{ "ticker": { "uuid": "a96fd04d-45a2-4a41-9222-7a578a0d10f2", "symbol": "SII", "name": "Wheaton Precious Metals Corp.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/a96fd04d-45a2-4a41-9222-7a578a0d10f2/", "api_url": "https://sharemaestro.com/factors/api/tickers/a96fd04d-45a2-4a41-9222-7a578a0d10f2/" }, "ticker_metadata": { "id": 20429, "uuid": "a96fd04d-45a2-4a41-9222-7a578a0d10f2", "symbol": "SII", "name": "Wheaton Precious Metals Corp.", "asset_type": "equity", "market_cap": 51497787392, "stock_exchange_id": 8, "industry": "Gold", "sector": "Basic Materials", "description": "Wheaton Precious Metals Corp. operates as a precious metal streaming company. It explores for gold, silver, palladium, platinum, and cobalt deposits in Canada, the United States, Mexico, Portugal, Sweden, the United Kingdom, Argentina, Chile, Brazil, Peru, Ecuador, Colombia, C\u00f4te d'Ivoire, Ethiopia, and South Africa. The company was formerly known as Silver Wheaton Corp. and changed its name to Wheaton Precious Metals Corp. in May 2017. Wheaton Precious Metals Corp. was founded in 2004 and is headquartered in Vancouver, Canada.", "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": "a96fd04d-45a2-4a41-9222-7a578a0d10f2", "symbol": "SII", "name": "Wheaton Precious Metals Corp.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/a96fd04d-45a2-4a41-9222-7a578a0d10f2/", "api_url": "https://sharemaestro.com/factors/api/tickers/a96fd04d-45a2-4a41-9222-7a578a0d10f2/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.51, "value": 0.11, "quality": 0.92, "momentum": 0.82, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 103.85, "market_cap": 47158007435.41, "pe_ratio": 26.2021, "earnings_yield": 0.0382, "ebitda_to_ev": 0.0533, "shareholder_yield": 0.0062, "roe": 0.1947, "piotroski_f_score": 6, "momentum_12_1": 0.4774, "volatility_252d": 0.4247 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:50.541573+00:00", "batch_id": "" }, "size": { "price_close": 103.85, "market_cap": 47158007435.4053, "market_cap_usd": 47158007435.4053, "enterprise_value": 45001164435.4053, "shares_outstanding": 454097336, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 26.2021, "pb_ratio": 5.1019, "ptbv_ratio": 5.1019, "ps_ratio": 17.1755, "pcf_ratio": 20.4146, "pfcf_ratio": 47.0064, "ev_ebitda": 18.7636, "ev_ebit": 22.8926, "ev_sales": 16.3899, "ev_fcf": 44.8565, "earnings_yield": 0.0382, "fcf_yield": 0.0223, "price_to_sales": 17.1755, "price_to_book": 5.1019, "price_to_cashflow": 20.4146, "ebitda_to_ev": 0.0533, "sales_yield": 0.061 }, "yield": { "dividend_yield": 0.0063, "buyback_yield": -0.0001, "shareholder_yield": 0.0062, "debt_paydown_yield": 0.0, "total_yield": 0.0062 }, "quality": { "gross_margin": 0.7473, "operating_margin": 0.7159, "net_margin": 0.6555, "ebitda_margin": 0.8735, "fcf_margin": 0.3654, "roe": 0.1947, "roa": 0.1828, "roic": 0.208, "roc_greenblatt": null, "asset_turnover": 0.2789, "cash_conversion": 0.5574, "accruals_ratio": -0.0518, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.3684, "revenue_stability_5y": 0.4279, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2084, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.8993, "debt_to_assets": 0.0008, "interest_coverage": 4467.6114, "current_ratio": 4.5311, "quick_ratio": 4.5311, "net_debt": -2156843000, "local_beta": 1.1789, "volatility_252d": 0.4247, "volatility_60d": 1.0112, "max_drawdown_12m": -0.2604, "risk_adjusted_momentum": 1.1239 }, "growth": { "revenue_growth_1y": 0.8018, "revenue_growth_3y_cagr": 0.2953, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.7792, "eps_growth_3y_cagr": 0.3005, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5264, "book_value_growth_1y": 0.1962, "revenue_growth": 0.8018, "earnings_growth": 1.7792 }, "momentum": { "price_return_1m": -0.093, "price_return_3m": -0.1849, "price_return_6m": 0.1134, "price_return_9m": 0.164, "price_return_12m": 0.34, "price_return_12m_ex1m": 0.4774, "momentum_6m": 0.1134, "momentum_12m": 0.34, "momentum_12_1": 0.4774, "distance_from_52w_high": -0.2399, "distance_from_52w_low": 0.3965, "relative_strength": 0.3213 }, "raw_ttm": { "revenue_ttm": 2745658000, "gross_profit_ttm": 2051940000, "ebit_ttm": 1965749000, "ebitda_ttm": 2398322000, "net_income_ttm": 1799779000, "eps_diluted_ttm": 3.9634, "operating_cash_flow_ttm": 2310011000, "capital_expenditure_ttm": -1306786000, "fcf_ttm": 1003225000, "dividends_paid_ttm": -296367000, "share_repurchases_ttm": null, "shares_issued_ttm": 5504000, "interest_expense_ttm": 440000, "cash_and_equivalents": 2164505000, "total_current_assets": 2185597000, "total_current_liabilities": 482351000, "net_ppe": null, "total_assets": 9846195000, "total_debt": 7662000, "total_equity": 9243278000, "net_working_capital": -460678000, "book_value_per_share": 20.3553, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.3553 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 70, "rank_pb": 77, "rank_ptbv": 77, "rank_ps": 97, "rank_pcf": 79, "rank_ev_ebitda": 79, "rank_ev_ebit": 75, "rank_earnings_yield": 70, "rank_fcf_yield": 67, "rank_dividend_yield": 62, "rank_shareholder_yield": 71, "rank_total_yield": 80, "rank_roe": 26, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 13, "rank_fcf_margin": 6, "rank_piotroski": 59, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 26 }, "composites": { "value_composite": 89, "quality_composite": 8, "momentum_composite": 18, "growth_composite": 2, "yield_composite": 77, "svqf_composite": 79, "vc1_composite": 90, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 49, "quality_value_composite": 0.3181, "os_score": 0.51, "value_percentile": 0.11, "quality_percentile": 0.92, "momentum_percentile": 0.82, "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": 86, "small_cap_core_rank": 93, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8251, "ticker_id": 20429, "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": "2026-06-07T12:30:50.541573+00:00", "batch_id": "", "os_score_delta": null, "price_close": 103.85, "market_cap": 47158007435.4053, "market_cap_usd": 47158007435.4053, "enterprise_value": 