{ "ticker": { "uuid": "aabc2ca0-646f-458a-aedd-5a5bc187dfe8", "symbol": "ADI1", "name": "Adecco Group AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Staffing & Employment Services", "page_url": "https://sharemaestro.com/factors/ticker/aabc2ca0-646f-458a-aedd-5a5bc187dfe8/", "api_url": "https://sharemaestro.com/factors/api/tickers/aabc2ca0-646f-458a-aedd-5a5bc187dfe8/" }, "ticker_metadata": { "id": 13925, "uuid": "aabc2ca0-646f-458a-aedd-5a5bc187dfe8", "symbol": "ADI1", "name": "Adecco Group AG", "asset_type": "equity", "market_cap": 3131927552, "stock_exchange_id": 8, "industry": "Staffing & Employment Services", "sector": "Industrials", "description": "Adecco Group AG, together with its subsidiaries, provides human resource services to businesses and organizations in Europe, North America, the Asia Pacific, South America, and North Africa. It offers flexible placement, permanent placement, career transition and mobility, outsourcing, engineering consulting, digital and IT, talent advisory, coaching, training, up-skilling and re-skilling, and other services under the Adecco, Akkodis, Ajilon, General Assembly, LHH, Pontoon, Spring, UK&I, Badenoch & Clark, Office Angels, Penna, Roevin, Adia, Ezra, and Modis brand names. The company was formerly known as Adecco S.A. Adecco Group AG was founded in 1957 and is based in Zurich, Switzerland.", "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": "aabc2ca0-646f-458a-aedd-5a5bc187dfe8", "symbol": "ADI1", "name": "Adecco Group AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Staffing & Employment Services", "page_url": "https://sharemaestro.com/factors/ticker/aabc2ca0-646f-458a-aedd-5a5bc187dfe8/", "api_url": "https://sharemaestro.com/factors/api/tickers/aabc2ca0-646f-458a-aedd-5a5bc187dfe8/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.66, "value": 0.93, "quality": 0.12, "momentum": 0.19, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 18.04, "market_cap": 3031687563.05, "pe_ratio": 10.0056, "earnings_yield": 0.0999, "ebitda_to_ev": 0.1218, "shareholder_yield": 0.0581, "roe": 0.0865, "piotroski_f_score": 5, "momentum_12_1": -0.1111, "volatility_252d": 0.3787 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:43.121305+00:00", "batch_id": "" }, "size": { "price_close": 18.04, "market_cap": 3031687563.0536, "market_cap_usd": 3031687563.0536, "enterprise_value": 6059687563.0536, "shares_outstanding": 168053625, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.0056, "pb_ratio": 0.8657, "ptbv_ratio": 0.8657, "ps_ratio": 0.1309, "pcf_ratio": 5.2361, "pfcf_ratio": 6.7672, "ev_ebitda": 8.211, "ev_ebit": 10.8987, "ev_sales": 0.2616, "ev_fcf": 13.5261, "earnings_yield": 0.0999, "fcf_yield": 0.0739, "price_to_sales": 0.1309, "price_to_book": 0.8657, "price_to_cashflow": 5.2361, "ebitda_to_ev": 0.1218, "sales_yield": 3.8231 }, "yield": { "dividend_yield": 0.0581, "buyback_yield": 0, "shareholder_yield": 0.0581, "debt_paydown_yield": 0.094, "total_yield": 0.1521 }, "quality": { "gross_margin": 0.19, "operating_margin": 0.024, "net_margin": 0.0131, "ebitda_margin": 0.0319, "fcf_margin": 0.0193, "roe": 0.0865, "roa": 0.0252, "roic": 0.0639, "roc_greenblatt": null, "asset_turnover": 1.9272, "cash_conversion": 1.4785, "accruals_ratio": -0.023, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.2021, "revenue_stability_5y": 0.0179, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3661, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.103, "debt_to_assets": 0.2772, "interest_coverage": 8.4242, "current_ratio": 1.0611, "quick_ratio": 1.0611, "net_debt": 3028000000, "local_beta": 0.9005, "volatility_252d": 0.3787, "volatility_60d": 0.8789, "max_drawdown_12m": -0.4027, "risk_adjusted_momentum": -0.2934 }, "growth": { "revenue_growth_1y": -0.0024, "revenue_growth_3y_cagr": -0.0079, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0333, "eps_growth_3y_cagr": -0.0492, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1421, "book_value_growth_1y": -0.0566, "revenue_growth": -0.0024, "earnings_growth": -0.0333 }, "momentum": { "price_return_1m": -0.1007, "price_return_3m": -0.1661, "price_return_6m": -0.1952, "price_return_9m": -0.2441, "price_return_12m": -0.2006, "price_return_12m_ex1m": -0.1111, "momentum_6m": -0.1952, "momentum_12m": -0.2006, "momentum_12_1": -0.1111, "distance_from_52w_high": -0.3373, "distance_from_52w_low": 0.1095, "relative_strength": -0.2193 }, "raw_ttm": { "revenue_ttm": 23167000000, "gross_profit_ttm": 4401000000, "ebit_ttm": 556000000, "ebitda_ttm": 738000000, "net_income_ttm": 303000000, "eps_diluted_ttm": 1.803, "operating_cash_flow_ttm": 579000000, "capital_expenditure_ttm": -131000000, "fcf_ttm": 448000000, "dividends_paid_ttm": -176000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 66000000, "cash_and_equivalents": 304000000, "total_current_assets": 5283000000, "total_current_liabilities": 4979000000, "net_ppe": null, "total_assets": 12021000000, "total_debt": 3332000000, "total_equity": 3502000000, "net_working_capital": 287000000, "book_value_per_share": 20.8386, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.8386 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 19, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 4, "rank_pcf": 23, "rank_ev_ebitda": 38, "rank_ev_ebit": 38, "rank_earnings_yield": 18, "rank_fcf_yield": 25, "rank_dividend_yield": 11, "rank_shareholder_yield": 22, "rank_total_yield": 8, "rank_roe": 60, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 86, "rank_fcf_margin": 73, "rank_piotroski": 62, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 80 }, "composites": { "value_composite": 7, "quality_composite": 88, "momentum_composite": 81, "growth_composite": 78, "yield_composite": 7, "svqf_composite": 13, "vc1_composite": 9, "vc2_composite": 7, "vc3_composite": 5, "trending_value_composite": 85, "overall_composite": 34, "quality_value_composite": 0.3341, "os_score": 0.66, "value_percentile": 0.93, "quality_percentile": 0.12, "momentum_percentile": 