{ "ticker": { "uuid": "8b7026d6-56f1-4fdf-8f77-1fadd61ea805", "symbol": "HCL", "name": "Hecla Mining Company", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Other Precious Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/8b7026d6-56f1-4fdf-8f77-1fadd61ea805/", "api_url": "https://sharemaestro.com/factors/api/tickers/8b7026d6-56f1-4fdf-8f77-1fadd61ea805/" }, "ticker_metadata": { "id": 18925, "uuid": "8b7026d6-56f1-4fdf-8f77-1fadd61ea805", "symbol": "HCL", "name": "Hecla Mining Company", "asset_type": "equity", "market_cap": 10161292288, "stock_exchange_id": 8, "industry": "Other Precious Metals & Mining", "sector": "Basic Materials", "description": "Hecla Mining Company, together with its subsidiaries, provides precious and base metals in the United States, Canada, Japan, Korea, China, and internationally. The company mines for silver, gold, lead, and zinc concentrates, as well as carbon material containing silver and gold for custom smelters, metal traders, and third-party processors; and unrefined dor\u00e9 containing silver and gold. The company was incorporated in 1891 and is headquartered in Coeur d'Alene, Idaho.", "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": "8b7026d6-56f1-4fdf-8f77-1fadd61ea805", "symbol": "HCL", "name": "Hecla Mining Company", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Other Precious Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/8b7026d6-56f1-4fdf-8f77-1fadd61ea805/", "api_url": "https://sharemaestro.com/factors/api/tickers/8b7026d6-56f1-4fdf-8f77-1fadd61ea805/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.77, "value": 0.25, "quality": 0.96, "momentum": 0.95, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 13.06, "market_cap": 8758221961.34, "pe_ratio": 31.9863, "earnings_yield": 0.0313, "ebitda_to_ev": 0.1013, "shareholder_yield": -0.0235, "roe": 0.1065, "piotroski_f_score": 8, "momentum_12_1": 1.8106, "volatility_252d": 0.7818 }, "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": "2026-06-07T12:30:10.782310+00:00", "batch_id": "" }, "size": { "price_close": 13.06, "market_cap": 8758221961.34, "market_cap_usd": 8758221961.34, "enterprise_value": 8436918961.34, "shares_outstanding": 670614239, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 31.9863, "pb_ratio": 3.4068, "ptbv_ratio": 3.4068, "ps_ratio": 5.5674, "pcf_ratio": 12.1449, "pfcf_ratio": 18.741, "ev_ebitda": 9.8696, "ev_ebit": 11.9188, "ev_sales": 5.3632, "ev_fcf": 18.0535, "earnings_yield": 0.0313, "fcf_yield": 0.0554, "price_to_sales": 5.5674, "price_to_book": 3.4068, "price_to_cashflow": 12.1449, "ebitda_to_ev": 0.1013, "sales_yield": 0.1865 }, "yield": { "dividend_yield": 0.0012, "buyback_yield": -0.0247, "shareholder_yield": -0.0235, "debt_paydown_yield": 0.0345, "total_yield": 0.0111 }, "quality": { "gross_margin": 0.5095, "operating_margin": 0.45, "net_margin": 0.1741, "ebitda_margin": 0.5434, "fcf_margin": 0.2971, "roe": 0.1065, "roa": 0.0811, "roic": 0.236, "roc_greenblatt": null, "asset_turnover": 0.4659, "cash_conversion": 1.7068, "accruals_ratio": -0.1325, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.9916, "revenue_stability_5y": 0.35, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2374, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.3759, "debt_to_assets": 0.0789, "interest_coverage": 19.836, "current_ratio": 4.9401, "quick_ratio": 4.9401, "net_debt": -321303000, "local_beta": 2.0743, "volatility_252d": 0.7818, "volatility_60d": 1.7049, "max_drawdown_12m": -0.5175, "risk_adjusted_momentum": 2.3158 }, "growth": { "revenue_growth_1y": 0.5303, "revenue_growth_3y_cagr": 0.2556, "revenue_growth_5y_cagr": null, "eps_growth_1y": 7.4689, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 80.968, "book_value_growth_1y": 0.1976, "revenue_growth": 0.5303, "earnings_growth": 7.4689 }, "momentum": { "price_return_1m": -0.1658, "price_return_3m": -0.2618, "price_return_6m": -0.0976, "price_return_9m": 0.7207, "price_return_12m": 1.3445, "price_return_12m_ex1m": 1.8106, "momentum_6m": -0.0976, "momentum_12m": 1.3445, "momentum_12_1": 1.8106, "distance_from_52w_high": -0.5175, "distance_from_52w_low": 1.6356, "relative_strength": 1.3258 }, "raw_ttm": { "revenue_ttm": 1573113000, "gross_profit_ttm": 801454000, "ebit_ttm": 707866000, "ebitda_ttm": 854836000, "net_income_ttm": 273812000, "eps_diluted_ttm": 0.4083, "operating_cash_flow_ttm": 721146000, "capital_expenditure_ttm": -253816000, "fcf_ttm": 467330000, "dividends_paid_ttm": -10650000, "share_repurchases_ttm": null, "shares_issued_ttm": 216288000, "interest_expense_ttm": 35686000, "cash_and_equivalents": 587550000, "total_current_assets": 957641000, "total_current_liabilities": 193849000, "net_ppe": null, "total_assets": 3376293000, "total_debt": 266247000, "total_equity": 2570813000, "net_working_capital": 211626000, "book_value_per_share": 3.8335, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.8335 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 79, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 86, "rank_pcf": 57, "rank_ev_ebitda": 47, "rank_ev_ebit": 41, "rank_earnings_yield": 79, "rank_fcf_yield": 36, "rank_dividend_yield": 70, "rank_shareholder_yield": 96, "rank_total_yield": 76, "rank_roe": 52, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 37, "rank_fcf_margin": 9, "rank_piotroski": 7, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 1, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 7 }, "composites": { "value_composite": 75, "quality_composite": 4, "momentum_composite": 5, "growth_composite": 1, "yield_composite": 87, "svqf_composite": 85, "vc1_composite": 78, "vc2_composite": 86, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.4899, "os_score": 0.77, "value_percentile": 0.25, "quality_percentile": 0.96, "momentum_percentile": 0.95, "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": 94, "small_cap_core_rank": 88, "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": 7860, "ticker_id": 18925, "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": "2026-06-07T12:30:10.782310+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.06, "market_cap": 8758221961.34, "market_cap_usd": 8758221961.34, "enterprise_value": 8436918961.34, "shares_outstanding": 670614239, "fx_rate_to_usd": null, "pe_ratio": 31.9862605, "pb_ratio": 3.40679076, "ptbv_ratio": 3.40679076, "ps_ratio": 5.56744618, "pcf_ratio": 12.14486659, "pfcf_ratio": 18.74097952, "ev_ebitda": 9.8696346, "ev_ebit": 11.91880802, "ev_sales": 5.36319957, "ev_fcf": 18.05345037, "earnings_yield": 0.03126342, "fcf_yield": 0.05539107, "dividend_yield": 0.001216, "buyback_yield": -0.02469542, "shareholder_yield": -0.02347942, "debt_paydown_yield": 0.03454959, "total_yield": 0.01107017, "gross_margin": 0.50947008, "operating_margin": 0.44997785, "net_margin": 0.17405743, "ebitda_margin": 0.54340407, "fcf_margin": 0.29707338, "roe": 0.10650794, "roa": 0.08109841, "roic": 0.23600673, "roc_greenblatt": null, "asset_turnover": 0.46592905, "cash_conversion": 1.706755, "accruals_ratio": -0.13249265, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.37586508, "debt_to_assets": 0.07885779, "interest_coverage": 19.83595808, "current_ratio": 4.94013897, "quick_ratio": 4.94013897, "net_debt": -321303000, "revenue_growth_1y": 0.53025136, "revenue_growth_3y_cagr": 0.25558581, "revenue_growth_5y_cagr": null, "eps_growth_1y": 7.46887084, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 80.9680317, "book_value_growth_1y": 0.19760755, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.991597, "revenue_stability_5y": 0.350025, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16581588, "price_return_3m": -0.26180282, "price_return_6m": -0.09764553, "price_return_9m": 0.72069373, "price_return_12m": 1.34453119, "price_return_12m_ex1m": 1.81056798, "distance_from_52w_high": -0.51750031, "distance_from_52w_low": 1.63558905, "relative_strength": 1.32582723, "local_beta": 2.0743, "volatility_252d": 0.781822, "volatility_60d": 1.704913, "max_drawdown_12m": -0.51750031, "revenue_ttm": 1573113000, "gross_profit_ttm": 801454000, "ebit_ttm": 707866000, "ebitda_ttm": 854836000, "net_income_ttm": 273812000, "eps_diluted_ttm": 0.40830031, "operating_cash_flow_ttm": 721146000, "capital_expenditure_ttm": -253816000, "fcf_ttm": 467330000, "dividends_paid_ttm": -10650000, "share_repurchases_ttm": null, "shares_issued_ttm": 216288000, "interest_expense_ttm": 35686000, "cash_and_equivalents": 587550000, "total_current_assets": 957641000, "total_current_liabilities": 193849000, "net_ppe": null, "total_assets": 3376293000, "total_debt": 266247000, "total_equity": 2570813000, "net_working_capital": 211626000, "book_value_per_share": 3.83351985, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.83351985, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 79, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 86, "rank_pcf": 57, "rank_ev_ebitda": 47, "rank_ev_ebit": 41, "rank_earnings_yield": 79, "rank_fcf_yield": 36, "rank_dividend_yield": 70, "rank_shareholder_yield": 96, "rank_total_yield": 76, "rank_roe": 52, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 37, "rank_fcf_margin": 9, "rank_piotroski": 7, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 1, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 7, "value_composite": 75, "quality_composite": 4, "momentum_composite": 5, "growth_composite": 1, "yield_composite": 87, "svqf_composite": 85, "vc1_composite": 78, "vc2_composite": 86, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 88, "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": 13.06, "os": 0.77, "value": 0.25, "quality": 0.96, "momentum": 0.95, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 31.9863, "earnings_yield": 0.0313, "shareholder_yield": -0.0235, "roe": 0.1065, "momentum_12_1": 1.8106, "complete_fields": { "id": 7860, "ticker_id": 18925, "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": "2026-06-07T12:30:10.782310+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.06, "market_cap": 8758221961.34, "market_cap_usd": 8758221961.34, "enterprise_value": 8436918961.34, "shares_outstanding": 670614239, "fx_rate_to_usd": null, "pe_ratio": 31.9862605, "pb_ratio": 3.40679076, "ptbv_ratio": 3.40679076, "ps_ratio": 5.56744618, "pcf_ratio": 12.14486659, "pfcf_ratio": 18.74097952, "ev_ebitda": 9.8696346, "ev_ebit": 11.91880802, "ev_sales": 5.36319957, "ev_fcf": 18.05345037, "earnings_yield": 0.03126342, "fcf_yield": 0.05539107, "dividend_yield": 0.001216, "buyback_yield": -0.02469542, "shareholder_yield": -0.02347942, "debt_paydown_yield": 0.03454959, "total_yield": 0.01107017, "gross_margin": 0.50947008, "operating_margin": 0.44997785, "net_margin": 0.17405743, "ebitda_margin": 0.54340407, "fcf_margin": 0.29707338, "roe": 0.10650794, "roa": 0.08109841, "roic": 0.23600673, "roc_greenblatt": null, "asset_turnover": 0.46592905, "cash_conversion": 1.706755, "accruals_ratio": -0.13249265, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.37586508, "debt_to_assets": 0.07885779, "interest_coverage": 19.83595808, "current_ratio": 4.94013897, "quick_ratio": 4.94013897, "net_debt": -321303000, "revenue_growth_1y": 0.53025136, "revenue_growth_3y_cagr": 0.25558581, "revenue_growth_5y_cagr": null, "eps_growth_1y": 7.46887084, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 80.9680317, "book_value_growth_1y": 0.19760755, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.991597, "revenue_stability_5y": 0.350025, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16581588, "price_return_3m": -0.26180282, "price_return_6m": -0.09764553, "price_return_9m": 0.72069373, "price_return_12m": 1.34453119, "price_return_12m_ex1m": 1.81056798, "distance_from_52w_high": -0.51750031, "distance_from_52w_low": 1.63558905, "relative_strength": 1.32582723, "local_beta": 2.0743, "volatility_252d": 0.781822, "volatility_60d": 1.704913, "max_drawdown_12m": -0.51750031, "revenue_ttm": 1573113000, "gross_profit_ttm": 801454000, "ebit_ttm": 707866000, "ebitda_ttm": 854836000, "net_income_ttm": 273812000, "eps_diluted_ttm": 0.40830031, "operating_cash_flow_ttm": 721146000, "capital_expenditure_ttm": -253816000, "fcf_ttm": 467330000, "dividends_paid_ttm": -10650000, "share_repurchases_ttm": null, "shares_issued_ttm": 216288000, "interest_expense_ttm": 35686000, "cash_and_equivalents": 587550000, "total_current_assets": 957641000, "total_current_liabilities": 193849000, "net_ppe": null, "total_assets": 3376293000, "total_debt": 266247000, "total_equity": 2570813000, "net_working_capital": 211626000, "book_value_per_share": 3.83351985, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.83351985, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 79, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 86, "rank_pcf": 57, "rank_ev_ebitda": 47, "rank_ev_ebit": 41, "rank_earnings_yield": 79, "rank_fcf_yield": 36, "rank_dividend_yield": 70, "rank_shareholder_yield": 96, "rank_total_yield": 76, "rank_roe": 52, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 37, "rank_fcf_margin": 9, "rank_piotroski": 7, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 1, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 7, "value_composite": 75, "quality_composite": 4, "momentum_composite": 5, "growth_composite": 1, "yield_composite": 87, "svqf_composite": 85, "vc1_composite": 78, "vc2_composite": 86, "vc3_composite": 82, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 88, "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": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "income_statement": { "revenue": 1423019000, "cost_of_revenue": 800816000, "gross_profit": 622203000, "ebit": 536667000, "ebitda": 686330000, "pretax_income": null, "tax_provision": null, "net_income": 321712000, "net_income_to_common": 321712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241558000, "total_current_assets": 629344000, "total_assets": 3560645000, "short_term_debt": null, "long_term_debt": 268627000, "total_debt": 275800000, "total_liabilities": null, "total_equity": 2591646000, "shares_outstanding": 670300060, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 562638000, "capital_expenditure": -252389000, "free_cash_flow": 310249000, "dividends_paid": -10375000, "share_repurchases": null, "shares_issued": 216225000, "net_debt_issued": -282960000 }, "complete_fields": { "id": 386751, "ticker_id": 18925, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "686330000", "netIncome": "321712000", "grossProfit": "622203000", "totalRevenue": "1423019000", "costOfRevenue": "800816000", "interestExpense": "41581000", "operatingIncome": "536667000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "165570000" }, "balance": { "totalDebt": "275800000", "totalAssets": "3560645000", "longTermDebt": "268627000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "670300060", "totalCurrentAssets": "629344000", "totalShareholderEquity": "2591646000", "totalCurrentLiabilities": "231564000", "cashAndShortTermInvestments": "241558000" }, "cashflow": { "freeCashFlow": "310249000", "dividendsPaid": "-10375000", "issuanceOfDebt": "153000000", "issuanceOfStock": "216225000", "repaymentOfDebt": "-435960000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "562638000", "repurchaseOfStock": null, "capitalExpenditures": "-252389000" } }, "revenue": 1423019000, "cost_of_revenue": 800816000, "gross_profit": 622203000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 536667000, "depreciation_amortisation": 165570000, "ebitda": 686330000, "interest_expense": 41581000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 321712000, "net_income_continuing_ops": null, "net_income_to_common": 321712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241558000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 629344000, "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": 3560645000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231564000, "long_term_debt": 268627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 275800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2591646000, "shares_outstanding": 670300060, "operating_cash_flow": 562638000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -252389000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -10375000, "share_repurchases": null, "shares_issued": 216225000, "net_debt_issued": -282960000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 310249000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "686330000", "netIncome": "321712000", "grossProfit": "622203000", "totalRevenue": "1423019000", "costOfRevenue": "800816000", "interestExpense": "41581000", "operatingIncome": "536667000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "165570000" }, "balance": { "totalDebt": "275800000", "totalAssets": "3560645000", "longTermDebt": "268627000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "670300060", "totalCurrentAssets": "629344000", "totalShareholderEquity": "2591646000", "totalCurrentLiabilities": "231564000", "cashAndShortTermInvestments": "241558000" }, "cashflow": { "freeCashFlow": "310249000", "dividendsPaid": "-10375000", "issuanceOfDebt": "153000000", "issuanceOfStock": "216225000", "repaymentOfDebt": "-435960000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "562638000", "repurchaseOfStock": null, "capitalExpenditures": "-252389000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "income_statement": { "revenue": 929925000, "cost_of_revenue": 731715000, "gross_profit": 198210000, "ebit": 171000000, "ebitda": 306521000, "pretax_income": null, "tax_provision": null, "net_income": 35802000, "net_income_to_common": 35802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26868000, "total_current_assets": 214152000, "total_assets": 2981060000, "short_term_debt": 33617000, "long_term_debt": 508927000, "total_debt": 550713000, "total_liabilities": null, "total_equity": 2039514000, "shares_outstanding": 631734791, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 218277000, "capital_expenditure": -214492000, "free_cash_flow": 3785000, "dividends_paid": -25331000, "share_repurchases": null, "shares_issued": 58368000, "net_debt_issued": -115664000 }, "complete_fields": { "id": 386756, "ticker_id": 18925, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "306521000", "netIncome": "35802000", "grossProfit": "198210000", "totalRevenue": "929925000", "costOfRevenue": "731715000", "interestExpense": "49834000", "operatingIncome": "171000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "190471000" }, "balance": { "totalDebt": "550713000", "totalAssets": "2981060000", "longTermDebt": "508927000", "shortTermDebt": "33617000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "631734791", "totalCurrentAssets": "214152000", "totalShareholderEquity": "2039514000", "totalCurrentLiabilities": "197838000", "cashAndShortTermInvestments": "26868000" }, "cashflow": { "freeCashFlow": "3785000", "dividendsPaid": "-25331000", "issuanceOfDebt": "279000000", "issuanceOfStock": "58368000", "repaymentOfDebt": "-394664000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "218277000", "repurchaseOfStock": null, "capitalExpenditures": "-214492000" } }, "revenue": 929925000, "cost_of_revenue": 731715000, "gross_profit": 198210000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171000000, "depreciation_amortisation": 190471000, "ebitda": 306521000, "interest_expense": 49834000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 35802000, "net_income_continuing_ops": null, "net_income_to_common": 35802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26868000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 214152000, "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": 2981060000, "short_term_debt": 33617000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197838000, "long_term_debt": 508927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 550713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2039514000, "shares_outstanding": 631734791, "operating_cash_flow": 218277000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -214492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -25331000, "share_repurchases": null, "shares_issued": 58368000, "net_debt_issued": -115664000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3785000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "306521000", "netIncome": "35802000", "grossProfit": "198210000", "totalRevenue": "929925000", "costOfRevenue": "731715000", "interestExpense": "49834000", "operatingIncome": "171000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "190471000" }, "balance": { "totalDebt": "550713000", "totalAssets": "2981060000", "longTermDebt": "508927000", "shortTermDebt": "33617000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "631734791", "totalCurrentAssets": "214152000", "totalShareholderEquity": "2039514000", "totalCurrentLiabilities": "197838000", "cashAndShortTermInvestments": "26868000" }, "cashflow": { "freeCashFlow": "3785000", "dividendsPaid": "-25331000", "issuanceOfDebt": "279000000", "issuanceOfStock": "58368000", "repaymentOfDebt": "-394664000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "218277000", "repurchaseOfStock": null, "capitalExpenditures": "-214492000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "income_statement": { "revenue": 720227000, "cost_of_revenue": 607278000, "gross_profit": 112949000, "ebit": 39153000, "ebitda": 123996000, "pretax_income": null, "tax_provision": null, "net_income": -84217000, "net_income_to_common": -84217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106374000, "total_current_assets": 260262000, "total_assets": 3011104000, "short_term_debt": null, "long_term_debt": 653063000, "total_debt": 662815000, "total_liabilities": null, "total_equity": 1968104000, "shares_outstanding": 616112218, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75499000, "capital_expenditure": -223887000, "free_cash_flow": -148388000, "dividends_paid": -15713000, "share_repurchases": null, "shares_issued": 56684000, "net_debt_issued": 117395000 }, "complete_fields": { "id": 386758, "ticker_id": 18925, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "123996000", "netIncome": "-84217000", "grossProfit": "112949000", "totalRevenue": "720227000", "costOfRevenue": "607278000", "interestExpense": "43319000", "operatingIncome": "39153000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "163672000" }, "balance": { "totalDebt": "662815000", "totalAssets": "3011104000", "longTermDebt": "653063000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "616112218", "totalCurrentAssets": "260262000", "totalShareholderEquity": "1968104000", "totalCurrentLiabilities": "157460000", "cashAndShortTermInvestments": "106374000" }, "cashflow": { "freeCashFlow": "-148388000", "dividendsPaid": "-15713000", "issuanceOfDebt": "239000000", "issuanceOfStock": "56684000", "repaymentOfDebt": "-121605000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "75499000", "repurchaseOfStock": null, "capitalExpenditures": "-223887000" } }, "revenue": 720227000, "cost_of_revenue": 607278000, "gross_profit": 112949000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39153000, "depreciation_amortisation": 163672000, "ebitda": 123996000, "interest_expense": 43319000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -84217000, "net_income_continuing_ops": null, "net_income_to_common": -84217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106374000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 260262000, "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": 3011104000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157460000, "long_term_debt": 653063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 662815000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1968104000, "shares_outstanding": 616112218, "operating_cash_flow": 75499000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -223887000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -15713000, "share_repurchases": null, "shares_issued": 56684000, "net_debt_issued": 117395000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -148388000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "123996000", "netIncome": "-84217000", "grossProfit": "112949000", "totalRevenue": "720227000", "costOfRevenue": "607278000", "interestExpense": "43319000", "operatingIncome": "39153000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "163672000" }, "balance": { "totalDebt": "662815000", "totalAssets": "3011104000", "longTermDebt": "653063000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "616112218", "totalCurrentAssets": "260262000", "totalShareholderEquity": "1968104000", "totalCurrentLiabilities": "157460000", "cashAndShortTermInvestments": "106374000" }, "cashflow": { "freeCashFlow": "-148388000", "dividendsPaid": "-15713000", "issuanceOfDebt": "239000000", "issuanceOfStock": "56684000", "repaymentOfDebt": "-121605000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "75499000", "repurchaseOfStock": null, "capitalExpenditures": "-223887000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "income_statement": { "revenue": 718905000, "cost_of_revenue": 602749000, "gross_profit": 116156000, "ebit": 20469000, "ebitda": 143026000, "pretax_income": null, "tax_provision": null, "net_income": -37348000, "net_income_to_common": -37348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104743000, "total_current_assets": 267727000, "total_assets": 2927172000, "short_term_debt": null, "long_term_debt": 517742000, "total_debt": 527225000, "total_liabilities": null, "total_equity": 1978967000, "shares_outstanding": 599486942, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 89890000, "capital_expenditure": -149378000, "free_cash_flow": -59488000, "dividends_paid": -12932000, "share_repurchases": null, "shares_issued": 17278000, "net_debt_issued": -8169000 }, "complete_fields": { "id": 386759, "ticker_id": 18925, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "143026000", "netIncome": "-37348000", "grossProfit": "116156000", "totalRevenue": "718905000", "costOfRevenue": "602749000", "interestExpense": "42793000", "operatingIncome": "20469000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "145147000" }, "balance": { "totalDebt": "527225000", "totalAssets": "2927172000", "longTermDebt": "517742000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "599486942", "totalCurrentAssets": "267727000", "totalShareholderEquity": "1978967000", "totalCurrentLiabilities": "178466000", "cashAndShortTermInvestments": "104743000" }, "cashflow": { "freeCashFlow": "-59488000", "dividendsPaid": "-12932000", "issuanceOfDebt": "25000000", "issuanceOfStock": "17278000", "repaymentOfDebt": "-33169000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "89890000", "repurchaseOfStock": null, "capitalExpenditures": "-149378000" } }, "revenue": 718905000, "cost_of_revenue": 602749000, "gross_profit": 116156000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20469000, "depreciation_amortisation": 145147000, "ebitda": 143026000, "interest_expense": 42793000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -37348000, "net_income_continuing_ops": null, "net_income_to_common": -37348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104743000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 267727000, "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": 2927172000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178466000, "long_term_debt": 517742000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 527225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1978967000, "shares_outstanding": 599486942, "operating_cash_flow": 89890000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -149378000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -12932000, "share_repurchases": null, "shares_issued": 17278000, "net_debt_issued": -8169000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -59488000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "143026000", "netIncome": "-37348000", "grossProfit": "116156000", "totalRevenue": "718905000", "costOfRevenue": "602749000", "interestExpense": "42793000", "operatingIncome": "20469000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "145147000" }, "balance": { "totalDebt": "527225000", "totalAssets": "2927172000", "longTermDebt": "517742000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "599486942", "totalCurrentAssets": "267727000", "totalShareholderEquity": "1978967000", "totalCurrentLiabilities": "178466000", "cashAndShortTermInvestments": "104743000" }, "cashflow": { "freeCashFlow": "-59488000", "dividendsPaid": "-12932000", "issuanceOfDebt": "25000000", "issuanceOfStock": "17278000", "repaymentOfDebt": "-33169000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "89890000", "repurchaseOfStock": null, "capitalExpenditures": "-149378000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+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": 386760, "ticker_id": 18925, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "income_statement": { "revenue": 411433000, "cost_of_revenue": 158178000, "gross_profit": 253255000, "ebit": 227650000, "ebitda": 255677000, "pretax_income": null, "tax_provision": null, "net_income": -19028000, "net_income_to_common": -19028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 587550000, "total_current_assets": 957641000, "total_assets": 3376293000, "short_term_debt": null, "long_term_debt": 262646000, "total_debt": 266247000, "total_liabilities": null, "total_equity": 2570813000, "shares_outstanding": 670614239, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 194246000, "capital_expenditure": -39265000, "free_cash_flow": 154981000, "dividends_paid": -2786000, "share_repurchases": -1161000, "shares_issued": 63000, "net_debt_issued": -1249000 }, "complete_fields": { "id": 386749, "ticker_id": 18925, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "255677000", "netIncome": "-19028000", "grossProfit": "253255000", "totalRevenue": "411433000", "costOfRevenue": "158178000", "interestExpense": "5656000", "operatingIncome": "227650000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "34468000" }, "balance": { "totalDebt": "266247000", "totalAssets": "3376293000", "longTermDebt": "262646000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "670614239", "totalCurrentAssets": "957641000", "totalShareholderEquity": "2570813000", "totalCurrentLiabilities": "193849000", "cashAndShortTermInvestments": "587550000" }, "cashflow": { "freeCashFlow": "154981000", "dividendsPaid": "-2786000", "issuanceOfDebt": "0", "issuanceOfStock": "63000", "repaymentOfDebt": "-1249000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "194246000", "repurchaseOfStock": "-1161000", "capitalExpenditures": "-39265000" } }, "revenue": 411433000, "cost_of_revenue": 158178000, "gross_profit": 253255000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227650000, "depreciation_amortisation": 34468000, "ebitda": 255677000, "interest_expense": 5656000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -19028000, "net_income_continuing_ops": null, "net_income_to_common": -19028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 587550000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 957641000, "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": 3376293000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193849000, "long_term_debt": 262646000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 266247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2570813000, "shares_outstanding": 670614239, "operating_cash_flow": 194246000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -39265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2786000, "share_repurchases": -1161000, "shares_issued": 63000, "net_debt_issued": -1249000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 154981000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "255677000", "netIncome": "-19028000", "grossProfit": "253255000", "totalRevenue": "411433000", "costOfRevenue": "158178000", "interestExpense": "5656000", "operatingIncome": "227650000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "34468000" }, "balance": { "totalDebt": "266247000", "totalAssets": "3376293000", "longTermDebt": "262646000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "670614239", "totalCurrentAssets": "957641000", "totalShareholderEquity": "2570813000", "totalCurrentLiabilities": "193849000", "cashAndShortTermInvestments": "587550000" }, "cashflow": { "freeCashFlow": "154981000", "dividendsPaid": "-2786000", "issuanceOfDebt": "0", "issuanceOfStock": "63000", "repaymentOfDebt": "-1249000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "194246000", "repurchaseOfStock": "-1161000", "capitalExpenditures": "-39265000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "income_statement": { "revenue": 448111000, "cost_of_revenue": 199903000, "gross_profit": 248208000, "ebit": 228281000, "ebitda": 232926000, "pretax_income": null, "tax_provision": null, "net_income": 134409000, "net_income_to_common": 134409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241558000, "total_current_assets": 629344000, "total_assets": 3560645000, "short_term_debt": null, "long_term_debt": 268627000, "total_debt": 275800000, "total_liabilities": null, "total_equity": 2591646000, "shares_outstanding": 670300060, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 217055000, "capital_expenditure": -82346000, "free_cash_flow": 134709000, "dividends_paid": -2699000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2072000 }, "complete_fields": { "id": 386750, "ticker_id": 18925, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "232926000", "netIncome": "134409000", "grossProfit": "248208000", "totalRevenue": "448111000", "costOfRevenue": "199903000", "interestExpense": "5526000", "operatingIncome": "228281000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39107000" }, "balance": { "totalDebt": "275800000", "totalAssets": "3560645000", "longTermDebt": "268627000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "670300060", "totalCurrentAssets": "629344000", "totalShareholderEquity": "2591646000", "totalCurrentLiabilities": "231564000", "cashAndShortTermInvestments": "241558000" }, "cashflow": { "freeCashFlow": "134709000", "dividendsPaid": "-2699000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-2072000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "217055000", "repurchaseOfStock": null, "capitalExpenditures": "-82346000" } }, "revenue": 448111000, "cost_of_revenue": 199903000, "gross_profit": 248208000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228281000, "depreciation_amortisation": 39107000, "ebitda": 232926000, "interest_expense": 5526000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 134409000, "net_income_continuing_ops": null, "net_income_to_common": 134409000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241558000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 629344000, "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": 3560645000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231564000, "long_term_debt": 268627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 275800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2591646000, "shares_outstanding": 670300060, "operating_cash_flow": 217055000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -82346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2699000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -2072000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 134709000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "232926000", "netIncome": "134409000", "grossProfit": "248208000", "totalRevenue": "448111000", "costOfRevenue": "199903000", "interestExpense": "5526000", "operatingIncome": "228281000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39107000" }, "balance": { "totalDebt": "275800000", "totalAssets": "3560645000", "longTermDebt": "268627000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "670300060", "totalCurrentAssets": "629344000", "totalShareholderEquity": "2591646000", "totalCurrentLiabilities": "231564000", "cashAndShortTermInvestments": "241558000" }, "cashflow": { "freeCashFlow": "134709000", "dividendsPaid": "-2699000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-2072000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "217055000", "repurchaseOfStock": null, "capitalExpenditures": "-82346000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "income_statement": { "revenue": 409542000, "cost_of_revenue": 229075000, "gross_profit": 180467000, "ebit": 153170000, "ebitda": 218385000, "pretax_income": null, "tax_provision": null, "net_income": 100726000, "net_income_to_common": 100726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133910000, "total_current_assets": 387507000, "total_assets": 3221842000, "short_term_debt": null, "long_term_debt": 269838000, "total_debt": 277746000, "total_liabilities": null, "total_equity": 2449644000, "shares_outstanding": 670233005, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 148049000, "capital_expenditure": -57905000, "free_cash_flow": 90144000, "dividends_paid": -2653000, "share_repurchases": 0, "shares_issued": 42093000, "net_debt_issued": -292668000 }, "complete_fields": { "id": 386752, "ticker_id": 18925, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "218385000", "netIncome": "100726000", "grossProfit": "180467000", "totalRevenue": "409542000", "costOfRevenue": "229075000", "interestExpense": "13405000", "operatingIncome": "153170000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "49377000" }, "balance": { "totalDebt": "277746000", "totalAssets": "3221842000", "longTermDebt": "269838000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "670233005", "totalCurrentAssets": "387507000", "totalShareholderEquity": "2449644000", "totalCurrentLiabilities": "179970000", "cashAndShortTermInvestments": "133910000" }, "cashflow": { "freeCashFlow": "90144000", "dividendsPaid": "-2653000", "issuanceOfDebt": "20000000", "issuanceOfStock": "42093000", "repaymentOfDebt": "-312668000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "148049000", "repurchaseOfStock": "0", "capitalExpenditures": "-57905000" } }, "revenue": 409542000, "cost_of_revenue": 229075000, "gross_profit": 180467000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153170000, "depreciation_amortisation": 49377000, "ebitda": 218385000, "interest_expense": 13405000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 100726000, "net_income_continuing_ops": null, "net_income_to_common": 100726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133910000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 387507000, "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": 3221842000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179970000, "long_term_debt": 269838000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 277746000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2449644000, "shares_outstanding": 670233005, "operating_cash_flow": 148049000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -57905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2653000, "share_repurchases": 0, "shares_issued": 42093000, "net_debt_issued": -292668000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 90144000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "218385000", "netIncome": "100726000", "grossProfit": "180467000", "totalRevenue": "409542000", "costOfRevenue": "229075000", "interestExpense": "13405000", "operatingIncome": "153170000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "49377000" }, "balance": { "totalDebt": "277746000", "totalAssets": "3221842000", "longTermDebt": "269838000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "670233005", "totalCurrentAssets": "387507000", "totalShareholderEquity": "2449644000", "totalCurrentLiabilities": "179970000", "cashAndShortTermInvestments": "133910000" }, "cashflow": { "freeCashFlow": "90144000", "dividendsPaid": "-2653000", "issuanceOfDebt": "20000000", "issuanceOfStock": "42093000", "repaymentOfDebt": "-312668000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "148049000", "repurchaseOfStock": "0", "capitalExpenditures": "-57905000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "income_statement": { "revenue": 304027000, "cost_of_revenue": 184503000, "gross_profit": 119524000, "ebit": 98765000, "ebitda": 147848000, "pretax_income": null, "tax_provision": null, "net_income": 57705000, "net_income_to_common": 57705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296565000, "total_current_assets": 514860000, "total_assets": 3309355000, "short_term_debt": 35384000, "long_term_debt": 521568000, "total_debt": 564722000, "total_liabilities": null, "total_equity": 2310033000, "shares_outstanding": 663074925, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 161796000, "capital_expenditure": -74300000, "free_cash_flow": 87496000, "dividends_paid": -2512000, "share_repurchases": -885000, "shares_issued": 174132000, "net_debt_issued": -6604000 }, "complete_fields": { "id": 386753, "ticker_id": 18925, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "147848000", "netIncome": "57705000", "grossProfit": "119524000", "totalRevenue": "304027000", "costOfRevenue": "184503000", "interestExpense": "11099000", "operatingIncome": "98765000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "46483000" }, "balance": { "totalDebt": "564722000", "totalAssets": "3309355000", "longTermDebt": "521568000", "shortTermDebt": "35384000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "663074925", "totalCurrentAssets": "514860000", "totalShareholderEquity": "2310033000", "totalCurrentLiabilities": "192962000", "cashAndShortTermInvestments": "296565000" }, "cashflow": { "freeCashFlow": "87496000", "dividendsPaid": "-2512000", "issuanceOfDebt": "26000000", "issuanceOfStock": "174132000", "repaymentOfDebt": "-32604000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "161796000", "repurchaseOfStock": "-885000", "capitalExpenditures": "-74300000" } }, "revenue": 304027000, "cost_of_revenue": 184503000, "gross_profit": 119524000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98765000, "depreciation_amortisation": 46483000, "ebitda": 147848000, "interest_expense": 11099000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 57705000, "net_income_continuing_ops": null, "net_income_to_common": 57705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 296565000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 514860000, "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": 3309355000, "short_term_debt": 35384000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192962000, "long_term_debt": 521568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 564722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2310033000, "shares_outstanding": 663074925, "operating_cash_flow": 161796000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -74300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2512000, "share_repurchases": -885000, "shares_issued": 174132000, "net_debt_issued": -6604000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 87496000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "147848000", "netIncome": "57705000", "grossProfit": "119524000", "totalRevenue": "304027000", "costOfRevenue": "184503000", "interestExpense": "11099000", "operatingIncome": "98765000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "46483000" }, "balance": { "totalDebt": "564722000", "totalAssets": "3309355000", "longTermDebt": "521568000", "shortTermDebt": "35384000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "663074925", "totalCurrentAssets": "514860000", "totalShareholderEquity": "2310033000", "totalCurrentLiabilities": "192962000", "cashAndShortTermInvestments": "296565000" }, "cashflow": { "freeCashFlow": "87496000", "dividendsPaid": "-2512000", "issuanceOfDebt": "26000000", "issuanceOfStock": "174132000", "repaymentOfDebt": "-32604000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "161796000", "repurchaseOfStock": "-885000", "capitalExpenditures": "-74300000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "income_statement": { "revenue": 205334000, "cost_of_revenue": 136653000, "gross_profit": 68681000, "ebit": 51501000, "ebitda": 81971000, "pretax_income": null, "tax_provision": null, "net_income": 28872000, "net_income_to_common": 28872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23668000, "total_current_assets": 246313000, "total_assets": 3023557000, "short_term_debt": 33612000, "long_term_debt": 527137000, "total_debt": 568653000, "total_liabilities": null, "total_equity": 2073967000, "shares_outstanding": 632441398, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35738000, "capital_expenditure": -37838000, "free_cash_flow": -2100000, "dividends_paid": -2511000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 18384000 }, "complete_fields": { "id": 386754, "ticker_id": 18925, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "81971000", "netIncome": "28872000", "grossProfit": "68681000", "totalRevenue": "205334000", "costOfRevenue": "136653000", "interestExpense": "11392000", "operatingIncome": "51501000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30603000" }, "balance": { "totalDebt": "568653000", "totalAssets": "3023557000", "longTermDebt": "527137000", "shortTermDebt": "33612000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "632441398", "totalCurrentAssets": "246313000", "totalShareholderEquity": "2073967000", "totalCurrentLiabilities": "172723000", "cashAndShortTermInvestments": "23668000" }, "cashflow": { "freeCashFlow": "-2100000", "dividendsPaid": "-2511000", "issuanceOfDebt": "107000000", "issuanceOfStock": "0", "repaymentOfDebt": "-88616000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "35738000", "repurchaseOfStock": "0", "capitalExpenditures": "-37838000" } }, "revenue": 205334000, "cost_of_revenue": 136653000, "gross_profit": 68681000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51501000, "depreciation_amortisation": 30603000, "ebitda": 81971000, "interest_expense": 11392000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 28872000, "net_income_continuing_ops": null, "net_income_to_common": 28872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23668000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 246313000, "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": 3023557000, "short_term_debt": 33612000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172723000, "long_term_debt": 527137000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 568653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2073967000, "shares_outstanding": 632441398, "operating_cash_flow": 35738000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -37838000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2511000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 18384000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "81971000", "netIncome": "28872000", "grossProfit": "68681000", "totalRevenue": "205334000", "costOfRevenue": "136653000", "interestExpense": "11392000", "operatingIncome": "51501000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "30603000" }, "balance": { "totalDebt": "568653000", "totalAssets": "3023557000", "longTermDebt": "527137000", "shortTermDebt": "33612000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "632441398", "totalCurrentAssets": "246313000", "totalShareholderEquity": "2073967000", "totalCurrentLiabilities": "172723000", "cashAndShortTermInvestments": "23668000" }, "cashflow": { "freeCashFlow": "-2100000", "dividendsPaid": "-2511000", "issuanceOfDebt": "107000000", "issuanceOfStock": "0", "repaymentOfDebt": "-88616000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "35738000", "repurchaseOfStock": "0", "capitalExpenditures": "-37838000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+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": 33617000, "long_term_debt": null, "total_debt": 33617000, "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": 386755, "ticker_id": 18925, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+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": "33617000", "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": 33617000, "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": 33617000, "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": "33617000", "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": "2026-06-07T12:02:05.832985+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": 35874000, "long_term_debt": null, "total_debt": 35874000, "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": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386757, "ticker_id": 18925, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:05.832985+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": "35874000", "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": "0", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 35874000, "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": 35874000, "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": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "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": "35874000", "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": "0", "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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": "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" ] } } }