45001164435.4053, "shares_outstanding": 454097336, "fx_rate_to_usd": null, "pe_ratio": 26.20211006, "pb_ratio": 5.10187051, "ptbv_ratio": 5.10187051, "ps_ratio": 17.17548487, "pcf_ratio": 20.41462462, "pfcf_ratio": 47.00641176, "ev_ebitda": 18.76360407, "ev_ebit": 22.89262995, "ev_sales": 16.38993802, "ev_fcf": 44.85650222, "earnings_yield": 0.03816487, "fcf_yield": 0.02229331, "dividend_yield": 0.00628455, "buyback_yield": -0.00011671, "shareholder_yield": 0.00616784, "debt_paydown_yield": 1.149e-05, "total_yield": 0.00617933, "gross_margin": 0.74733998, "operating_margin": 0.71594824, "net_margin": 0.65550007, "ebitda_margin": 0.87349626, "fcf_margin": 0.365386, "roe": 0.1947122, "roa": 0.18278929, "roic": 0.20804703, "roc_greenblatt": null, "asset_turnover": 0.27885473, "cash_conversion": 0.55741566, "accruals_ratio": -0.05182022, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.89931335, "debt_to_assets": 0.00077817, "interest_coverage": 4467.61136364, "current_ratio": 4.53113397, "quick_ratio": 4.53113397, "net_debt": -2156843000, "revenue_growth_1y": 0.80175131, "revenue_growth_3y_cagr": 0.29529367, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.77915926, "eps_growth_3y_cagr": 0.30048624, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5263614, "book_value_growth_1y": 0.19620201, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.368427, "revenue_stability_5y": 0.427913, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09301898, "price_return_3m": -0.18486475, "price_return_6m": 0.11340863, "price_return_9m": 0.16396072, "price_return_12m": 0.33995512, "price_return_12m_ex1m": 0.47737945, "distance_from_52w_high": -0.2398611, "distance_from_52w_low": 0.39647238, "relative_strength": 0.32125116, "local_beta": 1.1789, "volatility_252d": 0.424741, "volatility_60d": 1.011245, "max_drawdown_12m": -0.26039382, "revenue_ttm": 2745658000, "gross_profit_ttm": 2051940000, "ebit_ttm": 1965749000, "ebitda_ttm": 2398322000, "net_income_ttm": 1799779000, "eps_diluted_ttm": 3.96342118, "operating_cash_flow_ttm": 2310011000, "capital_expenditure_ttm": -1306786000, "fcf_ttm": 1003225000, "dividends_paid_ttm": -296367000, "share_repurchases_ttm": null, "shares_issued_ttm": 5504000, "interest_expense_ttm": 440000, "cash_and_equivalents": 2164505000, "total_current_assets": 2185597000, "total_current_liabilities": 482351000, "net_ppe": null, "total_assets": 9846195000, "total_debt": 7662000, "total_equity": 9243278000, "net_working_capital": -460678000, "book_value_per_share": 20.35527907, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.35527907, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 70, "rank_pb": 77, "rank_ptbv": 77, "rank_ps": 97, "rank_pcf": 79, "rank_ev_ebitda": 79, "rank_ev_ebit": 75, "rank_earnings_yield": 70, "rank_fcf_yield": 67, "rank_dividend_yield": 62, "rank_shareholder_yield": 71, "rank_total_yield": 80, "rank_roe": 26, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 13, "rank_fcf_margin": 6, "rank_piotroski": 59, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 26, "value_composite": 89, "quality_composite": 8, "momentum_composite": 18, "growth_composite": 2, "yield_composite": 77, "svqf_composite": 79, "vc1_composite": 90, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 93, "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": 103.85, "os": 0.51, "value": 0.11, "quality": 0.92, "momentum": 0.82, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 26.2021, "earnings_yield": 0.0382, "shareholder_yield": 0.0062, "roe": 0.1947, "momentum_12_1": 0.4774, "complete_fields": { "id": 8251, "ticker_id": 20429, "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": "2026-06-07T12:30:50.541573+00:00", "batch_id": "", "os_score_delta": null, "price_close": 103.85, "market_cap": 47158007435.4053, "market_cap_usd": 47158007435.4053, "enterprise_value": 45001164435.4053, "shares_outstanding": 454097336, "fx_rate_to_usd": null, "pe_ratio": 26.20211006, "pb_ratio": 5.10187051, "ptbv_ratio": 5.10187051, "ps_ratio": 17.17548487, "pcf_ratio": 20.41462462, "pfcf_ratio": 47.00641176, "ev_ebitda": 18.76360407, "ev_ebit": 22.89262995, "ev_sales": 16.38993802, "ev_fcf": 44.85650222, "earnings_yield": 0.03816487, "fcf_yield": 0.02229331, "dividend_yield": 0.00628455, "buyback_yield": -0.00011671, "shareholder_yield": 0.00616784, "debt_paydown_yield": 1.149e-05, "total_yield": 0.00617933, "gross_margin": 0.74733998, "operating_margin": 0.71594824, "net_margin": 0.65550007, "ebitda_margin": 0.87349626, "fcf_margin": 0.365386, "roe": 0.1947122, "roa": 0.18278929, "roic": 0.20804703, "roc_greenblatt": null, "asset_turnover": 0.27885473, "cash_conversion": 0.55741566, "accruals_ratio": -0.05182022, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.89931335, "debt_to_assets": 0.00077817, "interest_coverage": 4467.61136364, "current_ratio": 4.53113397, "quick_ratio": 4.53113397, "net_debt": -2156843000, "revenue_growth_1y": 0.80175131, "revenue_growth_3y_cagr": 0.29529367, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.77915926, "eps_growth_3y_cagr": 0.30048624, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5263614, "book_value_growth_1y": 0.19620201, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.368427, "revenue_stability_5y": 0.427913, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09301898, "price_return_3m": -0.18486475, "price_return_6m": 0.11340863, "price_return_9m": 0.16396072, "price_return_12m": 0.33995512, "price_return_12m_ex1m": 0.47737945, "distance_from_52w_high": -0.2398611, "distance_from_52w_low": 0.39647238, "relative_strength": 0.32125116, "local_beta": 1.1789, "volatility_252d": 0.424741, "volatility_60d": 1.011245, "max_drawdown_12m": -0.26039382, "revenue_ttm": 2745658000, "gross_profit_ttm": 2051940000, "ebit_ttm": 1965749000, "ebitda_ttm": 2398322000, "net_income_ttm": 1799779000, "eps_diluted_ttm": 3.96342118, "operating_cash_flow_ttm": 2310011000, "capital_expenditure_ttm": -1306786000, "fcf_ttm": 1003225000, "dividends_paid_ttm": -296367000, "share_repurchases_ttm": null, "shares_issued_ttm": 