0.19, "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": 42, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 85, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 7591, "ticker_id": 13925, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:43.121305+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.04, "market_cap": 3031687563.0536, "market_cap_usd": 3031687563.0536, "enterprise_value": 6059687563.0536, "shares_outstanding": 168053625, "fx_rate_to_usd": null, "pe_ratio": 10.00556952, "pb_ratio": 0.86570176, "ptbv_ratio": 0.86570176, "ps_ratio": 0.13086233, "pcf_ratio": 5.23607524, "pfcf_ratio": 6.76715974, "ev_ebitda": 8.21095876, "ev_ebit": 10.89871864, "ev_sales": 0.26156548, "ev_fcf": 13.52608831, "earnings_yield": 0.09994434, "fcf_yield": 0.0739312, "dividend_yield": 0.05805348, "buyback_yield": 0, "shareholder_yield": 0.05805348, "debt_paydown_yield": 0.09400705, "total_yield": 0.15206052, "gross_margin": 0.18996849, "operating_margin": 0.02399965, "net_margin": 0.01307895, "ebitda_margin": 0.03185566, "fcf_margin": 0.01933785, "roe": 0.08652199, "roa": 0.02520589, "roic": 0.06385911, "roc_greenblatt": null, "asset_turnover": 1.92721071, "cash_conversion": 1.47854785, "accruals_ratio": -0.02295982, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.10298103, "debt_to_assets": 0.2771816, "interest_coverage": 8.42424242, "current_ratio": 1.06105644, "quick_ratio": 1.06105644, "net_debt": 3028000000, "revenue_growth_1y": -0.00242026, "revenue_growth_3y_cagr": -0.00793075, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.03327012, "eps_growth_3y_cagr": -0.04916081, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.14209591, "book_value_growth_1y": -0.05661301, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.202109, "revenue_stability_5y": 0.01785, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10069781, "price_return_3m": -0.16608533, "price_return_6m": -0.19518358, "price_return_9m": -0.24407732, "price_return_12m": -0.20062616, "price_return_12m_ex1m": -0.11111765, "distance_from_52w_high": -0.33730954, "distance_from_52w_low": 0.10947116, "relative_strength": -0.21933013, "local_beta": 0.9005, "volatility_252d": 0.378728, "volatility_60d": 0.878864, "max_drawdown_12m": -0.40269699, "revenue_ttm": 23167000000, "gross_profit_ttm": 4401000000, "ebit_ttm": 556000000, "ebitda_ttm": 738000000, "net_income_ttm": 303000000, "eps_diluted_ttm": 1.80299592, "operating_cash_flow_ttm": 579000000, "capital_expenditure_ttm": -131000000, "fcf_ttm": 448000000, "dividends_paid_ttm": -176000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 66000000, "cash_and_equivalents": 304000000, "total_current_assets": 5283000000, "total_current_liabilities": 4979000000, "net_ppe": null, "total_assets": 12021000000, "total_debt": 3332000000, "total_equity": 3502000000, "net_working_capital": 287000000, "book_value_per_share": 20.83858649, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.83858649, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 19, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 4, "rank_pcf": 23, "rank_ev_ebitda": 38, "rank_ev_ebit": 38, "rank_earnings_yield": 18, "rank_fcf_yield": 25, "rank_dividend_yield": 11, "rank_shareholder_yield": 22, "rank_total_yield": 8, "rank_roe": 60, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 86, "rank_fcf_margin": 73, "rank_piotroski": 62, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 80, "value_composite": 7, "quality_composite": 88, "momentum_composite": 81, "growth_composite": 78, "yield_composite": 7, "svqf_composite": 13, "vc1_composite": 9, "vc2_composite": 7, "vc3_composite": 5, "trending_value_composite": 85, "overall_composite": 34, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.04, "os": 0.66, "value": 0.93, "quality": 0.12, "momentum": 0.19, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.0056, "earnings_yield": 0.0999, "shareholder_yield": 0.0581, "roe": 0.0865, "momentum_12_1": -0.1111, "complete_fields": { "id": 7591, "ticker_id": 13925, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:43.121305+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.04, "market_cap": 3031687563.0536, "market_cap_usd": 3031687563.0536, "enterprise_value": 6059687563.0536, "shares_outstanding": 168053625, "fx_rate_to_usd": null, "pe_ratio": 10.00556952, "pb_ratio": 0.86570176, "ptbv_ratio": 0.86570176, "ps_ratio": 0.13086233, "pcf_ratio": 5.23607524, "pfcf_ratio": 6.76715974, "ev_ebitda": 8.21095876, "ev_ebit": 10.89871864, "ev_sales": 0.26156548, "ev_fcf": 13.52608831, "earnings_yield": 0.09994434, "fcf_yield": 0.0739312, "dividend_yield": 0.05805348, "buyback_yield": 0, "shareholder_yield": 0.05805348, "debt_paydown_yield": 0.09400705, "total_yield": 0.15206052, "gross_margin": 0.18996849, "operating_margin": 0.02399965, "net_margin": 0.01307895, "ebitda_margin": 0.03185566, "fcf_margin": 0.01933785, "roe": 0.08652199, "roa": 0.02520589, "roic": 0.06385911, "roc_greenblatt": null, "asset_turnover": 1.92721071, "cash_conversion": 1.47854785, "accruals_ratio": -0.02295982, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.10298103, "debt_to_assets": 0.2771816, "interest_coverage": 8.42424242, "current_ratio": 1.06105644, "quick_ratio": 1.06105644, "net_debt": 3028000000, "revenue_growth_1y": -0.00242026, "revenue_growth_3y_cagr": -0.00793075, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.03327012, "eps_growth_3y_cagr": -0.04916081, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.14209591, "book_value_growth_1y": -0.05661301, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.202109, "revenue_stability_5y": 0.01785, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10069781, "price_return_3m": -0.16608533, "price_return_6m": -0.19518358, "price_return_9m": -0.24407732, "price_return_12m": -0.20062616, "price_return_12m_ex1m": -0.11111765, "distance_from_52w_high": -0.33730954, "distance_from_52w_low": 0.10947116, "relative_strength": -0.21933013, "local_beta": 0.9005, "volatility_252d": 0.378728, "volatility_60d": 0.878864, "max_drawdown_12m": -0.40269699, "revenue_ttm": 23167000000, "gross_profit_ttm": 4401000000, "ebit_ttm": 556000000, "ebitda_ttm": 738000000, "net_income_ttm": 303000000, "eps_diluted_ttm": 1.80299592, "operating_cash_flow_ttm": 579000000, "capital_expenditure_ttm": -131000000, "fcf_ttm": 448000000, "dividends_paid_ttm": -176000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 66000000, "cash_and_equivalents": 304000000, "total_current_assets": 5283000000, "total_current_liabilities": 4979000000, "net_ppe": null, "total_assets": 12021000000, "total_debt": 3332000000, "total_equity": 3502000000, "net_working_capital": 287000000, "book_value_per_share": 20.83858649, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.83858649, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 19, "rank_pb": 19, "rank_ptbv": 19, "rank_ps": 4, "rank_pcf": 23, "rank_ev_ebitda": 38, "rank_ev_ebit": 38, "rank_earnings_yield": 18, "rank_fcf_yield": 25, "rank_dividend_yield": 11, "rank_shareholder_yield": 22, "rank_total_yield": 8, "rank_roe": 60, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 86, "rank_fcf_margin": 73, "rank_piotroski": 62, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 68, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 66, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 80, "value_composite": 7, "quality_composite": 88, "momentum_composite": 81, "growth_composite": 78, "yield_composite": 7, "svqf_composite": 13, "vc1_composite": 9, "vc2_composite": 7, "vc3_composite": 5, "trending_value_composite": 85, "overall_composite": 34, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "income_statement": { "revenue": 23082000000, "cost_of_revenue": 18660000000, "gross_profit": 4422000000, "ebit": 538000000, "ebitda": 716000000, "pretax_income": null, "tax_provision": null, "net_income": 294000000, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388000000, "total_current_assets": 5075000000, "total_assets": 11756000000, "short_term_debt": 118000000, "long_term_debt": 2560000000, "total_debt": 3178000000, "total_liabilities": null, "total_equity": 3386000000, "shares_outstanding": 168053625, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 613000000, "capital_expenditure": -130000000, "free_cash_flow": 483000000, "dividends_paid": -176000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -285000000 }, "complete_fields": { "id": 383847, "ticker_id": 13925, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "716000000", "netIncome": "294000000", "grossProfit": "4422000000", "totalRevenue": "23082000000", "costOfRevenue": "18660000000", "interestExpense": "68000000", "operatingIncome": "538000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "214000000" }, "balance": { "totalDebt": "3178000000", "totalAssets": "11756000000", "longTermDebt": "2560000000", "shortTermDebt": "118000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "168053625", "totalCurrentAssets": "5075000000", "totalShareholderEquity": "3386000000", "totalCurrentLiabilities": "4814000000", "cashAndShortTermInvestments": "388000000" }, "cashflow": { "freeCashFlow": "483000000", "dividendsPaid": "-176000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-285000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "613000000", "repurchaseOfStock": null, "capitalExpenditures": "-130000000" } }, "revenue": 23082000000, "cost_of_revenue": 18660000000, "gross_profit": 4422000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 538000000, "depreciation_amortisation": 214000000, "ebitda": 716000000, "interest_expense": 68000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 294000000, "net_income_continuing_ops": null, "net_income_to_common": 294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5075000000, "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": 11756000000, "short_term_debt": 118000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4814000000, "long_term_debt": 2560000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3178000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3386000000, "shares_outstanding": 168053625, "operating_cash_flow": 613000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -130000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -176000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -285000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 483000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "716000000", "netIncome": "294000000", "grossProfit": "4422000000", "totalRevenue": "23082000000", "costOfRevenue": "18660000000", "interestExpense": "68000000", "operatingIncome": "538000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "214000000" }, "balance": { "totalDebt": "3178000000", "totalAssets": "11756000000", "longTermDebt": "2560000000", "shortTermDebt": "118000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "168053625", "totalCurrentAssets": "5075000000", "totalShareholderEquity": "3386000000", "totalCurrentLiabilities": "4814000000", "cashAndShortTermInvestments": "388000000" }, "cashflow": { "freeCashFlow": "483000000", "dividendsPaid": "-176000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-285000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "613000000", "repurchaseOfStock": null, "capitalExpenditures": "-130000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "income_statement": { "revenue": 23138000000, "cost_of_revenue": 18642000000, "gross_profit": 4496000000, "ebit": 507000000, "ebitda": 760000000, "pretax_income": null, "tax_provision": null, "net_income": 303000000, "net_income_to_common": 303000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 482000000, "total_current_assets": 5080000000, "total_assets": 12099000000, "short_term_debt": 290000000, "long_term_debt": 2668000000, "total_debt": 3477000000, "total_liabilities": null, "total_equity": 3576000000, "shares_outstanding": 167435801, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 707000000, "capital_expenditure": -144000000, "free_cash_flow": 563000000, "dividends_paid": -432000000, "share_repurchases": -20000000, "shares_issued": null, "net_debt_issued": -172000000 }, "complete_fields": { "id": 383852, "ticker_id": 13925, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "760000000", "netIncome": "303000000", "grossProfit": "4496000000", "totalRevenue": "23138000000", "costOfRevenue": "18642000000", "interestExpense": "73000000", "operatingIncome": "507000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "244000000" }, "balance": { "totalDebt": "3477000000", "totalAssets": "12099000000", "longTermDebt": "2668000000", "shortTermDebt": "290000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "167435801", "totalCurrentAssets": "5080000000", "totalShareholderEquity": "3576000000", "totalCurrentLiabilities": "4778000000", "cashAndShortTermInvestments": "482000000" }, "cashflow": { "freeCashFlow": "563000000", "dividendsPaid": "-432000000", "issuanceOfDebt": "296000000", "issuanceOfStock": null, "repaymentOfDebt": "-468000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "707000000", "repurchaseOfStock": "-20000000", "capitalExpenditures": "-144000000" } }, "revenue": 23138000000, "cost_of_revenue": 18642000000, "gross_profit": 4496000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 507000000, "depreciation_amortisation": 244000000, "ebitda": 760000000, "interest_expense": 73000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 303000000, "net_income_continuing_ops": null, "net_income_to_common": 303000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 482000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5080000000, "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": 12099000000, "short_term_debt": 290000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4778000000, "long_term_debt": 2668000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3477000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3576000000, "shares_outstanding": 167435801, "operating_cash_flow": 707000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -144000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -432000000, "share_repurchases": -20000000, "shares_issued": null, "net_debt_issued": -172000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 563000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "760000000", "netIncome": "303000000", "grossProfit": "4496000000", "totalRevenue": "23138000000", "costOfRevenue": "18642000000", "interestExpense": "73000000", "operatingIncome": "507000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "244000000" }, "balance": { "totalDebt": "3477000000", "totalAssets": "12099000000", "longTermDebt": "2668000000", "shortTermDebt": "290000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "167435801", "totalCurrentAssets": "5080000000", "totalShareholderEquity": "3576000000", "totalCurrentLiabilities": "4778000000", "cashAndShortTermInvestments": "482000000" }, "cashflow": { "freeCashFlow": "563000000", "dividendsPaid": "-432000000", "issuanceOfDebt": "296000000", "issuanceOfStock": null, "repaymentOfDebt": "-468000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "707000000", "repurchaseOfStock": "-20000000", "capitalExpenditures": "-144000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "income_statement": { "revenue": 23957000000, "cost_of_revenue": 19117000000, "gross_profit": 4840000000, "ebit": 608000000, "ebitda": 841000000, "pretax_income": null, "tax_provision": null, "net_income": 325000000, "net_income_to_common": 325000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 556000000, "total_current_assets": 5488000000, "total_assets": 12430000000, "short_term_debt": 521000000, "long_term_debt": 2625000000, "total_debt": 3671000000, "total_liabilities": null, "total_equity": 3595000000, "shares_outstanding": 167555416, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 563000000, "capital_expenditure": -216000000, "free_cash_flow": 347000000, "dividends_paid": -422000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -186000000 }, "complete_fields": { "id": 383854, "ticker_id": 13925, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "841000000", "netIncome": "325000000", "grossProfit": "4840000000", "totalRevenue": "23957000000", "costOfRevenue": "19117000000", "interestExpense": "77000000", "operatingIncome": "608000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "257000000" }, "balance": { "totalDebt": "3671000000", "totalAssets": "12430000000", "longTermDebt": "2625000000", "shortTermDebt": "521000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "167555416", "totalCurrentAssets": "5488000000", "totalShareholderEquity": "3595000000", "totalCurrentLiabilities": "5118000000", "cashAndShortTermInvestments": "556000000" }, "cashflow": { "freeCashFlow": "347000000", "dividendsPaid": "-422000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-186000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "563000000", "repurchaseOfStock": null, "capitalExpenditures": "-216000000" } }, "revenue": 23957000000, "cost_of_revenue": 19117000000, "gross_profit": 4840000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 608000000, "depreciation_amortisation": 257000000, "ebitda": 841000000, "interest_expense": 77000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 325000000, "net_income_continuing_ops": null, "net_income_to_common": 325000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 556000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5488000000, "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": 12430000000, "short_term_debt": 521000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5118000000, "long_term_debt": 2625000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3671000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3595000000, "shares_outstanding": 167555416, "operating_cash_flow": 563000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -216000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -422000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -186000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 347000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "841000000", "netIncome": "325000000", "grossProfit": "4840000000", "totalRevenue": "23957000000", "costOfRevenue": "19117000000", "interestExpense": "77000000", "operatingIncome": "608000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "257000000" }, "balance": { "totalDebt": "3671000000", "totalAssets": "12430000000", "longTermDebt": "2625000000", "shortTermDebt": "521000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "167555416", "totalCurrentAssets": "5488000000", "totalShareholderEquity": "3595000000", "totalCurrentLiabilities": "5118000000", "cashAndShortTermInvestments": "556000000" }, "cashflow": { "freeCashFlow": "347000000", "dividendsPaid": "-422000000", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-186000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "563000000", "repurchaseOfStock": null, "capitalExpenditures": "-216000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "income_statement": { "revenue": 23640000000, "cost_of_revenue": 18666000000, "gross_profit": 4974000000, "ebit": 518000000, "ebitda": 770000000, "pretax_income": null, "tax_provision": null, "net_income": 342000000, "net_income_to_common": 342000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 782000000, "total_current_assets": 6124000000, "total_assets": 13256000000, "short_term_debt": 138000000, "long_term_debt": 3099000000, "total_debt": 3700000000, "total_liabilities": null, "total_equity": 3881000000, "shares_outstanding": 167117060, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 543000000, "capital_expenditure": -215000000, "free_cash_flow": 328000000, "dividends_paid": -409000000, "share_repurchases": -5000000, "shares_issued": null, "net_debt_issued": -923000000 }, "complete_fields": { "id": 383855, "ticker_id": 13925, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "770000000", "netIncome": "342000000", "grossProfit": "4974000000", "totalRevenue": "23640000000", "costOfRevenue": "18666000000", "interestExpense": "49000000", "operatingIncome": "518000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "270000000" }, "balance": { "totalDebt": "3700000000", "totalAssets": "13256000000", "longTermDebt": "3099000000", "shortTermDebt": "138000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "167117060", "totalCurrentAssets": "6124000000", "totalShareholderEquity": "3881000000", "totalCurrentLiabilities": "5198000000", "cashAndShortTermInvestments": "782000000" }, "cashflow": { "freeCashFlow": "328000000", "dividendsPaid": "-409000000", "issuanceOfDebt": "350000000", "issuanceOfStock": null, "repaymentOfDebt": "-1273000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "543000000", "repurchaseOfStock": "-5000000", "capitalExpenditures": "-215000000" } }, "revenue": 23640000000, "cost_of_revenue": 18666000000, "gross_profit": 4974000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 518000000, "depreciation_amortisation": 270000000, "ebitda": 770000000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 342000000, "net_income_continuing_ops": null, "net_income_to_common": 342000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 782000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6124000000, "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": 13256000000, "short_term_debt": 138000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5198000000, "long_term_debt": 3099000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3700000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3881000000, "shares_outstanding": 167117060, "operating_cash_flow": 543000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -215000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -409000000, "share_repurchases": -5000000, "shares_issued": null, "net_debt_issued": -923000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 328000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "770000000", "netIncome": "342000000", "grossProfit": "4974000000", "totalRevenue": "23640000000", "costOfRevenue": "18666000000", "interestExpense": "49000000", "operatingIncome": "518000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "270000000" }, "balance": { "totalDebt": "3700000000", "totalAssets": "13256000000", "longTermDebt": "3099000000", "shortTermDebt": "138000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "167117060", "totalCurrentAssets": "6124000000", "totalShareholderEquity": "3881000000", "totalCurrentLiabilities": "5198000000", "cashAndShortTermInvestments": "782000000" }, "cashflow": { "freeCashFlow": "328000000", "dividendsPaid": "-409000000", "issuanceOfDebt": "350000000", "issuanceOfStock": null, "repaymentOfDebt": "-1273000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "543000000", "repurchaseOfStock": "-5000000", "capitalExpenditures": "-215000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+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": -93000000, "shares_issued": 229000000, "net_debt_issued": 1484000000 }, "complete_fields": { "id": 383856, "ticker_id": 13925, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "1484000000", "issuanceOfStock": "229000000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-93000000", "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": -93000000, "shares_issued": 229000000, "net_debt_issued": 1484000000, "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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "1484000000", "issuanceOfStock": "229000000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-93000000", "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": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "income_statement": { "revenue": 5658000000, "cost_of_revenue": 4595000000, "gross_profit": 1063000000, "ebit": 107000000, "ebitda": 180000000, "pretax_income": null, "tax_provision": null, "net_income": 69000000, "net_income_to_common": 69000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304000000, "total_current_assets": 5283000000, "total_assets": 12021000000, "short_term_debt": 287000000, "long_term_debt": 2560000000, "total_debt": 3332000000, "total_liabilities": null, "total_equity": 3502000000, "shares_outstanding": 168053625, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -178000000, "capital_expenditure": -22000000, "free_cash_flow": -200000000, "dividends_paid": null, "share_repurchases": -14000000, "shares_issued": null, "net_debt_issued": 168000000 }, "complete_fields": { "id": 383845, "ticker_id": 13925, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "180000000", "netIncome": "69000000", "grossProfit": "1063000000", "totalRevenue": "5658000000", "costOfRevenue": "4595000000", "interestExpense": "15000000", "operatingIncome": "107000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "52000000" }, "balance": { "totalDebt": "3332000000", "totalAssets": "12021000000", "longTermDebt": "2560000000", "shortTermDebt": "287000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "168053625", "totalCurrentAssets": "5283000000", "totalShareholderEquity": "3502000000", "totalCurrentLiabilities": "4979000000", "cashAndShortTermInvestments": "304000000" }, "cashflow": { "freeCashFlow": "-200000000", "dividendsPaid": null, "issuanceOfDebt": "168000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-178000000", "repurchaseOfStock": "-14000000", "capitalExpenditures": "-22000000" } }, "revenue": 5658000000, "cost_of_revenue": 4595000000, "gross_profit": 1063000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107000000, "depreciation_amortisation": 52000000, "ebitda": 180000000, "interest_expense": 15000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 69000000, "net_income_continuing_ops": null, "net_income_to_common": 69000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5283000000, "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": 12021000000, "short_term_debt": 287000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4979000000, "long_term_debt": 2560000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3332000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3502000000, "shares_outstanding": 168053625, "operating_cash_flow": -178000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -22000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -14000000, "shares_issued": null, "net_debt_issued": 168000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -200000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "180000000", "netIncome": "69000000", "grossProfit": "1063000000", "totalRevenue": "5658000000", "costOfRevenue": "4595000000", "interestExpense": "15000000", "operatingIncome": "107000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "52000000" }, "balance": { "totalDebt": "3332000000", "totalAssets": "12021000000", "longTermDebt": "2560000000", "shortTermDebt": "287000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "168053625", "totalCurrentAssets": "5283000000", "totalShareholderEquity": "3502000000", "totalCurrentLiabilities": "4979000000", "cashAndShortTermInvestments": "304000000" }, "cashflow": { "freeCashFlow": "-200000000", "dividendsPaid": null, "issuanceOfDebt": "168000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-178000000", "repurchaseOfStock": "-14000000", "capitalExpenditures": "-22000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "income_statement": { "revenue": 5958000000, "cost_of_revenue": 4817000000, "gross_profit": 1141000000, "ebit": 185000000, "ebitda": 196000000, "pretax_income": null, "tax_provision": null, "net_income": 87000000, "net_income_to_common": 87000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388000000, "total_current_assets": 5075000000, "total_assets": 11756000000, "short_term_debt": 118000000, "long_term_debt": 2560000000, "total_debt": 3178000000, "total_liabilities": null, "total_equity": 3386000000, "shares_outstanding": 168053625, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 476000000, "capital_expenditure": -50000000, "free_cash_flow": 426000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 383846, "ticker_id": 13925, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "196000000", "netIncome": "87000000", "grossProfit": "1141000000", "totalRevenue": "5958000000", "costOfRevenue": "4817000000", "interestExpense": "16000000", "operatingIncome": "185000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "54000000" }, "balance": { "totalDebt": "3178000000", "totalAssets": "11756000000", "longTermDebt": "2560000000", "shortTermDebt": "118000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "168053625", "totalCurrentAssets": "5075000000", "totalShareholderEquity": "3386000000", "totalCurrentLiabilities": "4814000000", "cashAndShortTermInvestments": "388000000" }, "cashflow": { "freeCashFlow": "426000000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "476000000", "repurchaseOfStock": null, "capitalExpenditures": "-50000000" } }, "revenue": 5958000000, "cost_of_revenue": 4817000000, "gross_profit": 1141000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185000000, "depreciation_amortisation": 54000000, "ebitda": 196000000, "interest_expense": 16000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 87000000, "net_income_continuing_ops": null, "net_income_to_common": 87000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5075000000, "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": 11756000000, "short_term_debt": 118000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4814000000, "long_term_debt": 2560000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3178000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3386000000, "shares_outstanding": 168053625, "operating_cash_flow": 476000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -50000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 426000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "196000000", "netIncome": "87000000", "grossProfit": "1141000000", "totalRevenue": "5958000000", "costOfRevenue": "4817000000", "interestExpense": "16000000", "operatingIncome": "185000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "54000000" }, "balance": { "totalDebt": "3178000000", "totalAssets": "11756000000", "longTermDebt": "2560000000", "shortTermDebt": "118000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "168053625", "totalCurrentAssets": "5075000000", "totalShareholderEquity": "3386000000", "totalCurrentLiabilities": "4814000000", "cashAndShortTermInvestments": "388000000" }, "cashflow": { "freeCashFlow": "426000000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "476000000", "repurchaseOfStock": null, "capitalExpenditures": "-50000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "income_statement": { "revenue": 5776000000, "cost_of_revenue": 4669000000, "gross_profit": 1107000000, "ebit": 154000000, "ebitda": 206000000, "pretax_income": null, "tax_provision": null, "net_income": 89000000, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342000000, "total_current_assets": 5101000000, "total_assets": 11790000000, "short_term_debt": 483000000, "long_term_debt": 2564000000, "total_debt": 3536000000, "total_liabilities": null, "total_equity": 3291000000, "shares_outstanding": 167435801, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 200000000, "capital_expenditure": -30000000, "free_cash_flow": 170000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 383848, "ticker_id": 13925, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "206000000", "netIncome": "89000000", "grossProfit": "1107000000", "totalRevenue": "5776000000", "costOfRevenue": "4669000000", "interestExpense": "20000000", "operatingIncome": "154000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "52000000" }, "balance": { "totalDebt": "3536000000", "totalAssets": "11790000000", "longTermDebt": "2564000000", "shortTermDebt": "483000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "167435801", "totalCurrentAssets": "5101000000", "totalShareholderEquity": "3291000000", "totalCurrentLiabilities": "4919000000", "cashAndShortTermInvestments": "342000000" }, "cashflow": { "freeCashFlow": "170000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "200000000", "repurchaseOfStock": null, "capitalExpenditures": "-30000000" } }, "revenue": 5776000000, "cost_of_revenue": 4669000000, "gross_profit": 1107000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154000000, "depreciation_amortisation": 52000000, "ebitda": 206000000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 89000000, "net_income_continuing_ops": null, "net_income_to_common": 89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5101000000, "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": 11790000000, "short_term_debt": 483000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4919000000, "long_term_debt": 2564000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3536000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3291000000, "shares_outstanding": 167435801, "operating_cash_flow": 200000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -30000000, "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": 170000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "206000000", "netIncome": "89000000", "grossProfit": "1107000000", "totalRevenue": "5776000000", "costOfRevenue": "4669000000", "interestExpense": "20000000", "operatingIncome": "154000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "52000000" }, "balance": { "totalDebt": "3536000000", "totalAssets": "11790000000", "longTermDebt": "2564000000", "shortTermDebt": "483000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "167435801", "totalCurrentAssets": "5101000000", "totalShareholderEquity": "3291000000", "totalCurrentLiabilities": "4919000000", "cashAndShortTermInvestments": "342000000" }, "cashflow": { "freeCashFlow": "170000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "200000000", "repurchaseOfStock": null, "capitalExpenditures": "-30000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "income_statement": { "revenue": 5775000000, "cost_of_revenue": 4685000000, "gross_profit": 1090000000, "ebit": 110000000, "ebitda": 156000000, "pretax_income": null, "tax_provision": null, "net_income": 58000000, "net_income_to_common": 58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270000000, "total_current_assets": 5118000000, "total_assets": 11849000000, "short_term_debt": 482000000, "long_term_debt": 2670000000, "total_debt": 3652000000, "total_liabilities": null, "total_equity": 3196000000, "shares_outstanding": 167435801, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 81000000, "capital_expenditure": -29000000, "free_cash_flow": 52000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 94000000 }, "complete_fields": { "id": 383849, "ticker_id": 13925, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "156000000", "netIncome": "58000000", "grossProfit": "1090000000", "totalRevenue": "5775000000", "costOfRevenue": "4685000000", "interestExpense": "15000000", "operatingIncome": "110000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "53000000" }, "balance": { "totalDebt": "3652000000", "totalAssets": "11849000000", "longTermDebt": "2670000000", "shortTermDebt": "482000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "167435801", "totalCurrentAssets": "5118000000", "totalShareholderEquity": "3196000000", "totalCurrentLiabilities": "4957000000", "cashAndShortTermInvestments": "270000000" }, "cashflow": { "freeCashFlow": "52000000", "dividendsPaid": null, "issuanceOfDebt": "94000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "81000000", "repurchaseOfStock": null, "capitalExpenditures": "-29000000" } }, "revenue": 5775000000, "cost_of_revenue": 4685000000, "gross_profit": 1090000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110000000, "depreciation_amortisation": 53000000, "ebitda": 156000000, "interest_expense": 15000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 58000000, "net_income_continuing_ops": null, "net_income_to_common": 58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5118000000, "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": 11849000000, "short_term_debt": 482000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4957000000, "long_term_debt": 2670000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3652000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3196000000, "shares_outstanding": 167435801, "operating_cash_flow": 81000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 94000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 52000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "156000000", "netIncome": "58000000", "grossProfit": "1090000000", "totalRevenue": "5775000000", "costOfRevenue": "4685000000", "interestExpense": "15000000", "operatingIncome": "110000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "53000000" }, "balance": { "totalDebt": "3652000000", "totalAssets": "11849000000", "longTermDebt": "2670000000", "shortTermDebt": "482000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "167435801", "totalCurrentAssets": "5118000000", "totalShareholderEquity": "3196000000", "totalCurrentLiabilities": "4957000000", "cashAndShortTermInvestments": "270000000" }, "cashflow": { "freeCashFlow": "52000000", "dividendsPaid": null, "issuanceOfDebt": "94000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "81000000", "repurchaseOfStock": null, "capitalExpenditures": "-29000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "income_statement": { "revenue": 5573000000, "cost_of_revenue": 4489000000, "gross_profit": 1084000000, "ebit": 89000000, "ebitda": 158000000, "pretax_income": null, "tax_provision": null, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344000000, "total_current_assets": 5026000000, "total_assets": 11988000000, "short_term_debt": 383000000, "long_term_debt": 2662000000, "total_debt": 3558000000, "total_liabilities": null, "total_equity": 3539000000, "shares_outstanding": 167435801, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -144000000, "capital_expenditure": -21000000, "free_cash_flow": -165000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 95000000 }, "complete_fields": { "id": 383850, "ticker_id": 13925, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "158000000", "netIncome": "60000000", "grossProfit": "1084000000", "totalRevenue": "5573000000", "costOfRevenue": "4489000000", "interestExpense": "17000000", "operatingIncome": "89000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "55000000" }, "balance": { "totalDebt": "3558000000", "totalAssets": "11988000000", "longTermDebt": "2662000000", "shortTermDebt": "383000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "167435801", "totalCurrentAssets": "5026000000", "totalShareholderEquity": "3539000000", "totalCurrentLiabilities": "4723000000", "cashAndShortTermInvestments": "344000000" }, "cashflow": { "freeCashFlow": "-165000000", "dividendsPaid": null, "issuanceOfDebt": "95000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-144000000", "repurchaseOfStock": null, "capitalExpenditures": "-21000000" } }, "revenue": 5573000000, "cost_of_revenue": 4489000000, "gross_profit": 1084000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89000000, "depreciation_amortisation": 55000000, "ebitda": 158000000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 60000000, "net_income_continuing_ops": null, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5026000000, "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": 11988000000, "short_term_debt": 383000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4723000000, "long_term_debt": 2662000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3558000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3539000000, "shares_outstanding": 167435801, "operating_cash_flow": -144000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 95000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -165000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "158000000", "netIncome": "60000000", "grossProfit": "1084000000", "totalRevenue": "5573000000", "costOfRevenue": "4489000000", "interestExpense": "17000000", "operatingIncome": "89000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "55000000" }, "balance": { "totalDebt": "3558000000", "totalAssets": "11988000000", "longTermDebt": "2662000000", "shortTermDebt": "383000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "167435801", "totalCurrentAssets": "5026000000", "totalShareholderEquity": "3539000000", "totalCurrentLiabilities": "4723000000", "cashAndShortTermInvestments": "344000000" }, "cashflow": { "freeCashFlow": "-165000000", "dividendsPaid": null, "issuanceOfDebt": "95000000", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-144000000", "repurchaseOfStock": null, "capitalExpenditures": "-21000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+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": -252000000 }, "complete_fields": { "id": 383851, "ticker_id": 13925, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "296000000", "issuanceOfStock": null, "repaymentOfDebt": "-548000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -252000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "296000000", "issuanceOfStock": null, "repaymentOfDebt": "-548000000", "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": "2026-06-07T11:45:26.307378+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": -19000000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 383853, "ticker_id": 13925, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:45:26.307378+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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "-19000000", "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": -19000000, "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 }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "-19000000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }