 200000000, "long_term_debt": 3071000000, "total_debt": 3271000000, "total_liabilities": null, "total_equity": 3529000000, "shares_outstanding": 1005762617, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2332000000, "capital_expenditure": -1155000000, "free_cash_flow": 1177000000, "dividends_paid": null, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -261000000 }, "complete_fields": { "id": 390533, "ticker_id": 21168, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1761000000", "netIncome": "499000000", "grossProfit": "2057000000", "totalRevenue": "17295000000", "costOfRevenue": "15238000000", "interestExpense": "194000000", "operatingIncome": "739000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "380000000", "depreciationAndAmortization": "862000000" }, "balance": { "totalDebt": "3271000000", "totalAssets": "24644000000", "longTermDebt": "3071000000", "shortTermDebt": "200000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1005762617", "totalCurrentAssets": "16089000000", "totalShareholderEquity": "3529000000", "totalCurrentLiabilities": "15480000000", "cashAndShortTermInvestments": "3785000000" }, "cashflow": { "freeCashFlow": "1177000000", "dividendsPaid": null, "issuanceOfDebt": "84000000", "issuanceOfStock": null, "repaymentOfDebt": "-345000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "2332000000", "repurchaseOfStock": "-40000000", "capitalExpenditures": "-1155000000" } }, "revenue": 17295000000, "cost_of_revenue": 15238000000, "gross_profit": 2057000000, "research_and_development": 380000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 739000000, "depreciation_amortisation": 862000000, "ebitda": 1761000000, "interest_expense": 194000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 499000000, "net_income_continuing_ops": null, "net_income_to_common": 499000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3785000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16089000000, "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": 24644000000, "short_term_debt": 200000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15480000000, "long_term_debt": 3071000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3271000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3529000000, "shares_outstanding": 1005762617, "operating_cash_flow": 2332000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1155000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -40000000, "shares_issued": null, "net_debt_issued": -261000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1177000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1761000000", "netIncome": "499000000", "grossProfit": "2057000000", "totalRevenue": "17295000000", "costOfRevenue": "15238000000", "interestExpense": "194000000", "operatingIncome": "739000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "380000000", "depreciationAndAmortization": "862000000" }, "balance": { "totalDebt": "3271000000", "totalAssets": "24644000000", "longTermDebt": "3071000000", "shortTermDebt": "200000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1005762617", "totalCurrentAssets": "16089000000", "totalShareholderEquity": "3529000000", "totalCurrentLiabilities": "15480000000", "cashAndShortTermInvestments": "3785000000" }, "cashflow": { "freeCashFlow": "1177000000", "dividendsPaid": null, "issuanceOfDebt": "84000000", "issuanceOfStock": null, "repaymentOfDebt": "-345000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "2332000000", "repurchaseOfStock": "-40000000", "capitalExpenditures": "-1155000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "income_statement": { "revenue": 15382000000, "cost_of_revenue": 14099000000, "gross_profit": 1283000000, "ebit": 36000000, "ebitda": 1126000000, "pretax_income": null, "tax_provision": null, "net_income": 77000000, "net_income_to_common": 77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3288000000, "total_current_assets": 14921000000, "total_assets": 22514000000, "short_term_debt": 163000000, "long_term_debt": 3224000000, "total_debt": 3387000000, "total_liabilities": null, "total_equity": 3027000000, "shares_outstanding": 1006473655, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1027000000, "capital_expenditure": -892000000, "free_cash_flow": 135000000, "dividends_paid": null, "share_repurchases": -11000000, "shares_issued": null, "net_debt_issued": 916000000 }, "complete_fields": { "id": 390535, "ticker_id": 21168, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1126000000", "netIncome": "77000000", "grossProfit": "1283000000", "totalRevenue": "15382000000", "costOfRevenue": "14099000000", "interestExpense": "235000000", "operatingIncome": "36000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "371000000", "depreciationAndAmortization": "789000000" }, "balance": { "totalDebt": "3387000000", "totalAssets": "22514000000", "longTermDebt": "3224000000", "shortTermDebt": "163000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1006473655", "totalCurrentAssets": "14921000000", "totalShareholderEquity": "3027000000", "totalCurrentLiabilities": "14020000000", "cashAndShortTermInvestments": "3288000000" }, "cashflow": { "freeCashFlow": "135000000", "dividendsPaid": null, "issuanceOfDebt": "1137000000", "issuanceOfStock": null, "repaymentOfDebt": "-221000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1027000000", "repurchaseOfStock": "-11000000", "capitalExpenditures": "-892000000" } }, "revenue": 15382000000, "cost_of_revenue": 14099000000, "gross_profit": 1283000000, "research_and_development": 371000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36000000, "depreciation_amortisation": 789000000, "ebitda": 1126000000, "interest_expense": 235000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 77000000, "net_income_continuing_ops": null, "net_income_to_common": 77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3288000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14921000000, "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": 22514000000, "short_term_debt": 163000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14020000000, "long_term_debt": 3224000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3387000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3027000000, "shares_outstanding": 1006473655, "operating_cash_flow": 1027000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -892000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -11000000, "shares_issued": null, "net_debt_issued": 916000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 135000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1126000000", "netIncome": "77000000", "grossProfit": "1283000000", "totalRevenue": "15382000000", "costOfRevenue": "14099000000", "interestExpense": "235000000", "operatingIncome": "36000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "371000000", "depreciationAndAmortization": "789000000" }, "balance": { "totalDebt": "3387000000", "totalAssets": "22514000000", "longTermDebt": "3224000000", "shortTermDebt": "163000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1006473655", "totalCurrentAssets": "14921000000", "totalShareholderEquity": "3027000000", "totalCurrentLiabilities": "14020000000", "cashAndShortTermInvestments": "3288000000" }, "cashflow": { "freeCashFlow": "135000000", "dividendsPaid": null, "issuanceOfDebt": "1137000000", "issuanceOfStock": null, "repaymentOfDebt": "-221000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1027000000", "repurchaseOfStock": "-11000000", "capitalExpenditures": "-892000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "income_statement": { "revenue": 14486000000, "cost_of_revenue": 14368000000, "gross_profit": 118000000, "ebit": -1152000000, "ebitda": -545000000, "pretax_income": null, "tax_provision": null, "net_income": -1572000000, "net_income_to_common": -1572000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2352000000, "total_current_assets": 13628000000, "total_assets": 20090000000, "short_term_debt": 248000000, "long_term_debt": 2179000000, "total_debt": 2427000000, "total_liabilities": null, "total_equity": 3044000000, "shares_outstanding": 1006177558, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -195000000, "capital_expenditure": -819000000, "free_cash_flow": -1014000000, "dividends_paid": -50000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 1043000000 }, "complete_fields": { "id": 390536, "ticker_id": 21168, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-545000000", "netIncome": "-1572000000", "grossProfit": "118000000", "totalRevenue": "14486000000", "costOfRevenue": "14368000000", "interestExpense": "63000000", "operatingIncome": "-1152000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "457000000", "depreciationAndAmortization": "1088000000" }, "balance": { "totalDebt": "2427000000", "totalAssets": "20090000000", "longTermDebt": "2179000000", "shortTermDebt": "248000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1006177558", "totalCurrentAssets": "13628000000", "totalShareholderEquity": "3044000000", "totalCurrentLiabilities": "13513000000", "cashAndShortTermInvestments": "2352000000" }, "cashflow": { "freeCashFlow": "-1014000000", "dividendsPaid": "-50000000", "issuanceOfDebt": "1756000000", "issuanceOfStock": null, "repaymentOfDebt": "-713000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-195000000", "repurchaseOfStock": "0", "capitalExpenditures": "-819000000" } }, "revenue": 14486000000, "cost_of_revenue": 14368000000, "gross_profit": 118000000, "research_and_development": 457000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1152000000, "depreciation_amortisation": 1088000000, "ebitda": -545000000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1572000000, "net_income_continuing_ops": null, "net_income_to_common": -1572000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2352000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13628000000, "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": 20090000000, "short_term_debt": 248000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13513000000, "long_term_debt": 2179000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2427000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3044000000, "shares_outstanding": 1006177558, "operating_cash_flow": -195000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -819000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -50000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 1043000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1014000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-545000000", "netIncome": "-1572000000", "grossProfit": "118000000", "totalRevenue": "14486000000", "costOfRevenue": "14368000000", "interestExpense": "63000000", "operatingIncome": "-1152000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "457000000", "depreciationAndAmortization": "1088000000" }, "balance": { "totalDebt": "2427000000", "totalAssets": "20090000000", "longTermDebt": "2179000000", "shortTermDebt": "248000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1006177558", "totalCurrentAssets": "13628000000", "totalShareholderEquity": "3044000000", "totalCurrentLiabilities": "13513000000", "cashAndShortTermInvestments": "2352000000" }, "cashflow": { "freeCashFlow": "-1014000000", "dividendsPaid": "-50000000", "issuanceOfDebt": "1756000000", "issuanceOfStock": null, "repaymentOfDebt": "-713000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "-195000000", "repurchaseOfStock": "0", "capitalExpenditures": "-819000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+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": -228000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390537, "ticker_id": 21168, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+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": "-228000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -228000000, "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": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-228000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "income_statement": { "revenue": 3966000000, "cost_of_revenue": 3495000000, "gross_profit": 471000000, "ebit": 127000000, "ebitda": 127000000, "pretax_income": null, "tax_provision": null, "net_income": 82000000, "net_income_to_common": 82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4199000000, "total_current_assets": 17634000000, "total_assets": 26707000000, "short_term_debt": 785000000, "long_term_debt": 3159000000, "total_debt": 3944000000, "total_liabilities": null, "total_equity": 3917000000, "shares_outstanding": 985937317, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -289000000, "capital_expenditure": -198000000, "free_cash_flow": -487000000, "dividends_paid": null, "share_repurchases": -93000000, "shares_issued": null, "net_debt_issued": 469000000 }, "complete_fields": { "id": 390526, "ticker_id": 21168, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "127000000", "netIncome": "82000000", "grossProfit": "471000000", "totalRevenue": "3966000000", "costOfRevenue": "3495000000", "interestExpense": null, "operatingIncome": "127000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "102000000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "3944000000", "totalAssets": "26707000000", "longTermDebt": "3159000000", "shortTermDebt": "785000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "985937317", "totalCurrentAssets": "17634000000", "totalShareholderEquity": "3917000000", "totalCurrentLiabilities": "17155000000", "cashAndShortTermInvestments": "4199000000" }, "cashflow": { "freeCashFlow": "-487000000", "dividendsPaid": null, "issuanceOfDebt": "507000000", "issuanceOfStock": null, "repaymentOfDebt": "-38000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-289000000", "repurchaseOfStock": "-93000000", "capitalExpenditures": "-198000000" } }, "revenue": 3966000000, "cost_of_revenue": 3495000000, "gross_profit": 471000000, "research_and_development": 102000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127000000, "depreciation_amortisation": null, "ebitda": 127000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 82000000, "net_income_continuing_ops": null, "net_income_to_common": 82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4199000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 17634000000, "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": 26707000000, "short_term_debt": 785000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17155000000, "long_term_debt": 3159000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3944000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3917000000, "shares_outstanding": 985937317, "operating_cash_flow": -289000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -198000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -93000000, "shares_issued": null, "net_debt_issued": 469000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -487000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "127000000", "netIncome": "82000000", "grossProfit": "471000000", "totalRevenue": "3966000000", "costOfRevenue": "3495000000", "interestExpense": null, "operatingIncome": "127000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "102000000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "3944000000", "totalAssets": "26707000000", "longTermDebt": "3159000000", "shortTermDebt": "785000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "985937317", "totalCurrentAssets": "17634000000", "totalShareholderEquity": "3917000000", "totalCurrentLiabilities": "17155000000", "cashAndShortTermInvestments": "4199000000" }, "cashflow": { "freeCashFlow": "-487000000", "dividendsPaid": null, "issuanceOfDebt": "507000000", "issuanceOfStock": null, "repaymentOfDebt": "-38000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-289000000", "repurchaseOfStock": "-93000000", "capitalExpenditures": "-198000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "income_statement": { "revenue": 6270000000, "cost_of_revenue": 5321000000, "gross_profit": 949000000, "ebit": 580000000, "ebitda": 697000000, "pretax_income": null, "tax_provision": null, "net_income": 439000000, "net_income_to_common": 439000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4367000000, "total_current_assets": 16836000000, "total_assets": 25732000000, "short_term_debt": 782000000, "long_term_debt": 2592000000, "total_debt": 3374000000, "total_liabilities": null, "total_equity": 3867000000, "shares_outstanding": 990417317, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1298000000, "capital_expenditure": -409000000, "free_cash_flow": 889000000, "dividends_paid": 0, "share_repurchases": -150000000, "shares_issued": null, "net_debt_issued": 4000000 }, "complete_fields": { "id": 390527, "ticker_id": 21168, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "697000000", "netIncome": "439000000", "grossProfit": "949000000", "totalRevenue": "6270000000", "costOfRevenue": "5321000000", "interestExpense": null, "operatingIncome": "580000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "73000000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "3374000000", "totalAssets": "25732000000", "longTermDebt": "2592000000", "shortTermDebt": "782000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "990417317", "totalCurrentAssets": "16836000000", "totalShareholderEquity": "3867000000", "totalCurrentLiabilities": "16847000000", "cashAndShortTermInvestments": "4367000000" }, "cashflow": { "freeCashFlow": "889000000", "dividendsPaid": "0", "issuanceOfDebt": "23000000", "issuanceOfStock": null, "repaymentOfDebt": "-19000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1298000000", "repurchaseOfStock": "-150000000", "capitalExpenditures": "-409000000" } }, "revenue": 6270000000, "cost_of_revenue": 5321000000, "gross_profit": 949000000, "research_and_development": 73000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 580000000, "depreciation_amortisation": null, "ebitda": 697000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 439000000, "net_income_continuing_ops": null, "net_income_to_common": 439000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4367000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16836000000, "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": 25732000000, "short_term_debt": 782000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16847000000, "long_term_debt": 2592000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3374000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3867000000, "shares_outstanding": 990417317, "operating_cash_flow": 1298000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -409000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -150000000, "shares_issued": null, "net_debt_issued": 4000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 889000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "697000000", "netIncome": "439000000", "grossProfit": "949000000", "totalRevenue": "6270000000", "costOfRevenue": "5321000000", "interestExpense": null, "operatingIncome": "580000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "73000000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "3374000000", "totalAssets": "25732000000", "longTermDebt": "2592000000", "shortTermDebt": "782000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "990417317", "totalCurrentAssets": "16836000000", "totalShareholderEquity": "3867000000", "totalCurrentLiabilities": "16847000000", "cashAndShortTermInvestments": "4367000000" }, "cashflow": { "freeCashFlow": "889000000", "dividendsPaid": "0", "issuanceOfDebt": "23000000", "issuanceOfStock": null, "repaymentOfDebt": "-19000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1298000000", "repurchaseOfStock": "-150000000", "capitalExpenditures": "-409000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "income_statement": { "revenue": 5339000000, "cost_of_revenue": 4567000000, "gross_profit": 772000000, "ebit": 416000000, "ebitda": 416000000, "pretax_income": null, "tax_provision": null, "net_income": 302000000, "net_income_to_common": 302000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3523000000, "total_current_assets": 16756000000, "total_assets": 25918000000, "short_term_debt": 749000000, "long_term_debt": 2589000000, "total_debt": 3338000000, "total_liabilities": null, "total_equity": 3467000000, "shares_outstanding": 997510117, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 840000000, "capital_expenditure": -274000000, "free_cash_flow": 566000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -7000000 }, "complete_fields": { "id": 390529, "ticker_id": 21168, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "416000000", "netIncome": "302000000", "grossProfit": "772000000", "totalRevenue": "5339000000", "costOfRevenue": "4567000000", "interestExpense": null, "operatingIncome": "416000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "122000000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "3338000000", "totalAssets": "25918000000", "longTermDebt": "2589000000", "shortTermDebt": "749000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "997510117", "totalCurrentAssets": "16756000000", "totalShareholderEquity": "3467000000", "totalCurrentLiabilities": "17267000000", "cashAndShortTermInvestments": "3523000000" }, "cashflow": { "freeCashFlow": "566000000", "dividendsPaid": null, "issuanceOfDebt": "44000000", "issuanceOfStock": null, "repaymentOfDebt": "-51000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "840000000", "repurchaseOfStock": "0", "capitalExpenditures": "-274000000" } }, "revenue": 5339000000, "cost_of_revenue": 4567000000, "gross_profit": 772000000, "research_and_development": 122000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 416000000, "depreciation_amortisation": null, "ebitda": 416000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 302000000, "net_income_continuing_ops": null, "net_income_to_common": 302000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3523000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16756000000, "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": 25918000000, "short_term_debt": 749000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17267000000, "long_term_debt": 2589000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3338000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3467000000, "shares_outstanding": 997510117, "operating_cash_flow": 840000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -274000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -7000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 566000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "416000000", "netIncome": "302000000", "grossProfit": "772000000", "totalRevenue": "5339000000", "costOfRevenue": "4567000000", "interestExpense": null, "operatingIncome": "416000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "122000000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "3338000000", "totalAssets": "25918000000", "longTermDebt": "2589000000", "shortTermDebt": "749000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "997510117", "totalCurrentAssets": "16756000000", "totalShareholderEquity": "3467000000", "totalCurrentLiabilities": "17267000000", "cashAndShortTermInvestments": "3523000000" }, "cashflow": { "freeCashFlow": "566000000", "dividendsPaid": null, "issuanceOfDebt": "44000000", "issuanceOfStock": null, "repaymentOfDebt": "-51000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "840000000", "repurchaseOfStock": "0", "capitalExpenditures": "-274000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "income_statement": { "revenue": 3745000000, "cost_of_revenue": 3328000000, "gross_profit": 417000000, "ebit": 57000000, "ebitda": 57000000, "pretax_income": null, "tax_provision": null, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3029000000, "total_current_assets": 16500000000, "total_assets": 25549000000, "short_term_debt": 746000000, "long_term_debt": 2612000000, "total_debt": 3358000000, "total_liabilities": null, "total_equity": 3107000000, "shares_outstanding": 1000489617, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 120000000, "capital_expenditure": -288000000, "free_cash_flow": -168000000, "dividends_paid": -74000000, "share_repurchases": -32000000, "shares_issued": null, "net_debt_issued": -4000000 }, "complete_fields": { "id": 390530, "ticker_id": 21168, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "57000000", "netIncome": "32000000", "grossProfit": "417000000", "totalRevenue": "3745000000", "costOfRevenue": "3328000000", "interestExpense": null, "operatingIncome": "57000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "119000000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "3358000000", "totalAssets": "25549000000", "longTermDebt": "2612000000", "shortTermDebt": "746000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1000489617", "totalCurrentAssets": "16500000000", "totalShareholderEquity": "3107000000", "totalCurrentLiabilities": "17206000000", "cashAndShortTermInvestments": "3029000000" }, "cashflow": { "freeCashFlow": "-168000000", "dividendsPaid": "-74000000", "issuanceOfDebt": "16000000", "issuanceOfStock": null, "repaymentOfDebt": "-20000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "120000000", "repurchaseOfStock": "-32000000", "capitalExpenditures": "-288000000" } }, "revenue": 3745000000, "cost_of_revenue": 3328000000, "gross_profit": 417000000, "research_and_development": 119000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57000000, "depreciation_amortisation": null, "ebitda": 57000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 32000000, "net_income_continuing_ops": null, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3029000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16500000000, "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": 25549000000, "short_term_debt": 746000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17206000000, "long_term_debt": 2612000000, "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": 3107000000, "shares_outstanding": 1000489617, "operating_cash_flow": 120000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -288000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -74000000, "share_repurchases": -32000000, "shares_issued": null, "net_debt_issued": -4000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -168000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "57000000", "netIncome": "32000000", "grossProfit": "417000000", "totalRevenue": "3745000000", "costOfRevenue": "3328000000", "interestExpense": null, "operatingIncome": "57000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "119000000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "3358000000", "totalAssets": "25549000000", "longTermDebt": "2612000000", "shortTermDebt": "746000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1000489617", "totalCurrentAssets": "16500000000", "totalShareholderEquity": "3107000000", "totalCurrentLiabilities": "17206000000", "cashAndShortTermInvestments": "3029000000" }, "cashflow": { "freeCashFlow": "-168000000", "dividendsPaid": "-74000000", "issuanceOfDebt": "16000000", "issuanceOfStock": null, "repaymentOfDebt": "-20000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "120000000", "repurchaseOfStock": "-32000000", "capitalExpenditures": "-288000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "income_statement": { "revenue": 3468000000, "cost_of_revenue": 3109000000, "gross_profit": 359000000, "ebit": 14000000, "ebitda": 14000000, "pretax_income": null, "tax_provision": null, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3375000000, "total_current_assets": 16443000000, "total_assets": 25277000000, "short_term_debt": 247000000, "long_term_debt": 3085000000, "total_debt": 3332000000, "total_liabilities": null, "total_equity": 3352000000, "shares_outstanding": 1000489617, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28000000, "capital_expenditure": -307000000, "free_cash_flow": -279000000, "dividends_paid": null, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": 35000000 }, "complete_fields": { "id": 390531, "ticker_id": 21168, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14000000", "netIncome": "5000000", "grossProfit": "359000000", "totalRevenue": "3468000000", "costOfRevenue": "3109000000", "interestExpense": null, "operatingIncome": "14000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "110000000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "3332000000", "totalAssets": "25277000000", "longTermDebt": "3085000000", "shortTermDebt": "247000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "1000489617", "totalCurrentAssets": "16443000000", "totalShareholderEquity": "3352000000", "totalCurrentLiabilities": "16198000000", "cashAndShortTermInvestments": "3375000000" }, "cashflow": { "freeCashFlow": "-279000000", "dividendsPaid": null, "issuanceOfDebt": "67000000", "issuanceOfStock": null, "repaymentOfDebt": "-32000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "28000000", "repurchaseOfStock": "-100000000", "capitalExpenditures": "-307000000" } }, "revenue": 3468000000, "cost_of_revenue": 3109000000, "gross_profit": 359000000, "research_and_development": 110000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14000000, "depreciation_amortisation": null, "ebitda": 14000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5000000, "net_income_continuing_ops": null, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3375000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16443000000, "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": 25277000000, "short_term_debt": 247000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16198000000, "long_term_debt": 3085000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3332000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3352000000, "shares_outstanding": 1000489617, "operating_cash_flow": 28000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -307000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": 35000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -279000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14000000", "netIncome": "5000000", "grossProfit": "359000000", "totalRevenue": "3468000000", "costOfRevenue": "3109000000", "interestExpense": null, "operatingIncome": "14000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "110000000", "depreciationAndAmortization": null }, "balance": { "totalDebt": "3332000000", "totalAssets": "25277000000", "longTermDebt": "3085000000", "shortTermDebt": "247000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "1000489617", "totalCurrentAssets": "16443000000", "totalShareholderEquity": "3352000000", "totalCurrentLiabilities": "16198000000", "cashAndShortTermInvestments": "3375000000" }, "cashflow": { "freeCashFlow": "-279000000", "dividendsPaid": null, "issuanceOfDebt": "67000000", "issuanceOfStock": null, "repaymentOfDebt": "-32000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "28000000", "repurchaseOfStock": "-100000000", "capitalExpenditures": "-307000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+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": 390532, "ticker_id": 21168, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": 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": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": 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": "2026-06-07T12:24:16.934486+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": 390534, "ticker_id": 21168, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:16.934486+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": 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": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" ] } } }