5504000, "interest_expense_ttm": 440000, "cash_and_equivalents": 2164505000, "total_current_assets": 2185597000, "total_current_liabilities": 482351000, "net_ppe": null, "total_assets": 9846195000, "total_debt": 7662000, "total_equity": 9243278000, "net_working_capital": -460678000, "book_value_per_share": 20.35527907, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.35527907, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 70, "rank_pb": 77, "rank_ptbv": 77, "rank_ps": 97, "rank_pcf": 79, "rank_ev_ebitda": 79, "rank_ev_ebit": 75, "rank_earnings_yield": 70, "rank_fcf_yield": 67, "rank_dividend_yield": 62, "rank_shareholder_yield": 71, "rank_total_yield": 80, "rank_roe": 26, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 13, "rank_fcf_margin": 6, "rank_piotroski": 59, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 2, "rank_momentum_12m": 26, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 26, "value_composite": 89, "quality_composite": 8, "momentum_composite": 18, "growth_composite": 2, "yield_composite": 77, "svqf_composite": 79, "vc1_composite": 90, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 49, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 93, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "income_statement": { "revenue": 2314600000, "cost_of_revenue": 642952000, "gross_profit": 1671648000, "ebit": 1581641000, "ebitda": 2003663000, "pretax_income": null, "tax_provision": null, "net_income": 1471720000, "net_income_to_common": 1471720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1153593000, "total_current_assets": 1204169000, "total_assets": 9125781000, "short_term_debt": 575000, "long_term_debt": 7330000, "total_debt": 7905000, "total_liabilities": null, "total_equity": 8690508000, "shares_outstanding": 454033830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1904981000, "capital_expenditure": -1341369000, "free_cash_flow": 563612000, "dividends_paid": -296367000, "share_repurchases": null, "shares_issued": 7271000, "net_debt_issued": -505000 }, "complete_fields": { "id": 389427, "ticker_id": 20429, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2003663000", "netIncome": "1471720000", "grossProfit": "1671648000", "totalRevenue": "2314600000", "costOfRevenue": "642952000", "interestExpense": "429000", "operatingIncome": "1581641000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "305166000" }, "balance": { "totalDebt": "7905000", "totalAssets": "9125781000", "longTermDebt": "7330000", "shortTermDebt": "575000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "454033830", "totalCurrentAssets": "1204169000", "totalShareholderEquity": "8690508000", "totalCurrentLiabilities": "154687000", "cashAndShortTermInvestments": "1153593000" }, "cashflow": { "freeCashFlow": "563612000", "dividendsPaid": "-296367000", "issuanceOfDebt": null, "issuanceOfStock": "7271000", "repaymentOfDebt": "-505000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1904981000", "repurchaseOfStock": null, "capitalExpenditures": "-1341369000" } }, "revenue": 2314600000, "cost_of_revenue": 642952000, "gross_profit": 1671648000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1581641000, "depreciation_amortisation": 305166000, "ebitda": 2003663000, "interest_expense": 429000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1471720000, "net_income_continuing_ops": null, "net_income_to_common": 1471720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1153593000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1204169000, "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": 9125781000, "short_term_debt": 575000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154687000, "long_term_debt": 7330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8690508000, "shares_outstanding": 454033830, "operating_cash_flow": 1904981000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1341369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -296367000, "share_repurchases": null, "shares_issued": 7271000, "net_debt_issued": -505000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 563612000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2003663000", "netIncome": "1471720000", "grossProfit": "1671648000", "totalRevenue": "2314600000", "costOfRevenue": "642952000", "interestExpense": "429000", "operatingIncome": "1581641000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "305166000" }, "balance": { "totalDebt": "7905000", "totalAssets": "9125781000", "longTermDebt": "7330000", "shortTermDebt": "575000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "454033830", "totalCurrentAssets": "1204169000", "totalShareholderEquity": "8690508000", "totalCurrentLiabilities": "154687000", "cashAndShortTermInvestments": "1153593000" }, "cashflow": { "freeCashFlow": "563612000", "dividendsPaid": "-296367000", "issuanceOfDebt": null, "issuanceOfStock": "7271000", "repaymentOfDebt": "-505000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1904981000", "repurchaseOfStock": null, "capitalExpenditures": "-1341369000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "income_statement": { "revenue": 1284639000, "cost_of_revenue": 482052000, "gross_profit": 802587000, "ebit": 729693000, "ebitda": 892931000, "pretax_income": null, "tax_provision": null, "net_income": 529140000, "net_income_to_common": 529140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 818166000, "total_current_assets": 828080000, "total_assets": 7424457000, "short_term_debt": 262000, "long_term_debt": 4909000, "total_debt": 5171000, "total_liabilities": null, "total_equity": 7259379000, "shares_outstanding": 453677299, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1027581000, "capital_expenditure": -658329000, "free_cash_flow": 369252000, "dividends_paid": -279050000, "share_repurchases": null, "shares_issued": 13192000, "net_debt_issued": -594000 }, "complete_fields": { "id": 389432, "ticker_id": 20429, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "892931000", "netIncome": "529140000", "grossProfit": "802587000", "totalRevenue": "1284639000", "costOfRevenue": "482052000", "interestExpense": "284000", "operatingIncome": "729693000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "248303000" }, "balance": { "totalDebt": "5171000", "totalAssets": "7424457000", "longTermDebt": "4909000", "shortTermDebt": "262000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "453677299", "totalCurrentAssets": "828080000", "totalShareholderEquity": "7259379000", "totalCurrentLiabilities": "29504000", "cashAndShortTermInvestments": "818166000" }, "cashflow": { "freeCashFlow": "369252000", "dividendsPaid": "-279050000", "issuanceOfDebt": null, "issuanceOfStock": "13192000", "repaymentOfDebt": "-594000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1027581000", "repurchaseOfStock": null, "capitalExpenditures": "-658329000" } }, "revenue": 1284639000, "cost_of_revenue": 482052000, "gross_profit": 802587000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 729693000, "depreciation_amortisation": 248303000, "ebitda": 892931000, "interest_expense": 284000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 529140000, "net_income_continuing_ops": null, "net_income_to_common": 529140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 818166000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 828080000, "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": 7424457000, "short_term_debt": 262000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29504000, "long_term_debt": 4909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5171000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7259379000, "shares_outstanding": 453677299, "operating_cash_flow": 1027581000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -658329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -279050000, "share_repurchases": null, "shares_issued": 13192000, "net_debt_issued": -594000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 369252000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "892931000", "netIncome": "529140000", "grossProfit": "802587000", "totalRevenue": "1284639000", "costOfRevenue": "482052000", "interestExpense": "284000", "operatingIncome": "729693000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "248303000" }, "balance": { "totalDebt": "5171000", "totalAssets": "7424457000", "longTermDebt": "4909000", "shortTermDebt": "262000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "453677299", "totalCurrentAssets": "828080000", "totalShareholderEquity": "7259379000", "totalCurrentLiabilities": "29504000", "cashAndShortTermInvestments": "818166000" }, "cashflow": { "freeCashFlow": "369252000", "dividendsPaid": "-279050000", "issuanceOfDebt": null, "issuanceOfStock": "13192000", "repaymentOfDebt": "-594000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1027581000", "repurchaseOfStock": null, "capitalExpenditures": "-658329000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "income_statement": { "revenue": 1016045000, "cost_of_revenue": 442605000, "gross_profit": 573440000, "ebit": 505270000, "ebitda": 755191000, "pretax_income": null, "tax_provision": null, "net_income": 537644000, "net_income_to_common": 537644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 546527000, "total_current_assets": 567411000, "total_assets": 7031185000, "short_term_debt": 604000, "long_term_debt": 5625000, "total_debt": 6229000, "total_liabilities": null, "total_equity": 6985516000, "shares_outstanding": 453069254, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 750809000, "capital_expenditure": -675871000, "free_cash_flow": 74938000, "dividends_paid": -265109000, "share_repurchases": null, "shares_issued": 12415000, "net_debt_issued": -691000 }, "complete_fields": { "id": 389434, "ticker_id": 20429, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "755191000", "netIncome": "537644000", "grossProfit": "573440000", "totalRevenue": "1016045000", "costOfRevenue": "442605000", "interestExpense": "207000", "operatingIncome": "505270000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "215926000" }, "balance": { "totalDebt": "6229000", "totalAssets": "7031185000", "longTermDebt": "5625000", "shortTermDebt": "604000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "453069254", "totalCurrentAssets": "567411000", "totalShareholderEquity": "6985516000", "totalCurrentLiabilities": "26075000", "cashAndShortTermInvestments": "546527000" }, "cashflow": { "freeCashFlow": "74938000", "dividendsPaid": "-265109000", "issuanceOfDebt": null, "issuanceOfStock": "12415000", "repaymentOfDebt": "-691000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "750809000", "repurchaseOfStock": null, "capitalExpenditures": "-675871000" } }, "revenue": 1016045000, "cost_of_revenue": 442605000, "gross_profit": 573440000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 505270000, "depreciation_amortisation": 215926000, "ebitda": 755191000, "interest_expense": 207000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 537644000, "net_income_continuing_ops": null, "net_income_to_common": 537644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 546527000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 567411000, "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": 7031185000, "short_term_debt": 604000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26075000, "long_term_debt": 5625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 6229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6985516000, "shares_outstanding": 453069254, "operating_cash_flow": 750809000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -675871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -265109000, "share_repurchases": null, "shares_issued": 12415000, "net_debt_issued": -691000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 74938000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "755191000", "netIncome": "537644000", "grossProfit": "573440000", "totalRevenue": "1016045000", "costOfRevenue": "442605000", "interestExpense": "207000", "operatingIncome": "505270000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "215926000" }, "balance": { "totalDebt": "6229000", "totalAssets": "7031185000", "longTermDebt": "5625000", "shortTermDebt": "604000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "453069254", "totalCurrentAssets": "567411000", "totalShareholderEquity": "6985516000", "totalCurrentLiabilities": "26075000", "cashAndShortTermInvestments": "546527000" }, "cashflow": { "freeCashFlow": "74938000", "dividendsPaid": "-265109000", "issuanceOfDebt": null, "issuanceOfStock": "12415000", "repaymentOfDebt": "-691000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "750809000", "repurchaseOfStock": null, "capitalExpenditures": "-675871000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "income_statement": { "revenue": 1065053000, "cost_of_revenue": 499573000, "gross_profit": 565480000, "ebit": 503293000, "ebitda": 903265000, "pretax_income": null, "tax_provision": null, "net_income": 669126000, "net_income_to_common": 669126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696089000, "total_current_assets": 720093000, "total_assets": 6759906000, "short_term_debt": 818000, "long_term_debt": 1152000, "total_debt": 1970000, "total_liabilities": null, "total_equity": 6717675000, "shares_outstanding": 452318526, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 743424000, "capital_expenditure": -153429000, "free_cash_flow": 589995000, "dividends_paid": -237097000, "share_repurchases": null, "shares_issued": 10368000, "net_debt_issued": -800000 }, "complete_fields": { "id": 389435, "ticker_id": 20429, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "903265000", "netIncome": "669126000", "grossProfit": "565480000", "totalRevenue": "1065053000", "costOfRevenue": "499573000", "interestExpense": "91000", "operatingIncome": "503293000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "233539000" }, "balance": { "totalDebt": "1970000", "totalAssets": "6759906000", "longTermDebt": "1152000", "shortTermDebt": "818000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "452318526", "totalCurrentAssets": "720093000", "totalShareholderEquity": "6717675000", "totalCurrentLiabilities": "30717000", "cashAndShortTermInvestments": "696089000" }, "cashflow": { "freeCashFlow": "589995000", "dividendsPaid": "-237097000", "issuanceOfDebt": null, "issuanceOfStock": "10368000", "repaymentOfDebt": "-800000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "743424000", "repurchaseOfStock": null, "capitalExpenditures": "-153429000" } }, "revenue": 1065053000, "cost_of_revenue": 499573000, "gross_profit": 565480000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 503293000, "depreciation_amortisation": 233539000, "ebitda": 903265000, "interest_expense": 91000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 669126000, "net_income_continuing_ops": null, "net_income_to_common": 669126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 696089000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 720093000, "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": 6759906000, "short_term_debt": 818000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30717000, "long_term_debt": 1152000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6717675000, "shares_outstanding": 452318526, "operating_cash_flow": 743424000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -153429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -237097000, "share_repurchases": null, "shares_issued": 10368000, "net_debt_issued": -800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 589995000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "903265000", "netIncome": "669126000", "grossProfit": "565480000", "totalRevenue": "1065053000", "costOfRevenue": "499573000", "interestExpense": "91000", "operatingIncome": "503293000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "233539000" }, "balance": { "totalDebt": "1970000", "totalAssets": "6759906000", "longTermDebt": "1152000", "shortTermDebt": "818000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "452318526", "totalCurrentAssets": "720093000", "totalShareholderEquity": "6717675000", "totalCurrentLiabilities": "30717000", "cashAndShortTermInvestments": "696089000" }, "cashflow": { "freeCashFlow": "589995000", "dividendsPaid": "-237097000", "issuanceOfDebt": null, "issuanceOfStock": "10368000", "repaymentOfDebt": "-800000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "743424000", "repurchaseOfStock": null, "capitalExpenditures": "-153429000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+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": 389436, "ticker_id": 20429, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "income_statement": { "revenue": 901469000, "cost_of_revenue": 202095000, "gross_profit": 699374000, "ebit": 674793000, "ebitda": 768509000, "pretax_income": null, "tax_provision": null, "net_income": 582044000, "net_income_to_common": 582044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2164505000, "total_current_assets": 2185597000, "total_assets": 9846195000, "short_term_debt": 581000, "long_term_debt": 7081000, "total_debt": 7662000, "total_liabilities": null, "total_equity": 9243278000, "shares_outstanding": 454097336, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 765823000, "capital_expenditure": -61157000, "free_cash_flow": 704666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 739000, "net_debt_issued": -159000 }, "complete_fields": { "id": 389425, "ticker_id": 20429, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "768509000", "netIncome": "582044000", "grossProfit": "699374000", "totalRevenue": "901469000", "costOfRevenue": "202095000", "interestExpense": "102000", "operatingIncome": "674793000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "77283000" }, "balance": { "totalDebt": "7662000", "totalAssets": "9846195000", "longTermDebt": "7081000", "shortTermDebt": "581000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "454097336", "totalCurrentAssets": "2185597000", "totalShareholderEquity": "9243278000", "totalCurrentLiabilities": "482351000", "cashAndShortTermInvestments": "2164505000" }, "cashflow": { "freeCashFlow": "704666000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "739000", "repaymentOfDebt": "-159000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "765823000", "repurchaseOfStock": null, "capitalExpenditures": "-61157000" } }, "revenue": 901469000, "cost_of_revenue": 202095000, "gross_profit": 699374000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 674793000, "depreciation_amortisation": 77283000, "ebitda": 768509000, "interest_expense": 102000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 582044000, "net_income_continuing_ops": null, "net_income_to_common": 582044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2164505000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2185597000, "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": 9846195000, "short_term_debt": 581000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 482351000, "long_term_debt": 7081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9243278000, "shares_outstanding": 454097336, "operating_cash_flow": 765823000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -61157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 739000, "net_debt_issued": -159000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 704666000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "768509000", "netIncome": "582044000", "grossProfit": "699374000", "totalRevenue": "901469000", "costOfRevenue": "202095000", "interestExpense": "102000", "operatingIncome": "674793000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "77283000" }, "balance": { "totalDebt": "7662000", "totalAssets": "9846195000", "longTermDebt": "7081000", "shortTermDebt": "581000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "454097336", "totalCurrentAssets": "2185597000", "totalShareholderEquity": "9243278000", "totalCurrentLiabilities": "482351000", "cashAndShortTermInvestments": "2164505000" }, "cashflow": { "freeCashFlow": "704666000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "739000", "repaymentOfDebt": "-159000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "765823000", "repurchaseOfStock": null, "capitalExpenditures": "-61157000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "income_statement": { "revenue": 864714000, "cost_of_revenue": 201183000, "gross_profit": 663531000, "ebit": 645755000, "ebitda": 737372000, "pretax_income": null, "tax_provision": null, "net_income": 558249000, "net_income_to_common": 558249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1153593000, "total_current_assets": 1204169000, "total_assets": 9125781000, "short_term_debt": 575000, "long_term_debt": 7330000, "total_debt": 7905000, "total_liabilities": null, "total_equity": 8690508000, "shares_outstanding": 454033830, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 746276000, "capital_expenditure": -647048000, "free_cash_flow": 99228000, "dividends_paid": -74196000, "share_repurchases": null, "shares_issued": 856000, "net_debt_issued": -167000 }, "complete_fields": { "id": 389426, "ticker_id": 20429, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "737372000", "netIncome": "558249000", "grossProfit": "663531000", "totalRevenue": "864714000", "costOfRevenue": "201183000", "interestExpense": "119000", "operatingIncome": "645755000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "86576000" }, "balance": { "totalDebt": "7905000", "totalAssets": "9125781000", "longTermDebt": "7330000", "shortTermDebt": "575000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "454033830", "totalCurrentAssets": "1204169000", "totalShareholderEquity": "8690508000", "totalCurrentLiabilities": "154687000", "cashAndShortTermInvestments": "1153593000" }, "cashflow": { "freeCashFlow": "99228000", "dividendsPaid": "-74196000", "issuanceOfDebt": null, "issuanceOfStock": "856000", "repaymentOfDebt": "-167000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "746276000", "repurchaseOfStock": null, "capitalExpenditures": "-647048000" } }, "revenue": 864714000, "cost_of_revenue": 201183000, "gross_profit": 663531000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 645755000, "depreciation_amortisation": 86576000, "ebitda": 737372000, "interest_expense": 119000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 558249000, "net_income_continuing_ops": null, "net_income_to_common": 558249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1153593000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1204169000, "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": 9125781000, "short_term_debt": 575000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154687000, "long_term_debt": 7330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8690508000, "shares_outstanding": 454033830, "operating_cash_flow": 746276000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -647048000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -74196000, "share_repurchases": null, "shares_issued": 856000, "net_debt_issued": -167000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 99228000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "737372000", "netIncome": "558249000", "grossProfit": "663531000", "totalRevenue": "864714000", "costOfRevenue": "201183000", "interestExpense": "119000", "operatingIncome": "645755000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "86576000" }, "balance": { "totalDebt": "7905000", "totalAssets": "9125781000", "longTermDebt": "7330000", "shortTermDebt": "575000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "454033830", "totalCurrentAssets": "1204169000", "totalShareholderEquity": "8690508000", "totalCurrentLiabilities": "154687000", "cashAndShortTermInvestments": "1153593000" }, "cashflow": { "freeCashFlow": "99228000", "dividendsPaid": "-74196000", "issuanceOfDebt": null, "issuanceOfStock": "856000", "repaymentOfDebt": "-167000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "746276000", "repurchaseOfStock": null, "capitalExpenditures": "-647048000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "income_statement": { "revenue": 476257000, "cost_of_revenue": 140269000, "gross_profit": 335988000, "ebit": 315506000, "ebitda": 479005000, "pretax_income": null, "tax_provision": null, "net_income": 367216000, "net_income_to_common": 367216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1157706000, "total_current_assets": 1203186000, "total_assets": 8419518000, "short_term_debt": 572000, "long_term_debt": 7422000, "total_debt": 7994000, "total_liabilities": null, "total_equity": 8092757000, "shares_outstanding": 454010126, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 382953000, "capital_expenditure": -250630000, "free_cash_flow": 132323000, "dividends_paid": -74232000, "share_repurchases": null, "shares_issued": 1942000, "net_debt_issued": -127000 }, "complete_fields": { "id": 389428, "ticker_id": 20429, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "479005000", "netIncome": "367216000", "grossProfit": "335988000", "totalRevenue": "476257000", "costOfRevenue": "140269000", "interestExpense": "109000", "operatingIncome": "315506000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "66273000" }, "balance": { "totalDebt": "7994000", "totalAssets": "8419518000", "longTermDebt": "7422000", "shortTermDebt": "572000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "454010126", "totalCurrentAssets": "1203186000", "totalShareholderEquity": "8092757000", "totalCurrentLiabilities": "148743000", "cashAndShortTermInvestments": "1157706000" }, "cashflow": { "freeCashFlow": "132323000", "dividendsPaid": "-74232000", "issuanceOfDebt": null, "issuanceOfStock": "1942000", "repaymentOfDebt": "-127000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "382953000", "repurchaseOfStock": null, "capitalExpenditures": "-250630000" } }, "revenue": 476257000, "cost_of_revenue": 140269000, "gross_profit": 335988000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315506000, "depreciation_amortisation": 66273000, "ebitda": 479005000, "interest_expense": 109000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 367216000, "net_income_continuing_ops": null, "net_income_to_common": 367216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1157706000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1203186000, "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": 8419518000, "short_term_debt": 572000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148743000, "long_term_debt": 7422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7994000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8092757000, "shares_outstanding": 454010126, "operating_cash_flow": 382953000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -250630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -74232000, "share_repurchases": null, "shares_issued": 1942000, "net_debt_issued": -127000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 132323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "479005000", "netIncome": "367216000", "grossProfit": "335988000", "totalRevenue": "476257000", "costOfRevenue": "140269000", "interestExpense": "109000", "operatingIncome": "315506000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "66273000" }, "balance": { "totalDebt": "7994000", "totalAssets": "8419518000", "longTermDebt": "7422000", "shortTermDebt": "572000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "454010126", "totalCurrentAssets": "1203186000", "totalShareholderEquity": "8092757000", "totalCurrentLiabilities": "148743000", "cashAndShortTermInvestments": "1157706000" }, "cashflow": { "freeCashFlow": "132323000", "dividendsPaid": "-74232000", "issuanceOfDebt": null, "issuanceOfStock": "1942000", "repaymentOfDebt": "-127000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "382953000", "repurchaseOfStock": null, "capitalExpenditures": "-250630000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "income_statement": { "revenue": 503218000, "cost_of_revenue": 150171000, "gross_profit": 353047000, "ebit": 329695000, "ebitda": 413436000, "pretax_income": null, "tax_provision": null, "net_income": 292270000, "net_income_to_common": 292270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1005885000, "total_current_assets": 1026196000, "total_assets": 7982385000, "short_term_debt": 566000, "long_term_debt": 7682000, "total_debt": 8248000, "total_liabilities": null, "total_equity": 7725706000, "shares_outstanding": 453954302, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 414959000, "capital_expenditure": -347951000, "free_cash_flow": 67008000, "dividends_paid": -147939000, "share_repurchases": null, "shares_issued": 1967000, "net_debt_issued": -89000 }, "complete_fields": { "id": 389429, "ticker_id": 20429, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "413436000", "netIncome": "292270000", "grossProfit": "353047000", "totalRevenue": "503218000", "costOfRevenue": "150171000", "interestExpense": "110000", "operatingIncome": "329695000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "75322000" }, "balance": { "totalDebt": "8248000", "totalAssets": "7982385000", "longTermDebt": "7682000", "shortTermDebt": "566000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "453954302", "totalCurrentAssets": "1026196000", "totalShareholderEquity": "7725706000", "totalCurrentLiabilities": "139128000", "cashAndShortTermInvestments": "1005885000" }, "cashflow": { "freeCashFlow": "67008000", "dividendsPaid": "-147939000", "issuanceOfDebt": null, "issuanceOfStock": "1967000", "repaymentOfDebt": "-89000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "414959000", "repurchaseOfStock": null, "capitalExpenditures": "-347951000" } }, "revenue": 503218000, "cost_of_revenue": 150171000, "gross_profit": 353047000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 329695000, "depreciation_amortisation": 75322000, "ebitda": 413436000, "interest_expense": 110000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 292270000, "net_income_continuing_ops": null, "net_income_to_common": 292270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1005885000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1026196000, "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": 7982385000, "short_term_debt": 566000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139128000, "long_term_debt": 7682000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7725706000, "shares_outstanding": 453954302, "operating_cash_flow": 414959000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -347951000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -147939000, "share_repurchases": null, "shares_issued": 1967000, "net_debt_issued": -89000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 67008000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "413436000", "netIncome": "292270000", "grossProfit": "353047000", "totalRevenue": "503218000", "costOfRevenue": "150171000", "interestExpense": "110000", "operatingIncome": "329695000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "75322000" }, "balance": { "totalDebt": "8248000", "totalAssets": "7982385000", "longTermDebt": "7682000", "shortTermDebt": "566000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "453954302", "totalCurrentAssets": "1026196000", "totalShareholderEquity": "7725706000", "totalCurrentLiabilities": "139128000", "cashAndShortTermInvestments": "1005885000" }, "cashflow": { "freeCashFlow": "67008000", "dividendsPaid": "-147939000", "issuanceOfDebt": null, "issuanceOfStock": "1967000", "repaymentOfDebt": "-89000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "414959000", "repurchaseOfStock": null, "capitalExpenditures": "-347951000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "income_statement": { "revenue": 470411000, "cost_of_revenue": 151328000, "gross_profit": 319083000, "ebit": 290684000, "ebitda": 373848000, "pretax_income": null, "tax_provision": null, "net_income": 253984000, "net_income_to_common": 253984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1085581000, "total_current_assets": 1097167000, "total_assets": 7739297000, "short_term_debt": 488000, "long_term_debt": 7599000, "total_debt": 8087000, "total_liabilities": null, "total_equity": 7466142000, "shares_outstanding": 453808469, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 360793000, "capital_expenditure": -95740000, "free_cash_flow": 265053000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2506000, "net_debt_issued": -122000 }, "complete_fields": { "id": 389430, "ticker_id": 20429, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "373848000", "netIncome": "253984000", "grossProfit": "319083000", "totalRevenue": "470411000", "costOfRevenue": "151328000", "interestExpense": "91000", "operatingIncome": "290684000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "76994000" }, "balance": { "totalDebt": "8087000", "totalAssets": "7739297000", "longTermDebt": "7599000", "shortTermDebt": "488000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "453808469", "totalCurrentAssets": "1097167000", "totalShareholderEquity": "7466142000", "totalCurrentLiabilities": "96449000", "cashAndShortTermInvestments": "1085581000" }, "cashflow": { "freeCashFlow": "265053000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2506000", "repaymentOfDebt": "-122000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "360793000", "repurchaseOfStock": null, "capitalExpenditures": "-95740000" } }, "revenue": 470411000, "cost_of_revenue": 151328000, "gross_profit": 319083000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 290684000, "depreciation_amortisation": 76994000, "ebitda": 373848000, "interest_expense": 91000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 253984000, "net_income_continuing_ops": null, "net_income_to_common": 253984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1085581000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1097167000, "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": 7739297000, "short_term_debt": 488000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96449000, "long_term_debt": 7599000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7466142000, "shares_outstanding": 453808469, "operating_cash_flow": 360793000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -95740000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2506000, "net_debt_issued": -122000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 265053000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "373848000", "netIncome": "253984000", "grossProfit": "319083000", "totalRevenue": "470411000", "costOfRevenue": "151328000", "interestExpense": "91000", "operatingIncome": "290684000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "76994000" }, "balance": { "totalDebt": "8087000", "totalAssets": "7739297000", "longTermDebt": "7599000", "shortTermDebt": "488000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "453808469", "totalCurrentAssets": "1097167000", "totalShareholderEquity": "7466142000", "totalCurrentLiabilities": "96449000", "cashAndShortTermInvestments": "1085581000" }, "cashflow": { "freeCashFlow": "265053000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "2506000", "repaymentOfDebt": "-122000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "360793000", "repurchaseOfStock": null, "capitalExpenditures": "-95740000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+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": -69942000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389431, "ticker_id": 20429, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-69942000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -69942000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-69942000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+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": -69984000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 389433, "ticker_id": 20429, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:17:42.861285+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": "-69984000", "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": -69984000, "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": "-69984000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }