{ "ticker": { "uuid": "9deda40b-d52f-4396-85b3-18657a4b542f", "symbol": "BMW3", "name": "Bayerische Motoren Werke Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/9deda40b-d52f-4396-85b3-18657a4b542f/", "api_url": "https://sharemaestro.com/factors/api/tickers/9deda40b-d52f-4396-85b3-18657a4b542f/" }, "ticker_metadata": { "id": 14298, "uuid": "9deda40b-d52f-4396-85b3-18657a4b542f", "symbol": "BMW3", "name": "Bayerische Motoren Werke Aktiengesellschaft", "asset_type": "equity", "market_cap": 45322125312, "stock_exchange_id": 8, "industry": "Auto Manufacturers", "sector": "Consumer Cyclical", "description": "Bayerische Motoren Werke Aktiengesellschaft develops, manufactures, and sells automobiles and motorcycles, spare parts, and accessories worldwide. It operates through Automotive, Motorcycles, and Financial Services segments. The company offers automobiles under the BMW, MINI, and Rolls-Royce brands. It also develops, manufactures, and sells scooters, and motorcycles for private use and special-purpose vehicles for operational use under the BMW Motorrad brand. In addition, the company provides car rentals; credit financing; leasing that include insurance and service products; financing for dealership and customer deposits; vehicle fleet financing services for corporate car fleets under the Alphabet brand; and financial services for the automotive sector. It sells its products through retail outlet, agent, and independent dealerships. Bayerische Motoren Werke Aktiengesellschaft was founded in 1916 and is headquartered in Munich, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9deda40b-d52f-4396-85b3-18657a4b542f", "symbol": "BMW3", "name": "Bayerische Motoren Werke Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/9deda40b-d52f-4396-85b3-18657a4b542f/", "api_url": "https://sharemaestro.com/factors/api/tickers/9deda40b-d52f-4396-85b3-18657a4b542f/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.8, "value": 0.92, "quality": 0.09, "momentum": 0.6, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 70.2, "market_cap": 42620403785.62, "pe_ratio": 5.8852, "earnings_yield": 0.1699, "ebitda_to_ev": 0.1765, "shareholder_yield": 0.0285, "roe": 0.0745, "piotroski_f_score": 6, "momentum_12_1": 0.13, "volatility_252d": 0.3024 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:49.482372+00:00", "batch_id": "" }, "size": { "price_close": 70.2, "market_cap": 42620403785.6151, "market_cap_usd": 42620403785.6151, "enterprise_value": 111959403785.6151, "shares_outstanding": 607128285, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.8852, "pb_ratio": 0.4382, "ptbv_ratio": 0.4382, "ps_ratio": 0.3225, "pcf_ratio": 5.4853, "pfcf_ratio": -17.055, "ev_ebitda": 5.6654, "ev_ebit": 11.5137, "ev_sales": 0.8472, "ev_fcf": -44.8017, "earnings_yield": 0.1699, "fcf_yield": -0.0223, "price_to_sales": 0.3225, "price_to_book": 0.4382, "price_to_cashflow": 5.4853, "ebitda_to_ev": 0.1765, "sales_yield": 1.1803 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0285, "shareholder_yield": 0.0285, "debt_paydown_yield": 0, "total_yield": 0.0285 }, "quality": { "gross_margin": 0.1556, "operating_margin": 0.0736, "net_margin": 0.0548, "ebitda_margin": 0.1495, "fcf_margin": -0.0189, "roe": 0.0745, "roa": 0.0268, "roic": 0.0438, "roc_greenblatt": null, "asset_turnover": 0.4883, "cash_conversion": -0.3451, "accruals_ratio": -0.002, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.1283, "revenue_stability_5y": 0.0632, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.076, "external_financing": 0.0048 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.5087, "debt_to_assets": 0.3265, "interest_coverage": 17.9079, "current_ratio": 1.1727, "quick_ratio": 1.1727, "net_debt": 69339000000, "local_beta": 1.1322, "volatility_252d": 0.3024, "volatility_60d": 0.6334, "max_drawdown_12m": -0.2158, "risk_adjusted_momentum": 0.4299 }, "growth": { "revenue_growth_1y": -0.0627, "revenue_growth_3y_cagr": -0.0219, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0255, "eps_growth_3y_cagr": -0.2592, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0625, "revenue_growth": -0.0627, "earnings_growth": 0.0255 }, "momentum": { "price_return_1m": -0.091, "price_return_3m": -0.0728, "price_return_6m": -0.1522, "price_return_9m": -0.0876, "price_return_12m": 0.0272, "price_return_12m_ex1m": 0.13, "momentum_6m": -0.1522, "momentum_12m": 0.0272, "momentum_12_1": 0.13, "distance_from_52w_high": -0.2158, "distance_from_52w_low": 0.1011, "relative_strength": 0.0085 }, "raw_ttm": { "revenue_ttm": 132146000000, "gross_profit_ttm": 20561000000, "ebit_ttm": 9724000000, "ebitda_ttm": 19762000000, "net_income_ttm": 7242000000, "eps_diluted_ttm": 11.9283, "operating_cash_flow_ttm": 7770000000, "capital_expenditure_ttm": -10269000000, "fcf_ttm": -2499000000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1254000000, "shares_issued_ttm": 40000000, "interest_expense_ttm": 543000000, "cash_and_equivalents": 19011000000, "total_current_assets": 95260000000, "total_current_liabilities": 81232000000, "net_ppe": null, "total_assets": 270624000000, "total_debt": 88350000000, "total_equity": 97267000000, "net_working_capital": 22014000000, "book_value_per_share": 160.2083, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 160.2083 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 7, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 11, "rank_pcf": 24, "rank_ev_ebitda": 22, "rank_ev_ebit": 39, "rank_earnings_yield": 7, "rank_fcf_yield": 85, "rank_dividend_yield": 74, "rank_shareholder_yield": 47, "rank_total_yield": 58, "rank_roe": 64, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 90, "rank_fcf_margin": 83, "rank_piotroski": 38, "rank_accruals": 81, "rank_sue": 50, "rank_eps_growth_1y": 59, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 54 }, "composites": { "value_composite": 8, "quality_composite": 91, "momentum_composite": 40, "growth_composite": 85, "yield_composite": 68, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 5, "vc3_composite": 7, "trending_value_composite": 76, "overall_composite": 20, "quality_value_composite": 0.2877, "os_score": 0.8, "value_percentile": 0.92, "quality_percentile": 0.09, "momentum_percentile": 0.6, "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": 15, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 76, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 7656, "ticker_id": 14298, "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": "2026-06-07T12:29:49.482372+00:00", "batch_id": "", "os_score_delta": null, "price_close": 70.2, "market_cap": 42620403785.6151, "market_cap_usd": 42620403785.6151, "enterprise_value": 111959403785.6151, "shares_outstanding": 607128285, "fx_rate_to_usd": null, "pe_ratio": 5.88517037, "pb_ratio": 0.43817948, "ptbv_ratio": 0.43817948, "ps_ratio": 0.32252511, "pcf_ratio": 5.48525145, "pfcf_ratio": -17.05498351, "ev_ebitda": 5.66538831, "ev_ebit": 11.51371902, "ev_sales": 0.8472402, "ev_fcf": -44.80168219, "earnings_yield": 0.16991862, "fcf_yield": -0.02232059, "dividend_yield": 0, "buyback_yield": 0.02848401, "shareholder_yield": 0.02848401, "debt_paydown_yield": 0, "total_yield": 0.02848401, "gross_margin": 0.15559306, "operating_margin": 0.07358528, "net_margin": 0.05480302, "ebitda_margin": 0.14954671, "fcf_margin": -0.0189109, "roe": 0.07445485, "roa": 0.02676038, "roic": 0.04377393, "roc_greenblatt": null, "asset_turnover": 0.48830111, "cash_conversion": -0.34507042, "accruals_ratio": -0.00195105, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.50870357, "debt_to_assets": 0.32646772, "interest_coverage": 17.90791897, "current_ratio": 1.17269057, "quick_ratio": 1.17269057, "net_debt": 69339000000, "revenue_growth_1y": -0.06269841, "revenue_growth_3y_cagr": -0.02187854, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.02548467, "eps_growth_3y_cagr": -0.25919079, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.06247077, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.128327, "revenue_stability_5y": 0.063231, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09097066, "price_return_3m": -0.07281277, "price_return_6m": -0.15219523, "price_return_9m": -0.08762043, "price_return_12m": 0.02721572, "price_return_12m_ex1m": 0.13001382, "distance_from_52w_high": -0.21575821, "distance_from_52w_low": 0.10107778, "relative_strength": 0.00851175, "local_beta": 1.1322, "volatility_252d": 0.302416, "volatility_60d": 0.633413, "max_drawdown_12m": -0.21575821, "revenue_ttm": 132146000000, "gross_profit_ttm": 20561000000, "ebit_ttm": 9724000000, "ebitda_ttm": 19762000000, "net_income_ttm": 7242000000, "eps_diluted_ttm": 11.92828629, "operating_cash_flow_ttm": 7770000000, "capital_expenditure_ttm": -10269000000, "fcf_ttm": -2499000000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1254000000, "shares_issued_ttm": 40000000, "interest_expense_ttm": 543000000, "cash_and_equivalents": 19011000000, "total_current_assets": 95260000000, "total_current_liabilities": 81232000000, "net_ppe": null, "total_assets": 270624000000, "total_debt": 88350000000, "total_equity": 97267000000, "net_working_capital": 22014000000, "book_value_per_share": 160.20831578, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 160.20831578, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 7, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 11, "rank_pcf": 24, "rank_ev_ebitda": 22, "rank_ev_ebit": 39, "rank_earnings_yield": 7, "rank_fcf_yield": 85, "rank_dividend_yield": 74, "rank_shareholder_yield": 47, "rank_total_yield": 58, "rank_roe": 64, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 90, "rank_fcf_margin": 83, "rank_piotroski": 38, "rank_accruals": 81, "rank_sue": 50, "rank_eps_growth_1y": 59, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 54, "value_composite": 8, "quality_composite": 91, "momentum_composite": 40, "growth_composite": 85, "yield_composite": 68, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 5, "vc3_composite": 7, "trending_value_composite": 76, "overall_composite": 20, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 70.2, "os": 0.8, "value": 0.92, "quality": 0.09, "momentum": 0.6, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 5.8852, "earnings_yield": 0.1699, "shareholder_yield": 0.0285, "roe": 0.0745, "momentum_12_1": 0.13, "complete_fields": { "id": 7656, "ticker_id": 14298, "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": "2026-06-07T12:29:49.482372+00:00", "batch_id": "", "os_score_delta": null, "price_close": 70.2, "market_cap": 42620403785.6151, "market_cap_usd": 42620403785.6151, "enterprise_value": 111959403785.6151, "shares_outstanding": 607128285, "fx_rate_to_usd": null, "pe_ratio": 5.88517037, "pb_ratio": 0.43817948, "ptbv_ratio": 0.43817948, "ps_ratio": 0.32252511, "pcf_ratio": 5.48525145, "pfcf_ratio": -17.05498351, "ev_ebitda": 5.66538831, "ev_ebit": 11.51371902, "ev_sales": 0.8472402, "ev_fcf": -44.80168219, "earnings_yield": 0.16991862, "fcf_yield": -0.02232059, "dividend_yield": 0, "buyback_yield": 0.02848401, "shareholder_yield": 0.02848401, "debt_paydown_yield": 0, "total_yield": 0.02848401, "gross_margin": 0.15559306, "operating_margin": 0.07358528, "net_margin": 0.05480302, "ebitda_margin": 0.14954671, "fcf_margin": -0.0189109, "roe": 0.07445485, "roa": 0.02676038, "roic": 0.04377393, "roc_greenblatt": null, "asset_turnover": 0.48830111, "cash_conversion": -0.34507042, "accruals_ratio": -0.00195105, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.50870357, "debt_to_assets": 0.32646772, "interest_coverage": 17.90791897, "current_ratio": 1.17269057, "quick_ratio": 1.17269057, "net_debt": 69339000000, "revenue_growth_1y": -0.06269841, "revenue_growth_3y_cagr": -0.02187854, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.02548467, "eps_growth_3y_cagr": -0.25919079, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.06247077, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.128327, "revenue_stability_5y": 0.063231, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09097066, "price_return_3m": -0.07281277, "price_return_6m": -0.15219523, "price_return_9m": -0.08762043, "price_return_12m": 0.02721572, "price_return_12m_ex1m": 0.13001382, "distance_from_52w_high": -0.21575821, "distance_from_52w_low": 0.10107778, "relative_strength": 0.00851175, "local_beta": 1.1322, "volatility_252d": 0.302416, "volatility_60d": 0.633413, "max_drawdown_12m": -0.21575821, "revenue_ttm": 132146000000, "gross_profit_ttm": 20561000000, "ebit_ttm": 9724000000, "ebitda_ttm": 19762000000, "net_income_ttm": 7242000000, "eps_diluted_ttm": 11.92828629, "operating_cash_flow_ttm": 7770000000, "capital_expenditure_ttm": -10269000000, "fcf_ttm": -2499000000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1254000000, "shares_issued_ttm": 40000000, "interest_expense_ttm": 543000000, "cash_and_equivalents": 19011000000, "total_current_assets": 95260000000, "total_current_liabilities": 81232000000, "net_ppe": null, "total_assets": 270624000000, "total_debt": 88350000000, "total_equity": 97267000000, "net_working_capital": 22014000000, "book_value_per_share": 160.20831578, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 160.20831578, "universe_ticker_count": 632, "sector": "Consumer Cyclical", "rank_pe": 7, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 11, "rank_pcf": 24, "rank_ev_ebitda": 22, "rank_ev_ebit": 39, "rank_earnings_yield": 7, "rank_fcf_yield": 85, "rank_dividend_yield": 74, "rank_shareholder_yield": 47, "rank_total_yield": 58, "rank_roe": 64, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 90, "rank_fcf_margin": 83, "rank_piotroski": 38, "rank_accruals": 81, "rank_sue": 50, "rank_eps_growth_1y": 59, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 54, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 54, "value_composite": 8, "quality_composite": 91, "momentum_composite": 40, "growth_composite": 85, "yield_composite": 68, "svqf_composite": 5, "vc1_composite": 4, "vc2_composite": 5, "vc3_composite": 7, "trending_value_composite": 76, "overall_composite": 20, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "income_statement": { "revenue": 133453000000, "cost_of_revenue": 112858000000, "gross_profit": 20595000000, "ebit": 9981000000, "ebitda": 19490000000, "pretax_income": null, "tax_provision": null, "net_income": 7294000000, "net_income_to_common": 7294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18854000000, "total_current_assets": 91648000000, "total_assets": 265967000000, "short_term_debt": 26997000000, "long_term_debt": 58861000000, "total_debt": 88350000000, "total_liabilities": null, "total_equity": 95697000000, "shares_outstanding": 607128285, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8228000000, "capital_expenditure": -10963000000, "free_cash_flow": -2735000000, "dividends_paid": null, "share_repurchases": -1254000000, "shares_issued": 40000000, "net_debt_issued": 7479000000 }, "complete_fields": { "id": 384617, "ticker_id": 14298, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "19490000000", "netIncome": "7294000000", "grossProfit": "20595000000", "totalRevenue": "133453000000", "costOfRevenue": "112858000000", "interestExpense": "562000000", "operatingIncome": "9981000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8692000000" }, "balance": { "totalDebt": "88350000000", "totalAssets": "265967000000", "longTermDebt": "58861000000", "shortTermDebt": "26997000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "607128285", "totalCurrentAssets": "91648000000", "totalShareholderEquity": "95697000000", "totalCurrentLiabilities": "81724000000", "cashAndShortTermInvestments": "18854000000" }, "cashflow": { "freeCashFlow": "-2735000000", "dividendsPaid": null, "issuanceOfDebt": "26983000000", "issuanceOfStock": "40000000", "repaymentOfDebt": "-19504000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "8228000000", "repurchaseOfStock": "-1254000000", "capitalExpenditures": "-10963000000" } }, "revenue": 133453000000, "cost_of_revenue": 112858000000, "gross_profit": 20595000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9981000000, "depreciation_amortisation": 8692000000, "ebitda": 19490000000, "interest_expense": 562000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7294000000, "net_income_continuing_ops": null, "net_income_to_common": 7294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18854000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 91648000000, "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": 265967000000, "short_term_debt": 26997000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81724000000, "long_term_debt": 58861000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 88350000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 95697000000, "shares_outstanding": 607128285, "operating_cash_flow": 8228000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10963000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1254000000, "shares_issued": 40000000, "net_debt_issued": 7479000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2735000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "19490000000", "netIncome": "7294000000", "grossProfit": "20595000000", "totalRevenue": "133453000000", "costOfRevenue": "112858000000", "interestExpense": "562000000", "operatingIncome": "9981000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8692000000" }, "balance": { "totalDebt": "88350000000", "totalAssets": "265967000000", "longTermDebt": "58861000000", "shortTermDebt": "26997000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "607128285", "totalCurrentAssets": "91648000000", "totalShareholderEquity": "95697000000", "totalCurrentLiabilities": "81724000000", "cashAndShortTermInvestments": "18854000000" }, "cashflow": { "freeCashFlow": "-2735000000", "dividendsPaid": null, "issuanceOfDebt": "26983000000", "issuanceOfStock": "40000000", "repaymentOfDebt": "-19504000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "8228000000", "repurchaseOfStock": "-1254000000", "capitalExpenditures": "-10963000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "income_statement": { "revenue": 142380000000, "cost_of_revenue": 119485000000, "gross_profit": 22895000000, "ebit": 11394000000, "ebitda": 20194000000, "pretax_income": null, "tax_provision": null, "net_income": 7290000000, "net_income_to_common": 7290000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19287000000, "total_current_assets": 96387000000, "total_assets": 267732000000, "short_term_debt": 27144000000, "long_term_debt": 55807000000, "total_debt": 85504000000, "total_liabilities": null, "total_equity": 92315000000, "shares_outstanding": 622259319, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7566000000, "capital_expenditure": -12205000000, "free_cash_flow": -4639000000, "dividends_paid": null, "share_repurchases": -1024000000, "shares_issued": 0, "net_debt_issued": 7843000000 }, "complete_fields": { "id": 384621, "ticker_id": 14298, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20194000000", "netIncome": "7290000000", "grossProfit": "22895000000", "totalRevenue": "142380000000", "costOfRevenue": "119485000000", "interestExpense": "573000000", "operatingIncome": "11394000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8650000000" }, "balance": { "totalDebt": "85504000000", "totalAssets": "267732000000", "longTermDebt": "55807000000", "shortTermDebt": "27144000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "622259319", "totalCurrentAssets": "96387000000", "totalShareholderEquity": "92315000000", "totalCurrentLiabilities": "87689000000", "cashAndShortTermInvestments": "19287000000" }, "cashflow": { "freeCashFlow": "-4639000000", "dividendsPaid": null, "issuanceOfDebt": "30025000000", "issuanceOfStock": "0", "repaymentOfDebt": "-22182000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "7566000000", "repurchaseOfStock": "-1024000000", "capitalExpenditures": "-12205000000" } }, "revenue": 142380000000, "cost_of_revenue": 119485000000, "gross_profit": 22895000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11394000000, "depreciation_amortisation": 8650000000, "ebitda": 20194000000, "interest_expense": 573000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7290000000, "net_income_continuing_ops": null, "net_income_to_common": 7290000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19287000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 96387000000, "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": 267732000000, "short_term_debt": 27144000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87689000000, "long_term_debt": 55807000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 85504000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 92315000000, "shares_outstanding": 622259319, "operating_cash_flow": 7566000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -12205000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1024000000, "shares_issued": 0, "net_debt_issued": 7843000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4639000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20194000000", "netIncome": "7290000000", "grossProfit": "22895000000", "totalRevenue": "142380000000", "costOfRevenue": "119485000000", "interestExpense": "573000000", "operatingIncome": "11394000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8650000000" }, "balance": { "totalDebt": "85504000000", "totalAssets": "267732000000", "longTermDebt": "55807000000", "shortTermDebt": "27144000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "622259319", "totalCurrentAssets": "96387000000", "totalShareholderEquity": "92315000000", "totalCurrentLiabilities": "87689000000", "cashAndShortTermInvestments": "19287000000" }, "cashflow": { "freeCashFlow": "-4639000000", "dividendsPaid": null, "issuanceOfDebt": "30025000000", "issuanceOfStock": "0", "repaymentOfDebt": "-22182000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "7566000000", "repurchaseOfStock": "-1024000000", "capitalExpenditures": "-12205000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "income_statement": { "revenue": 155498000000, "cost_of_revenue": 125809000000, "gross_profit": 29689000000, "ebit": 18476000000, "ebitda": 26726000000, "pretax_income": null, "tax_provision": null, "net_income": 11290000000, "net_income_to_common": 11290000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17327000000, "total_current_assets": 94972000000, "total_assets": 250890000000, "short_term_debt": 25440000000, "long_term_debt": 43569000000, "total_debt": 71548000000, "total_liabilities": null, "total_equity": 89596000000, "shares_outstanding": 638716075, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17542000000, "capital_expenditure": -10881000000, "free_cash_flow": 6661000000, "dividends_paid": -5430000000, "share_repurchases": -1242000000, "shares_issued": 0, "net_debt_issued": -1797000000 }, "complete_fields": { "id": 384623, "ticker_id": 14298, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "26726000000", "netIncome": "11290000000", "grossProfit": "29689000000", "totalRevenue": "155498000000", "costOfRevenue": "125809000000", "interestExpense": "656000000", "operatingIncome": "18476000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8974000000" }, "balance": { "totalDebt": "71548000000", "totalAssets": "250890000000", "longTermDebt": "43569000000", "shortTermDebt": "25440000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "638716075", "totalCurrentAssets": "94972000000", "totalShareholderEquity": "89596000000", "totalCurrentLiabilities": "87001000000", "cashAndShortTermInvestments": "17327000000" }, "cashflow": { "freeCashFlow": "6661000000", "dividendsPaid": "-5430000000", "issuanceOfDebt": "20633000000", "issuanceOfStock": "0", "repaymentOfDebt": "-22430000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "17542000000", "repurchaseOfStock": "-1242000000", "capitalExpenditures": "-10881000000" } }, "revenue": 155498000000, "cost_of_revenue": 125809000000, "gross_profit": 29689000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18476000000, "depreciation_amortisation": 8974000000, "ebitda": 26726000000, "interest_expense": 656000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11290000000, "net_income_continuing_ops": null, "net_income_to_common": 11290000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17327000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 94972000000, "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": 250890000000, "short_term_debt": 25440000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87001000000, "long_term_debt": 43569000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 71548000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 89596000000, "shares_outstanding": 638716075, "operating_cash_flow": 17542000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10881000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5430000000, "share_repurchases": -1242000000, "shares_issued": 0, "net_debt_issued": -1797000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6661000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "26726000000", "netIncome": "11290000000", "grossProfit": "29689000000", "totalRevenue": "155498000000", "costOfRevenue": "125809000000", "interestExpense": "656000000", "operatingIncome": "18476000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8974000000" }, "balance": { "totalDebt": "71548000000", "totalAssets": "250890000000", "longTermDebt": "43569000000", "shortTermDebt": "25440000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "638716075", "totalCurrentAssets": "94972000000", "totalShareholderEquity": "89596000000", "totalCurrentLiabilities": "87001000000", "cashAndShortTermInvestments": "17327000000" }, "cashflow": { "freeCashFlow": "6661000000", "dividendsPaid": "-5430000000", "issuanceOfDebt": "20633000000", "issuanceOfStock": "0", "repaymentOfDebt": "-22430000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "17542000000", "repurchaseOfStock": "-1242000000", "capitalExpenditures": "-10881000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "income_statement": { "revenue": 142610000000, "cost_of_revenue": 118042000000, "gross_profit": 24568000000, "ebit": 14209000000, "ebitda": 32305000000, "pretax_income": null, "tax_provision": null, "net_income": 17941000000, "net_income_to_common": 17941000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16870000000, "total_current_assets": 92204000000, "total_assets": 246926000000, "short_term_debt": 24814000000, "long_term_debt": 43983000000, "total_debt": 71561000000, "total_liabilities": null, "total_equity": 87125000000, "shares_outstanding": 662839475, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23523000000, "capital_expenditure": -9050000000, "free_cash_flow": 14473000000, "dividends_paid": -3827000000, "share_repurchases": -1278000000, "shares_issued": 85000000, "net_debt_issued": -10052000000 }, "complete_fields": { "id": 384624, "ticker_id": 14298, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "32305000000", "netIncome": "17941000000", "grossProfit": "24568000000", "totalRevenue": "142610000000", "costOfRevenue": "118042000000", "interestExpense": "230000000", "operatingIncome": "14209000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8566000000" }, "balance": { "totalDebt": "71561000000", "totalAssets": "246926000000", "longTermDebt": "43983000000", "shortTermDebt": "24814000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "662839475", "totalCurrentAssets": "92204000000", "totalShareholderEquity": "87125000000", "totalCurrentLiabilities": "84421000000", "cashAndShortTermInvestments": "16870000000" }, "cashflow": { "freeCashFlow": "14473000000", "dividendsPaid": "-3827000000", "issuanceOfDebt": "16050000000", "issuanceOfStock": "85000000", "repaymentOfDebt": "-26102000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "23523000000", "repurchaseOfStock": "-1278000000", "capitalExpenditures": "-9050000000" } }, "revenue": 142610000000, "cost_of_revenue": 118042000000, "gross_profit": 24568000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14209000000, "depreciation_amortisation": 8566000000, "ebitda": 32305000000, "interest_expense": 230000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17941000000, "net_income_continuing_ops": null, "net_income_to_common": 17941000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16870000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 92204000000, "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": 246926000000, "short_term_debt": 24814000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84421000000, "long_term_debt": 43983000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 71561000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 87125000000, "shares_outstanding": 662839475, "operating_cash_flow": 23523000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9050000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3827000000, "share_repurchases": -1278000000, "shares_issued": 85000000, "net_debt_issued": -10052000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 14473000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "32305000000", "netIncome": "17941000000", "grossProfit": "24568000000", "totalRevenue": "142610000000", "costOfRevenue": "118042000000", "interestExpense": "230000000", "operatingIncome": "14209000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8566000000" }, "balance": { "totalDebt": "71561000000", "totalAssets": "246926000000", "longTermDebt": "43983000000", "shortTermDebt": "24814000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "662839475", "totalCurrentAssets": "92204000000", "totalShareholderEquity": "87125000000", "totalCurrentLiabilities": "84421000000", "cashAndShortTermInvestments": "16870000000" }, "cashflow": { "freeCashFlow": "14473000000", "dividendsPaid": "-3827000000", "issuanceOfDebt": "16050000000", "issuanceOfStock": "85000000", "repaymentOfDebt": "-26102000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "23523000000", "repurchaseOfStock": "-1278000000", "capitalExpenditures": "-9050000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+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": 384625, "ticker_id": 14298, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+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": 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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "income_statement": { "revenue": 31007000000, "cost_of_revenue": 26441000000, "gross_profit": 4566000000, "ebit": 2004000000, "ebitda": 4828000000, "pretax_income": null, "tax_provision": null, "net_income": 1622000000, "net_income_to_common": 1622000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19011000000, "total_current_assets": 95260000000, "total_assets": 270624000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 97267000000, "shares_outstanding": 607128285, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1139000000, "capital_expenditure": -1742000000, "free_cash_flow": -603000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384615, "ticker_id": 14298, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4828000000", "netIncome": "1622000000", "grossProfit": "4566000000", "totalRevenue": "31007000000", "costOfRevenue": "26441000000", "interestExpense": "92000000", "operatingIncome": "2004000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2388000000" }, "balance": { "totalDebt": null, "totalAssets": "270624000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "607128285", "totalCurrentAssets": "95260000000", "totalShareholderEquity": "97267000000", "totalCurrentLiabilities": "81232000000", "cashAndShortTermInvestments": "19011000000" }, "cashflow": { "freeCashFlow": "-603000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1139000000", "repurchaseOfStock": null, "capitalExpenditures": "-1742000000" } }, "revenue": 31007000000, "cost_of_revenue": 26441000000, "gross_profit": 4566000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2004000000, "depreciation_amortisation": 2388000000, "ebitda": 4828000000, "interest_expense": 92000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1622000000, "net_income_continuing_ops": null, "net_income_to_common": 1622000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19011000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 95260000000, "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": 270624000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81232000000, "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": 97267000000, "shares_outstanding": 607128285, "operating_cash_flow": 1139000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1742000000, "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": -603000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4828000000", "netIncome": "1622000000", "grossProfit": "4566000000", "totalRevenue": "31007000000", "costOfRevenue": "26441000000", "interestExpense": "92000000", "operatingIncome": "2004000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2388000000" }, "balance": { "totalDebt": null, "totalAssets": "270624000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "607128285", "totalCurrentAssets": "95260000000", "totalShareholderEquity": "97267000000", "totalCurrentLiabilities": "81232000000", "cashAndShortTermInvestments": "19011000000" }, "cashflow": { "freeCashFlow": "-603000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1139000000", "repurchaseOfStock": null, "capitalExpenditures": "-1742000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "income_statement": { "revenue": 33454000000, "cost_of_revenue": 28535000000, "gross_profit": 4919000000, "ebit": 1917000000, "ebitda": 4613000000, "pretax_income": null, "tax_provision": null, "net_income": 1771000000, "net_income_to_common": 1771000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18854000000, "total_current_assets": 91648000000, "total_assets": 265967000000, "short_term_debt": 26997000000, "long_term_debt": 58861000000, "total_debt": 88350000000, "total_liabilities": null, "total_equity": 95697000000, "shares_outstanding": 607128285, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 636000000, "capital_expenditure": -3337000000, "free_cash_flow": -2701000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384616, "ticker_id": 14298, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4613000000", "netIncome": "1771000000", "grossProfit": "4919000000", "totalRevenue": "33454000000", "costOfRevenue": "28535000000", "interestExpense": "149000000", "operatingIncome": "1917000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2284000000" }, "balance": { "totalDebt": "88350000000", "totalAssets": "265967000000", "longTermDebt": "58861000000", "shortTermDebt": "26997000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "607128285", "totalCurrentAssets": "91648000000", "totalShareholderEquity": "95697000000", "totalCurrentLiabilities": "81724000000", "cashAndShortTermInvestments": "18854000000" }, "cashflow": { "freeCashFlow": "-2701000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "636000000", "repurchaseOfStock": null, "capitalExpenditures": "-3337000000" } }, "revenue": 33454000000, "cost_of_revenue": 28535000000, "gross_profit": 4919000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1917000000, "depreciation_amortisation": 2284000000, "ebitda": 4613000000, "interest_expense": 149000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1771000000, "net_income_continuing_ops": null, "net_income_to_common": 1771000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18854000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 91648000000, "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": 265967000000, "short_term_debt": 26997000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81724000000, "long_term_debt": 58861000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 88350000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 95697000000, "shares_outstanding": 607128285, "operating_cash_flow": 636000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3337000000, "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": -2701000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4613000000", "netIncome": "1771000000", "grossProfit": "4919000000", "totalRevenue": "33454000000", "costOfRevenue": "28535000000", "interestExpense": "149000000", "operatingIncome": "1917000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2284000000" }, "balance": { "totalDebt": "88350000000", "totalAssets": "265967000000", "longTermDebt": "58861000000", "shortTermDebt": "26997000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "607128285", "totalCurrentAssets": "91648000000", "totalShareholderEquity": "95697000000", "totalCurrentLiabilities": "81724000000", "cashAndShortTermInvestments": "18854000000" }, "cashflow": { "freeCashFlow": "-2701000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "636000000", "repurchaseOfStock": null, "capitalExpenditures": "-3337000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "income_statement": { "revenue": 33927000000, "cost_of_revenue": 28352000000, "gross_profit": 5575000000, "ebit": 2661000000, "ebitda": 4909000000, "pretax_income": null, "tax_provision": null, "net_income": 1752000000, "net_income_to_common": 1752000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18085000000, "total_current_assets": 93144000000, "total_assets": 259708000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 91790000000, "shares_outstanding": 613627123, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2483000000, "capital_expenditure": -2327000000, "free_cash_flow": 156000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384618, "ticker_id": 14298, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4909000000", "netIncome": "1752000000", "grossProfit": "5575000000", "totalRevenue": "33927000000", "costOfRevenue": "28352000000", "interestExpense": "159000000", "operatingIncome": "2661000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2136000000" }, "balance": { "totalDebt": null, "totalAssets": "259708000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "613627123", "totalCurrentAssets": "93144000000", "totalShareholderEquity": "91790000000", "totalCurrentLiabilities": "81253000000", "cashAndShortTermInvestments": "18085000000" }, "cashflow": { "freeCashFlow": "156000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2483000000", "repurchaseOfStock": null, "capitalExpenditures": "-2327000000" } }, "revenue": 33927000000, "cost_of_revenue": 28352000000, "gross_profit": 5575000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2661000000, "depreciation_amortisation": 2136000000, "ebitda": 4909000000, "interest_expense": 159000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1752000000, "net_income_continuing_ops": null, "net_income_to_common": 1752000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18085000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 93144000000, "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": 259708000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81253000000, "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": 91790000000, "shares_outstanding": 613627123, "operating_cash_flow": 2483000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2327000000, "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": 156000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4909000000", "netIncome": "1752000000", "grossProfit": "5575000000", "totalRevenue": "33927000000", "costOfRevenue": "28352000000", "interestExpense": "159000000", "operatingIncome": "2661000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2136000000" }, "balance": { "totalDebt": null, "totalAssets": "259708000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "613627123", "totalCurrentAssets": "93144000000", "totalShareholderEquity": "91790000000", "totalCurrentLiabilities": "81253000000", "cashAndShortTermInvestments": "18085000000" }, "cashflow": { "freeCashFlow": "156000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2483000000", "repurchaseOfStock": null, "capitalExpenditures": "-2327000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "income_statement": { "revenue": 33758000000, "cost_of_revenue": 28257000000, "gross_profit": 5501000000, "ebit": 3142000000, "ebitda": 5412000000, "pretax_income": null, "tax_provision": null, "net_income": 2097000000, "net_income_to_common": 2097000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19682000000, "total_current_assets": 95949000000, "total_assets": 265393000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 93771000000, "shares_outstanding": 622259319, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3512000000, "capital_expenditure": -2863000000, "free_cash_flow": 649000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384619, "ticker_id": 14298, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5412000000", "netIncome": "2097000000", "grossProfit": "5501000000", "totalRevenue": "33758000000", "costOfRevenue": "28257000000", "interestExpense": "143000000", "operatingIncome": "3142000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2156000000" }, "balance": { "totalDebt": null, "totalAssets": "265393000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "622259319", "totalCurrentAssets": "95949000000", "totalShareholderEquity": "93771000000", "totalCurrentLiabilities": "81045000000", "cashAndShortTermInvestments": "19682000000" }, "cashflow": { "freeCashFlow": "649000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "3512000000", "repurchaseOfStock": null, "capitalExpenditures": "-2863000000" } }, "revenue": 33758000000, "cost_of_revenue": 28257000000, "gross_profit": 5501000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3142000000, "depreciation_amortisation": 2156000000, "ebitda": 5412000000, "interest_expense": 143000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2097000000, "net_income_continuing_ops": null, "net_income_to_common": 2097000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19682000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 95949000000, "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": 265393000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81045000000, "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": 93771000000, "shares_outstanding": 622259319, "operating_cash_flow": 3512000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2863000000, "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": 649000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5412000000", "netIncome": "2097000000", "grossProfit": "5501000000", "totalRevenue": "33758000000", "costOfRevenue": "28257000000", "interestExpense": "143000000", "operatingIncome": "3142000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2156000000" }, "balance": { "totalDebt": null, "totalAssets": "265393000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "622259319", "totalCurrentAssets": "95949000000", "totalShareholderEquity": "93771000000", "totalCurrentLiabilities": "81045000000", "cashAndShortTermInvestments": "19682000000" }, "cashflow": { "freeCashFlow": "649000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "3512000000", "repurchaseOfStock": null, "capitalExpenditures": "-2863000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "income_statement": { "revenue": 36416000000, "cost_of_revenue": 30990000000, "gross_profit": 5426000000, "ebit": 1767000000, "ebitda": 4400000000, "pretax_income": null, "tax_provision": null, "net_income": 1497000000, "net_income_to_common": 1497000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19287000000, "total_current_assets": 96387000000, "total_assets": 267732000000, "short_term_debt": 27144000000, "long_term_debt": 55807000000, "total_debt": 85504000000, "total_liabilities": null, "total_equity": 92315000000, "shares_outstanding": 622259319, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3834000000, "capital_expenditure": -3757000000, "free_cash_flow": 77000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384620, "ticker_id": 14298, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4400000000", "netIncome": "1497000000", "grossProfit": "5426000000", "totalRevenue": "36416000000", "costOfRevenue": "30990000000", "interestExpense": "135000000", "operatingIncome": "1767000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2155000000" }, "balance": { "totalDebt": "85504000000", "totalAssets": "267732000000", "longTermDebt": "55807000000", "shortTermDebt": "27144000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "622259319", "totalCurrentAssets": "96387000000", "totalShareholderEquity": "92315000000", "totalCurrentLiabilities": "87689000000", "cashAndShortTermInvestments": "19287000000" }, "cashflow": { "freeCashFlow": "77000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3834000000", "repurchaseOfStock": null, "capitalExpenditures": "-3757000000" } }, "revenue": 36416000000, "cost_of_revenue": 30990000000, "gross_profit": 5426000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1767000000, "depreciation_amortisation": 2155000000, "ebitda": 4400000000, "interest_expense": 135000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1497000000, "net_income_continuing_ops": null, "net_income_to_common": 1497000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19287000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 96387000000, "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": 267732000000, "short_term_debt": 27144000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87689000000, "long_term_debt": 55807000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 85504000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 92315000000, "shares_outstanding": 622259319, "operating_cash_flow": 3834000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3757000000, "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": 77000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4400000000", "netIncome": "1497000000", "grossProfit": "5426000000", "totalRevenue": "36416000000", "costOfRevenue": "30990000000", "interestExpense": "135000000", "operatingIncome": "1767000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2155000000" }, "balance": { "totalDebt": "85504000000", "totalAssets": "267732000000", "longTermDebt": "55807000000", "shortTermDebt": "27144000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "622259319", "totalCurrentAssets": "96387000000", "totalShareholderEquity": "92315000000", "totalCurrentLiabilities": "87689000000", "cashAndShortTermInvestments": "19287000000" }, "cashflow": { "freeCashFlow": "77000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": "3834000000", "repurchaseOfStock": null, "capitalExpenditures": "-3757000000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+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": 384622, "ticker_id": 14298, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:39.670799+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 } }, "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 } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }