{ "ticker": { "uuid": "a93587aa-0c82-401f-a927-2a0d2305e8ae", "symbol": "G1A", "name": "GEA Group Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/a93587aa-0c82-401f-a927-2a0d2305e8ae/", "api_url": "https://sharemaestro.com/factors/api/tickers/a93587aa-0c82-401f-a927-2a0d2305e8ae/" }, "ticker_metadata": { "id": 18747, "uuid": "a93587aa-0c82-401f-a927-2a0d2305e8ae", "symbol": "G1A", "name": "GEA Group Aktiengesellschaft", "asset_type": "equity", "market_cap": 9027352576, "stock_exchange_id": 8, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "GEA Group Aktiengesellschaft produces and supplies systems and components to the food, beverage, and pharmaceutical industries worldwide. The company operates through Separation & Flow Technologies; Liquid & Power Technologies; Food & Health Technologies; Farm Technologies; and Heating & Refrigeration Technologies segments. It manufactures process-related components and machinery, notably separators, decanters, homogenizers, valves, and pumps; and process solutions, including brewing systems, liquid processing and filling, concentration, fermentation, crystallization, purification, drying, powder handling, and packaging, as well as systems for carbon capture and emission control for dairy, new-food, beverage, food, chemical, and other industries. The company also prepares, marinates, and processes meat, poultry, seafood, vegan products, and snack and pasta, as well as slicing, packaging lines, freeze drying, granulators, and tablet presses for pharmaceutical industry. In addition, it offers customer solutions for milk production and livestock farming comprising automatic milking and feeding system, conventional milking solutions, manure handling, and digital herd management tools; and energy solutions in the field of industrial refrigeration and heating for various industries, including food, beverage, dairy, oil and gas, supporting automation, digital, and service platform. The company was formerly known as mg technologies ag and changed its name to GEA Group Aktiengesellschaft in 2005. GEA Group Aktiengesellschaft was founded in 1881 and is headquartered in D\u00fcsseldorf, 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": "a93587aa-0c82-401f-a927-2a0d2305e8ae", "symbol": "G1A", "name": "GEA Group Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/a93587aa-0c82-401f-a927-2a0d2305e8ae/", "api_url": "https://sharemaestro.com/factors/api/tickers/a93587aa-0c82-401f-a927-2a0d2305e8ae/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.32, "value": 0.32, "quality": 0.75, "momentum": 0.32, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 54.6, "market_cap": 8888970528.8, "pe_ratio": 21.1946, "earnings_yield": 0.0472, "ebitda_to_ev": 0.101, "shareholder_yield": 0.025, "roe": 0.1614, "piotroski_f_score": 7, "momentum_12_1": 0.0173, "volatility_252d": 0.2145 }, "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": 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": "2026-06-07T12:30:06.660751+00:00", "batch_id": "" }, "size": { "price_close": 54.6, "market_cap": 8888970528.7967, "market_cap_usd": 8888970528.7967, "enterprise_value": 8720268528.7967, "shares_outstanding": 162801664, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.1946, "pb_ratio": 3.4214, "ptbv_ratio": 3.4214, "ps_ratio": 1.6132, "pcf_ratio": 14.2262, "pfcf_ratio": 24.0695, "ev_ebitda": 9.9033, "ev_ebit": 14.5491, "ev_sales": 1.5826, "ev_fcf": 23.6126, "earnings_yield": 0.0472, "fcf_yield": 0.0424, "price_to_sales": 1.6132, "price_to_book": 3.4214, "price_to_cashflow": 14.2262, "ebitda_to_ev": 0.101, "sales_yield": 0.6319 }, "yield": { "dividend_yield": 0.0211, "buyback_yield": 0.0039, "shareholder_yield": 0.025, "debt_paydown_yield": 0, "total_yield": 0.025 }, "quality": { "gross_margin": 0.3735, "operating_margin": 0.1088, "net_margin": 0.0761, "ebitda_margin": 0.1598, "fcf_margin": 0.067, "roe": 0.1614, "roa": 0.0688, "roic": 0.185, "roc_greenblatt": null, "asset_turnover": 0.9034, "cash_conversion": 0.8806, "accruals_ratio": -0.0337, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.1133, "revenue_stability_5y": 0.0265, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3374, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.1916, "debt_to_assets": 0.0405, "interest_coverage": 13.5325, "current_ratio": 1.1057, "quick_ratio": 1.1057, "net_debt": -168702000, "local_beta": 0.8233, "volatility_252d": 0.2145, "volatility_60d": 0.4704, "max_drawdown_12m": -0.1621, "risk_adjusted_momentum": 0.0806 }, "growth": { "revenue_growth_1y": 0.0135, "revenue_growth_3y_cagr": 0.0209, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0897, "eps_growth_3y_cagr": 0.0103, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0074, "book_value_growth_1y": 0.0256, "revenue_growth": 0.0135, "earnings_growth": 0.0897 }, "momentum": { "price_return_1m": -0.0785, "price_return_3m": -0.0826, "price_return_6m": -0.0333, "price_return_9m": -0.1181, "price_return_12m": -0.0625, "price_return_12m_ex1m": 0.0173, "momentum_6m": -0.0333, "momentum_12m": -0.0625, "momentum_12_1": 0.0173, "distance_from_52w_high": -0.1567, "distance_from_52w_low": 0.0065, "relative_strength": -0.0812 }, "raw_ttm": { "revenue_ttm": 5510056000, "gross_profit_ttm": 2058087000, "ebit_ttm": 599368000, "ebitda_ttm": 880544000, "net_income_ttm": 419398000, "eps_diluted_ttm": 2.5761, "operating_cash_flow_ttm": 624833000, "capital_expenditure_ttm": -255528000, "fcf_ttm": 369305000, "dividends_paid_ttm": -187222000, "share_repurchases_ttm": -34574000, "shares_issued_ttm": null, "interest_expense_ttm": 44291000, "cash_and_equivalents": 415686000, "total_current_assets": 2766280000, "total_current_liabilities": 2501900000, "net_ppe": null, "total_assets": 6099548000, "total_debt": 246984000, "total_equity": 2598085000, "net_working_capital": -150877000, "book_value_per_share": 15.9586, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.9586 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 58, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 51, "rank_pcf": 64, "rank_ev_ebitda": 47, "rank_ev_ebit": 51, "rank_earnings_yield": 58, "rank_fcf_yield": 47, "rank_dividend_yield": 43, "rank_shareholder_yield": 51, "rank_total_yield": 62, "rank_roe": 33, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 59, "rank_fcf_margin": 53, "rank_piotroski": 21, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 48, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 63 }, "composites": { "value_composite": 68, "quality_composite": 25, "momentum_composite": 68, "growth_composite": 62, "yield_composite": 59, "svqf_composite": 70, "vc1_composite": 68, "vc2_composite": 66, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.4899, "os_score": 0.32, "value_percentile": 0.32, "quality_percentile": 0.75, "momentum_percentile": 0.32, "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": 33, "small_cap_core_rank": 69, "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": true } } }, "latest_snapshot_fields": { "id": 7826, "ticker_id": 18747, "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": "2026-06-07T12:30:06.660751+00:00", "batch_id": "", "os_score_delta": null, "price_close": 54.6, "market_cap": 8888970528.7967, "market_cap_usd": 8888970528.7967, "enterprise_value": 8720268528.7967, "shares_outstanding": 162801664, "fx_rate_to_usd": null, "pe_ratio": 21.19459446, "pb_ratio": 3.42135478, "ptbv_ratio": 3.42135478, "ps_ratio": 1.61322689, "pcf_ratio": 14.22615407, "pfcf_ratio": 24.06945622, "ev_ebitda": 9.90327403, "ev_ebit": 14.54910594, "ev_sales": 1.58260978, "ev_fcf": 23.61264681, "earnings_yield": 0.04718184, "fcf_yield": 0.04235019, "dividend_yield": 0.02106228, "buyback_yield": 0.00388954, "shareholder_yield": 0.02495182, "debt_paydown_yield": 0, "total_yield": 0.02495182, "gross_margin": 0.37351472, "operating_margin": 0.10877712, "net_margin": 0.07611502, "ebitda_margin": 0.15980672, "fcf_margin": 0.06702382, "roe": 0.16142582, "roa": 0.06875887, "roic": 0.18503711, "roc_greenblatt": null, "asset_turnover": 0.90335481, "cash_conversion": 0.88055975, "accruals_ratio": -0.03368036, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.19158838, "debt_to_assets": 0.04049218, "interest_coverage": 13.53250096, "current_ratio": 1.10567169, "quick_ratio": 1.10567169, "net_debt": -168702000, "revenue_growth_1y": 0.01350521, "revenue_growth_3y_cagr": 0.02089996, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0896599, "eps_growth_3y_cagr": 0.01034117, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0073888, "book_value_growth_1y": 0.02564571, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.113301, "revenue_stability_5y": 0.026461, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07848105, "price_return_3m": -0.08256519, "price_return_6m": -0.03331761, "price_return_9m": -0.11807417, "price_return_12m": -0.06253727, "price_return_12m_ex1m": 0.01730163, "distance_from_52w_high": -0.1567083, "distance_from_52w_low": 0.00645158, "relative_strength": -0.08124123, "local_beta": 0.8233, "volatility_252d": 0.214538, "volatility_60d": 0.470436, "max_drawdown_12m": -0.16211399, "revenue_ttm": 5510056000, "gross_profit_ttm": 2058087000, "ebit_ttm": 599368000, "ebitda_ttm": 880544000, "net_income_ttm": 419398000, "eps_diluted_ttm": 2.57612846, "operating_cash_flow_ttm": 624833000, "capital_expenditure_ttm": -255528000, "fcf_ttm": 369305000, "dividends_paid_ttm": -187222000, "share_repurchases_ttm": -34574000, "shares_issued_ttm": null, "interest_expense_ttm": 44291000, "cash_and_equivalents": 415686000, "total_current_assets": 2766280000, "total_current_liabilities": 2501900000, "net_ppe": null, "total_assets": 6099548000, "total_debt": 246984000, "total_equity": 2598085000, "net_working_capital": -150877000, "book_value_per_share": 15.95858996, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.95858996, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 58, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 51, "rank_pcf": 64, "rank_ev_ebitda": 47, "rank_ev_ebit": 51, "rank_earnings_yield": 58, "rank_fcf_yield": 47, "rank_dividend_yield": 43, "rank_shareholder_yield": 51, "rank_total_yield": 62, "rank_roe": 33, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 59, "rank_fcf_margin": 53, "rank_piotroski": 21, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 48, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 63, "value_composite": 68, "quality_composite": 25, "momentum_composite": 68, "growth_composite": 62, "yield_composite": 59, "svqf_composite": 70, "vc1_composite": 68, "vc2_composite": 66, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 69, "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": 54.6, "os": 0.32, "value": 0.32, "quality": 0.75, "momentum": 0.32, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 21.1946, "earnings_yield": 0.0472, "shareholder_yield": 0.025, "roe": 0.1614, "momentum_12_1": 0.0173, "complete_fields": { "id": 7826, "ticker_id": 18747, "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": "2026-06-07T12:30:06.660751+00:00", "batch_id": "", "os_score_delta": null, "price_close": 54.6, "market_cap": 8888970528.7967, "market_cap_usd": 8888970528.7967, "enterprise_value": 8720268528.7967, "shares_outstanding": 162801664, "fx_rate_to_usd": null, "pe_ratio": 21.19459446, "pb_ratio": 3.42135478, "ptbv_ratio": 3.42135478, "ps_ratio": 1.61322689, "pcf_ratio": 14.22615407, "pfcf_ratio": 24.06945622, "ev_ebitda": 9.90327403, "ev_ebit": 14.54910594, "ev_sales": 1.58260978, "ev_fcf": 23.61264681, "earnings_yield": 0.04718184, "fcf_yield": 0.04235019, "dividend_yield": 0.02106228, "buyback_yield": 0.00388954, "shareholder_yield": 0.02495182, "debt_paydown_yield": 0, "total_yield": 0.02495182, "gross_margin": 0.37351472, "operating_margin": 0.10877712, "net_margin": 0.07611502, "ebitda_margin": 0.15980672, "fcf_margin": 0.06702382, "roe": 0.16142582, "roa": 0.06875887, "roic": 0.18503711, "roc_greenblatt": null, "asset_turnover": 0.90335481, "cash_conversion": 0.88055975, "accruals_ratio": -0.03368036, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.19158838, "debt_to_assets": 0.04049218, "interest_coverage": 13.53250096, "current_ratio": 1.10567169, "quick_ratio": 1.10567169, "net_debt": -168702000, "revenue_growth_1y": 0.01350521, "revenue_growth_3y_cagr": 0.02089996, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0896599, "eps_growth_3y_cagr": 0.01034117, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0073888, "book_value_growth_1y": 0.02564571, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.113301, "revenue_stability_5y": 0.026461, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07848105, "price_return_3m": -0.08256519, "price_return_6m": -0.03331761, "price_return_9m": -0.11807417, "price_return_12m": -0.06253727, "price_return_12m_ex1m": 0.01730163, "distance_from_52w_high": -0.1567083, "distance_from_52w_low": 0.00645158, "relative_strength": -0.08124123, "local_beta": 0.8233, "volatility_252d": 0.214538, "volatility_60d": 0.470436, "max_drawdown_12m": -0.16211399, "revenue_ttm": 5510056000, "gross_profit_ttm": 2058087000, "ebit_ttm": 599368000, "ebitda_ttm": 880544000, "net_income_ttm": 419398000, "eps_diluted_ttm": 2.57612846, "operating_cash_flow_ttm": 624833000, "capital_expenditure_ttm": -255528000, "fcf_ttm": 369305000, "dividends_paid_ttm": -187222000, "share_repurchases_ttm": -34574000, "shares_issued_ttm": null, "interest_expense_ttm": 44291000, "cash_and_equivalents": 415686000, "total_current_assets": 2766280000, "total_current_liabilities": 2501900000, "net_ppe": null, "total_assets": 6099548000, "total_debt": 246984000, "total_equity": 2598085000, "net_working_capital": -150877000, "book_value_per_share": 15.95858996, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 15.95858996, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 58, "rank_pb": 68, "rank_ptbv": 68, "rank_ps": 51, "rank_pcf": 64, "rank_ev_ebitda": 47, "rank_ev_ebit": 51, "rank_earnings_yield": 58, "rank_fcf_yield": 47, "rank_dividend_yield": 43, "rank_shareholder_yield": 51, "rank_total_yield": 62, "rank_roe": 33, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 59, "rank_fcf_margin": 53, "rank_piotroski": 21, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 48, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 63, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 63, "value_composite": 68, "quality_composite": 25, "momentum_composite": 68, "growth_composite": 62, "yield_composite": 59, "svqf_composite": 70, "vc1_composite": 68, "vc2_composite": 66, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 69, "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": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "income_statement": { "revenue": 5495356000, "cost_of_revenue": 3447368000, "gross_profit": 2047988000, "ebit": 594299000, "ebitda": 871865000, "pretax_income": null, "tax_provision": null, "net_income": 414013000, "net_income_to_common": 414013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 593679000, "total_current_assets": 2785282000, "total_assets": 6087950000, "short_term_debt": 429000, "long_term_debt": 143000, "total_debt": 246984000, "total_liabilities": null, "total_equity": 2453007000, "shares_outstanding": 162801664, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 731800000, "capital_expenditure": -255292000, "free_cash_flow": 476508000, "dividends_paid": -187222000, "share_repurchases": -120058000, "shares_issued": null, "net_debt_issued": -102327000 }, "complete_fields": { "id": 386380, "ticker_id": 18747, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "871865000", "netIncome": "414013000", "grossProfit": "2047988000", "totalRevenue": "5495356000", "costOfRevenue": "3447368000", "interestExpense": "48255000", "operatingIncome": "594299000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "119358000", "depreciationAndAmortization": "229398000" }, "balance": { "totalDebt": "246984000", "totalAssets": "6087950000", "longTermDebt": "143000", "shortTermDebt": "429000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "162801664", "totalCurrentAssets": "2785282000", "totalShareholderEquity": "2453007000", "totalCurrentLiabilities": "2631072000", "cashAndShortTermInvestments": "593679000" }, "cashflow": { "freeCashFlow": "476508000", "dividendsPaid": "-187222000", "issuanceOfDebt": "144371000", "issuanceOfStock": null, "repaymentOfDebt": "-246698000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "731800000", "repurchaseOfStock": "-120058000", "capitalExpenditures": "-255292000" } }, "revenue": 5495356000, "cost_of_revenue": 3447368000, "gross_profit": 2047988000, "research_and_development": 119358000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 594299000, "depreciation_amortisation": 229398000, "ebitda": 871865000, "interest_expense": 48255000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 414013000, "net_income_continuing_ops": null, "net_income_to_common": 414013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 593679000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2785282000, "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": 6087950000, "short_term_debt": 429000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2631072000, "long_term_debt": 143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 246984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2453007000, "shares_outstanding": 162801664, "operating_cash_flow": 731800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -255292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -187222000, "share_repurchases": -120058000, "shares_issued": null, "net_debt_issued": -102327000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 476508000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "871865000", "netIncome": "414013000", "grossProfit": "2047988000", "totalRevenue": "5495356000", "costOfRevenue": "3447368000", "interestExpense": "48255000", "operatingIncome": "594299000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "119358000", "depreciationAndAmortization": "229398000" }, "balance": { "totalDebt": "246984000", "totalAssets": "6087950000", "longTermDebt": "143000", "shortTermDebt": "429000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "162801664", "totalCurrentAssets": "2785282000", "totalShareholderEquity": "2453007000", "totalCurrentLiabilities": "2631072000", "cashAndShortTermInvestments": "593679000" }, "cashflow": { "freeCashFlow": "476508000", "dividendsPaid": "-187222000", "issuanceOfDebt": "144371000", "issuanceOfStock": null, "repaymentOfDebt": "-246698000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "731800000", "repurchaseOfStock": "-120058000", "capitalExpenditures": "-255292000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "income_statement": { "revenue": 5422129000, "cost_of_revenue": 3486623000, "gross_profit": 1935506000, "ebit": 538309000, "ebitda": 793508000, "pretax_income": null, "tax_provision": null, "net_income": 385043000, "net_income_to_common": 385043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 620915000, "total_current_assets": 2776052000, "total_assets": 6032165000, "short_term_debt": 104147000, "long_term_debt": 52000, "total_debt": 294776000, "total_liabilities": null, "total_equity": 2423749000, "shares_outstanding": 164985228, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 710118000, "capital_expenditure": -237105000, "free_cash_flow": 473013000, "dividends_paid": -168566000, "share_repurchases": -230454000, "shares_issued": null, "net_debt_issued": 2044000 }, "complete_fields": { "id": 386385, "ticker_id": 18747, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "793508000", "netIncome": "385043000", "grossProfit": "1935506000", "totalRevenue": "5422129000", "costOfRevenue": "3486623000", "interestExpense": "49717000", "operatingIncome": "538309000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "117092000", "depreciationAndAmortization": "219089000" }, "balance": { "totalDebt": "294776000", "totalAssets": "6032165000", "longTermDebt": "52000", "shortTermDebt": "104147000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "164985228", "totalCurrentAssets": "2776052000", "totalShareholderEquity": "2423749000", "totalCurrentLiabilities": "2620045000", "cashAndShortTermInvestments": "620915000" }, "cashflow": { "freeCashFlow": "473013000", "dividendsPaid": "-168566000", "issuanceOfDebt": "2648000", "issuanceOfStock": null, "repaymentOfDebt": "-604000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "710118000", "repurchaseOfStock": "-230454000", "capitalExpenditures": "-237105000" } }, "revenue": 5422129000, "cost_of_revenue": 3486623000, "gross_profit": 1935506000, "research_and_development": 117092000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 538309000, "depreciation_amortisation": 219089000, "ebitda": 793508000, "interest_expense": 49717000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 385043000, "net_income_continuing_ops": null, "net_income_to_common": 385043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 620915000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2776052000, "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": 6032165000, "short_term_debt": 104147000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2620045000, "long_term_debt": 52000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 294776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2423749000, "shares_outstanding": 164985228, "operating_cash_flow": 710118000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -237105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -168566000, "share_repurchases": -230454000, "shares_issued": null, "net_debt_issued": 2044000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 473013000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "793508000", "netIncome": "385043000", "grossProfit": "1935506000", "totalRevenue": "5422129000", "costOfRevenue": "3486623000", "interestExpense": "49717000", "operatingIncome": "538309000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "117092000", "depreciationAndAmortization": "219089000" }, "balance": { "totalDebt": "294776000", "totalAssets": "6032165000", "longTermDebt": "52000", "shortTermDebt": "104147000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "164985228", "totalCurrentAssets": "2776052000", "totalShareholderEquity": "2423749000", "totalCurrentLiabilities": "2620045000", "cashAndShortTermInvestments": "620915000" }, "cashflow": { "freeCashFlow": "473013000", "dividendsPaid": "-168566000", "issuanceOfDebt": "2648000", "issuanceOfStock": null, "repaymentOfDebt": "-604000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "710118000", "repurchaseOfStock": "-230454000", "capitalExpenditures": "-237105000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "income_statement": { "revenue": 5373491000, "cost_of_revenue": 3551818000, "gross_profit": 1821673000, "ebit": 504902000, "ebitda": 730743000, "pretax_income": null, "tax_provision": null, "net_income": 392765000, "net_income_to_common": 392765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 611838000, "total_current_assets": 2853786000, "total_assets": 5954245000, "short_term_debt": 1941000, "long_term_debt": 99964000, "total_debt": 256693000, "total_liabilities": null, "total_equity": 2397309000, "shares_outstanding": 170879493, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 533568000, "capital_expenditure": -228362000, "free_cash_flow": 305206000, "dividends_paid": -163715000, "share_repurchases": -52740000, "shares_issued": null, "net_debt_issued": -104344000 }, "complete_fields": { "id": 386387, "ticker_id": 18747, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "730743000", "netIncome": "392765000", "grossProfit": "1821673000", "totalRevenue": "5373491000", "costOfRevenue": "3551818000", "interestExpense": "38068000", "operatingIncome": "504902000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "113007000", "depreciationAndAmortization": "194067000" }, "balance": { "totalDebt": "256693000", "totalAssets": "5954245000", "longTermDebt": "99964000", "shortTermDebt": "1941000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "170879493", "totalCurrentAssets": "2853786000", "totalShareholderEquity": "2397309000", "totalCurrentLiabilities": "2488589000", "cashAndShortTermInvestments": "611838000" }, "cashflow": { "freeCashFlow": "305206000", "dividendsPaid": "-163715000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-104344000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "533568000", "repurchaseOfStock": "-52740000", "capitalExpenditures": "-228362000" } }, "revenue": 5373491000, "cost_of_revenue": 3551818000, "gross_profit": 1821673000, "research_and_development": 113007000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 504902000, "depreciation_amortisation": 194067000, "ebitda": 730743000, "interest_expense": 38068000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 392765000, "net_income_continuing_ops": null, "net_income_to_common": 392765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 611838000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2853786000, "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": 5954245000, "short_term_debt": 1941000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2488589000, "long_term_debt": 99964000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 256693000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2397309000, "shares_outstanding": 170879493, "operating_cash_flow": 533568000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -228362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -163715000, "share_repurchases": -52740000, "shares_issued": null, "net_debt_issued": -104344000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 305206000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "730743000", "netIncome": "392765000", "grossProfit": "1821673000", "totalRevenue": "5373491000", "costOfRevenue": "3551818000", "interestExpense": "38068000", "operatingIncome": "504902000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "113007000", "depreciationAndAmortization": "194067000" }, "balance": { "totalDebt": "256693000", "totalAssets": "5954245000", "longTermDebt": "99964000", "shortTermDebt": "1941000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "170879493", "totalCurrentAssets": "2853786000", "totalShareholderEquity": "2397309000", "totalCurrentLiabilities": "2488589000", "cashAndShortTermInvestments": "611838000" }, "cashflow": { "freeCashFlow": "305206000", "dividendsPaid": "-163715000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-104344000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "533568000", "repurchaseOfStock": "-52740000", "capitalExpenditures": "-228362000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "income_statement": { "revenue": 5164714000, "cost_of_revenue": 3448923000, "gross_profit": 1715791000, "ebit": 439876000, "ebitda": 664582000, "pretax_income": null, "tax_provision": null, "net_income": 401430000, "net_income_to_common": 401430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 702344000, "total_current_assets": 2938352000, "total_assets": 5921011000, "short_term_debt": 107072000, "long_term_debt": 100066000, "total_debt": 372371000, "total_liabilities": null, "total_equity": 2280529000, "shares_outstanding": 172365312, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 469334000, "capital_expenditure": -203802000, "free_cash_flow": 265532000, "dividends_paid": -159590000, "share_repurchases": -205578000, "shares_issued": null, "net_debt_issued": -55393000 }, "complete_fields": { "id": 386388, "ticker_id": 18747, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "664582000", "netIncome": "401430000", "grossProfit": "1715791000", "totalRevenue": "5164714000", "costOfRevenue": "3448923000", "interestExpense": "24802000", "operatingIncome": "439876000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "98275000", "depreciationAndAmortization": "193065000" }, "balance": { "totalDebt": "372371000", "totalAssets": "5921011000", "longTermDebt": "100066000", "shortTermDebt": "107072000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "172365312", "totalCurrentAssets": "2938352000", "totalShareholderEquity": "2280529000", "totalCurrentLiabilities": "2599433000", "cashAndShortTermInvestments": "702344000" }, "cashflow": { "freeCashFlow": "265532000", "dividendsPaid": "-159590000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-55393000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "469334000", "repurchaseOfStock": "-205578000", "capitalExpenditures": "-203802000" } }, "revenue": 5164714000, "cost_of_revenue": 3448923000, "gross_profit": 1715791000, "research_and_development": 98275000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 439876000, "depreciation_amortisation": 193065000, "ebitda": 664582000, "interest_expense": 24802000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 401430000, "net_income_continuing_ops": null, "net_income_to_common": 401430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 702344000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2938352000, "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": 5921011000, "short_term_debt": 107072000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2599433000, "long_term_debt": 100066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 372371000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2280529000, "shares_outstanding": 172365312, "operating_cash_flow": 469334000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -203802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -159590000, "share_repurchases": -205578000, "shares_issued": null, "net_debt_issued": -55393000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 265532000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "664582000", "netIncome": "401430000", "grossProfit": "1715791000", "totalRevenue": "5164714000", "costOfRevenue": "3448923000", "interestExpense": "24802000", "operatingIncome": "439876000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "98275000", "depreciationAndAmortization": "193065000" }, "balance": { "totalDebt": "372371000", "totalAssets": "5921011000", "longTermDebt": "100066000", "shortTermDebt": "107072000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "172365312", "totalCurrentAssets": "2938352000", "totalShareholderEquity": "2280529000", "totalCurrentLiabilities": "2599433000", "cashAndShortTermInvestments": "702344000" }, "cashflow": { "freeCashFlow": "265532000", "dividendsPaid": "-159590000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-55393000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "469334000", "repurchaseOfStock": "-205578000", "capitalExpenditures": "-203802000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+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": 386389, "ticker_id": 18747, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+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": "0", "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": "0", "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": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "income_statement": { "revenue": 1273141000, "cost_of_revenue": 788556000, "gross_profit": 484585000, "ebit": 138227000, "ebitda": 203647000, "pretax_income": null, "tax_provision": null, "net_income": 99726000, "net_income_to_common": 99726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 415686000, "total_current_assets": 2766280000, "total_assets": 6099548000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 2598085000, "shares_outstanding": 162801664, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -124740000, "capital_expenditure": -33137000, "free_cash_flow": -157877000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 1822000 }, "complete_fields": { "id": 386378, "ticker_id": 18747, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "203647000", "netIncome": "99726000", "grossProfit": "484585000", "totalRevenue": "1273141000", "costOfRevenue": "788556000", "interestExpense": "9020000", "operatingIncome": "138227000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "30141000", "depreciationAndAmortization": "53515000" }, "balance": { "totalDebt": null, "totalAssets": "6099548000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "162801664", "totalCurrentAssets": "2766280000", "totalShareholderEquity": "2598085000", "totalCurrentLiabilities": "2501900000", "cashAndShortTermInvestments": "415686000" }, "cashflow": { "freeCashFlow": "-157877000", "dividendsPaid": null, "issuanceOfDebt": "2017000", "issuanceOfStock": null, "repaymentOfDebt": "-195000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-124740000", "repurchaseOfStock": "0", "capitalExpenditures": "-33137000" } }, "revenue": 1273141000, "cost_of_revenue": 788556000, "gross_profit": 484585000, "research_and_development": 30141000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138227000, "depreciation_amortisation": 53515000, "ebitda": 203647000, "interest_expense": 9020000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 99726000, "net_income_continuing_ops": null, "net_income_to_common": 99726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 415686000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2766280000, "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": 6099548000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2501900000, "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": 2598085000, "shares_outstanding": 162801664, "operating_cash_flow": -124740000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -33137000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 1822000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -157877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "203647000", "netIncome": "99726000", "grossProfit": "484585000", "totalRevenue": "1273141000", "costOfRevenue": "788556000", "interestExpense": "9020000", "operatingIncome": "138227000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "30141000", "depreciationAndAmortization": "53515000" }, "balance": { "totalDebt": null, "totalAssets": "6099548000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "162801664", "totalCurrentAssets": "2766280000", "totalShareholderEquity": "2598085000", "totalCurrentLiabilities": "2501900000", "cashAndShortTermInvestments": "415686000" }, "cashflow": { "freeCashFlow": "-157877000", "dividendsPaid": null, "issuanceOfDebt": "2017000", "issuanceOfStock": null, "repaymentOfDebt": "-195000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-124740000", "repurchaseOfStock": "0", "capitalExpenditures": "-33137000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "income_statement": { "revenue": 1559189000, "cost_of_revenue": 995899000, "gross_profit": 563290000, "ebit": 138218000, "ebitda": 235954000, "pretax_income": null, "tax_provision": null, "net_income": 91858000, "net_income_to_common": 91858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 593679000, "total_current_assets": 2785282000, "total_assets": 6087950000, "short_term_debt": 429000, "long_term_debt": 143000, "total_debt": 246984000, "total_liabilities": null, "total_equity": 2453007000, "shares_outstanding": 162801664, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 544222000, "capital_expenditure": -95204000, "free_cash_flow": 449018000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -106098000 }, "complete_fields": { "id": 386379, "ticker_id": 18747, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "235954000", "netIncome": "91858000", "grossProfit": "563290000", "totalRevenue": "1559189000", "costOfRevenue": "995899000", "interestExpense": "11331000", "operatingIncome": "138218000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "35277000", "depreciationAndAmortization": "72288000" }, "balance": { "totalDebt": "246984000", "totalAssets": "6087950000", "longTermDebt": "143000", "shortTermDebt": "429000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "162801664", "totalCurrentAssets": "2785282000", "totalShareholderEquity": "2453007000", "totalCurrentLiabilities": "2631072000", "cashAndShortTermInvestments": "593679000" }, "cashflow": { "freeCashFlow": "449018000", "dividendsPaid": null, "issuanceOfDebt": "37902000", "issuanceOfStock": null, "repaymentOfDebt": "-144000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "544222000", "repurchaseOfStock": "0", "capitalExpenditures": "-95204000" } }, "revenue": 1559189000, "cost_of_revenue": 995899000, "gross_profit": 563290000, "research_and_development": 35277000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138218000, "depreciation_amortisation": 72288000, "ebitda": 235954000, "interest_expense": 11331000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 91858000, "net_income_continuing_ops": null, "net_income_to_common": 91858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 593679000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2785282000, "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": 6087950000, "short_term_debt": 429000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2631072000, "long_term_debt": 143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 246984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2453007000, "shares_outstanding": 162801664, "operating_cash_flow": 544222000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -95204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -106098000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 449018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "235954000", "netIncome": "91858000", "grossProfit": "563290000", "totalRevenue": "1559189000", "costOfRevenue": "995899000", "interestExpense": "11331000", "operatingIncome": "138218000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "35277000", "depreciationAndAmortization": "72288000" }, "balance": { "totalDebt": "246984000", "totalAssets": "6087950000", "longTermDebt": "143000", "shortTermDebt": "429000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "162801664", "totalCurrentAssets": "2785282000", "totalShareholderEquity": "2453007000", "totalCurrentLiabilities": "2631072000", "cashAndShortTermInvestments": "593679000" }, "cashflow": { "freeCashFlow": "449018000", "dividendsPaid": null, "issuanceOfDebt": "37902000", "issuanceOfStock": null, "repaymentOfDebt": "-144000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "544222000", "repurchaseOfStock": "0", "capitalExpenditures": "-95204000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "income_statement": { "revenue": 1365937000, "cost_of_revenue": 856077000, "gross_profit": 509860000, "ebit": 170974000, "ebitda": 230269000, "pretax_income": null, "tax_provision": null, "net_income": 120786000, "net_income_to_common": 120786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287729000, "total_current_assets": 2533390000, "total_assets": 5713030000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 2346666000, "shares_outstanding": 162801664, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 122372000, "capital_expenditure": -68458000, "free_cash_flow": 53914000, "dividends_paid": null, "share_repurchases": -10000, "shares_issued": null, "net_debt_issued": -37623000 }, "complete_fields": { "id": 386381, "ticker_id": 18747, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "230269000", "netIncome": "120786000", "grossProfit": "509860000", "totalRevenue": "1365937000", "costOfRevenue": "856077000", "interestExpense": "10927000", "operatingIncome": "170974000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "26612000", "depreciationAndAmortization": "52635000" }, "balance": { "totalDebt": null, "totalAssets": "5713030000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "162801664", "totalCurrentAssets": "2533390000", "totalShareholderEquity": "2346666000", "totalCurrentLiabilities": "2375978000", "cashAndShortTermInvestments": "287729000" }, "cashflow": { "freeCashFlow": "53914000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-37623000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "122372000", "repurchaseOfStock": "-10000", "capitalExpenditures": "-68458000" } }, "revenue": 1365937000, "cost_of_revenue": 856077000, "gross_profit": 509860000, "research_and_development": 26612000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170974000, "depreciation_amortisation": 52635000, "ebitda": 230269000, "interest_expense": 10927000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 120786000, "net_income_continuing_ops": null, "net_income_to_common": 120786000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287729000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2533390000, "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": 5713030000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2375978000, "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": 2346666000, "shares_outstanding": 162801664, "operating_cash_flow": 122372000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -68458000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -10000, "shares_issued": null, "net_debt_issued": -37623000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 53914000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "230269000", "netIncome": "120786000", "grossProfit": "509860000", "totalRevenue": "1365937000", "costOfRevenue": "856077000", "interestExpense": "10927000", "operatingIncome": "170974000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "26612000", "depreciationAndAmortization": "52635000" }, "balance": { "totalDebt": null, "totalAssets": "5713030000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "162801664", "totalCurrentAssets": "2533390000", "totalShareholderEquity": "2346666000", "totalCurrentLiabilities": "2375978000", "cashAndShortTermInvestments": "287729000" }, "cashflow": { "freeCashFlow": "53914000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-37623000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "122372000", "repurchaseOfStock": "-10000", "capitalExpenditures": "-68458000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "income_statement": { "revenue": 1311789000, "cost_of_revenue": 811437000, "gross_profit": 500352000, "ebit": 151949000, "ebitda": 210674000, "pretax_income": null, "tax_provision": null, "net_income": 107028000, "net_income_to_common": 107028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297979000, "total_current_assets": 2447865000, "total_assets": 5624926000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 2233097000, "shares_outstanding": 162801664, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82979000, "capital_expenditure": -58729000, "free_cash_flow": 24250000, "dividends_paid": -187222000, "share_repurchases": -34564000, "shares_issued": null, "net_debt_issued": 144051000 }, "complete_fields": { "id": 386382, "ticker_id": 18747, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "210674000", "netIncome": "107028000", "grossProfit": "500352000", "totalRevenue": "1311789000", "costOfRevenue": "811437000", "interestExpense": "13013000", "operatingIncome": "151949000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "30124000", "depreciationAndAmortization": "53882000" }, "balance": { "totalDebt": null, "totalAssets": "5624926000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "162801664", "totalCurrentAssets": "2447865000", "totalShareholderEquity": "2233097000", "totalCurrentLiabilities": "2390971000", "cashAndShortTermInvestments": "297979000" }, "cashflow": { "freeCashFlow": "24250000", "dividendsPaid": "-187222000", "issuanceOfDebt": "144051000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "82979000", "repurchaseOfStock": "-34564000", "capitalExpenditures": "-58729000" } }, "revenue": 1311789000, "cost_of_revenue": 811437000, "gross_profit": 500352000, "research_and_development": 30124000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151949000, "depreciation_amortisation": 53882000, "ebitda": 210674000, "interest_expense": 13013000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 107028000, "net_income_continuing_ops": null, "net_income_to_common": 107028000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297979000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2447865000, "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": 5624926000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2390971000, "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": 2233097000, "shares_outstanding": 162801664, "operating_cash_flow": 82979000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -58729000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -187222000, "share_repurchases": -34564000, "shares_issued": null, "net_debt_issued": 144051000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 24250000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "210674000", "netIncome": "107028000", "grossProfit": "500352000", "totalRevenue": "1311789000", "costOfRevenue": "811437000", "interestExpense": "13013000", "operatingIncome": "151949000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "30124000", "depreciationAndAmortization": "53882000" }, "balance": { "totalDebt": null, "totalAssets": "5624926000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "162801664", "totalCurrentAssets": "2447865000", "totalShareholderEquity": "2233097000", "totalCurrentLiabilities": "2390971000", "cashAndShortTermInvestments": "297979000" }, "cashflow": { "freeCashFlow": "24250000", "dividendsPaid": "-187222000", "issuanceOfDebt": "144051000", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "82979000", "repurchaseOfStock": "-34564000", "capitalExpenditures": "-58729000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "income_statement": { "revenue": 1258441000, "cost_of_revenue": 783955000, "gross_profit": 474486000, "ebit": 133158000, "ebitda": 194968000, "pretax_income": null, "tax_provision": null, "net_income": 94341000, "net_income_to_common": 94341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370766000, "total_current_assets": 2498840000, "total_assets": 5706400000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 2410098000, "shares_outstanding": 163195554, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17773000, "capital_expenditure": -32901000, "free_cash_flow": -50674000, "dividends_paid": null, "share_repurchases": -85484000, "shares_issued": null, "net_debt_issued": -102657000 }, "complete_fields": { "id": 386383, "ticker_id": 18747, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "194968000", "netIncome": "94341000", "grossProfit": "474486000", "totalRevenue": "1258441000", "costOfRevenue": "783955000", "interestExpense": "12984000", "operatingIncome": "133158000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "27345000", "depreciationAndAmortization": "50593000" }, "balance": { "totalDebt": null, "totalAssets": "5706400000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "163195554", "totalCurrentAssets": "2498840000", "totalShareholderEquity": "2410098000", "totalCurrentLiabilities": "2324415000", "cashAndShortTermInvestments": "370766000" }, "cashflow": { "freeCashFlow": "-50674000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-102657000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-17773000", "repurchaseOfStock": "-85484000", "capitalExpenditures": "-32901000" } }, "revenue": 1258441000, "cost_of_revenue": 783955000, "gross_profit": 474486000, "research_and_development": 27345000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133158000, "depreciation_amortisation": 50593000, "ebitda": 194968000, "interest_expense": 12984000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 94341000, "net_income_continuing_ops": null, "net_income_to_common": 94341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370766000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2498840000, "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": 5706400000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2324415000, "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": 2410098000, "shares_outstanding": 163195554, "operating_cash_flow": -17773000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -85484000, "shares_issued": null, "net_debt_issued": -102657000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -50674000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "194968000", "netIncome": "94341000", "grossProfit": "474486000", "totalRevenue": "1258441000", "costOfRevenue": "783955000", "interestExpense": "12984000", "operatingIncome": "133158000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "27345000", "depreciationAndAmortization": "50593000" }, "balance": { "totalDebt": null, "totalAssets": "5706400000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "163195554", "totalCurrentAssets": "2498840000", "totalShareholderEquity": "2410098000", "totalCurrentLiabilities": "2324415000", "cashAndShortTermInvestments": "370766000" }, "cashflow": { "freeCashFlow": "-50674000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-102657000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-17773000", "repurchaseOfStock": "-85484000", "capitalExpenditures": "-32901000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+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": 104147000, "long_term_debt": 52000, "total_debt": 294776000, "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": 386384, "ticker_id": 18747, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "294776000", "totalAssets": null, "longTermDebt": "52000", "shortTermDebt": "104147000", "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": 104147000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 52000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 294776000, "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": "294776000", "totalAssets": null, "longTermDebt": "52000", "shortTermDebt": "104147000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+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": 386386, "ticker_id": 18747, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:49.650401+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }