{ "ticker": { "uuid": "afb43c7c-c4dd-441c-a75a-3e07a5ec5001", "symbol": "WDC", "name": "WESTERN DIGITAL CORP. R", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Computer Hardware", "page_url": "https://sharemaestro.com/factors/ticker/afb43c7c-c4dd-441c-a75a-3e07a5ec5001/", "api_url": "https://sharemaestro.com/factors/api/tickers/afb43c7c-c4dd-441c-a75a-3e07a5ec5001/" }, "ticker_metadata": { "id": 21200, "uuid": "afb43c7c-c4dd-441c-a75a-3e07a5ec5001", "symbol": "WDC", "name": "WESTERN DIGITAL CORP. R", "asset_type": "equity", "market_cap": 157312925696, "stock_exchange_id": 8, "industry": "Computer Hardware", "sector": "Technology", "description": "Western Digital Corporation develops, manufactures, and sells data storage devices and solutions based on hard disk drive (HDD) technology in the United States, Asia, Europe, the Middle East, and Africa. The company offers internal HDDs, data center drives, data center platforms, external drives, portable drives, NAS for home and office, and accessories. It sells its data storage devices and solutions through its computer manufacturers, sales personnel, dealers, distributors, and retailers. The company has a collaboration with Open Quantum Design for the development of quantum error correction technology and related systems to advance reliable quantum computing. Western Digital Corporation was founded in 1970 and is headquartered in San Jose, California.", "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": "afb43c7c-c4dd-441c-a75a-3e07a5ec5001", "symbol": "WDC", "name": "WESTERN DIGITAL CORP. R", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Technology", "industry": "Computer Hardware", "page_url": "https://sharemaestro.com/factors/ticker/afb43c7c-c4dd-441c-a75a-3e07a5ec5001/", "api_url": "https://sharemaestro.com/factors/api/tickers/afb43c7c-c4dd-441c-a75a-3e07a5ec5001/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.12, "value": 0.05, "quality": 0.78, "momentum": 0.41, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 468.95, "market_cap": 161787754140, "pe_ratio": 24.9441, "earnings_yield": 0.0401, "ebitda_to_ev": 0.0471, "shareholder_yield": 0.0012, "roe": 0.67, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 2.4288 }, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:49.946796+00:00", "batch_id": "" }, "size": { "price_close": 468.95, "market_cap": 161787754140, "market_cap_usd": 161787754140, "enterprise_value": 161318754140, "shares_outstanding": 345000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 24.9441, "pb_ratio": 16.7136, "ptbv_ratio": 16.7136, "ps_ratio": 13.7376, "pcf_ratio": 49.2355, "pfcf_ratio": 55.6929, "ev_ebitda": 21.2485, "ev_ebit": 43.9082, "ev_sales": 13.6978, "ev_fcf": 55.5314, "earnings_yield": 0.0401, "fcf_yield": 0.018, "price_to_sales": 13.7376, "price_to_book": 16.7136, "price_to_cashflow": 49.2355, "ebitda_to_ev": 0.0471, "sales_yield": 0.073 }, "yield": { "dividend_yield": 0.0003, "buyback_yield": 0.0009, "shareholder_yield": 0.0012, "debt_paydown_yield": 0.0118, "total_yield": 0.013 }, "quality": { "gross_margin": 0.4543, "operating_margin": 0.312, "net_margin": 0.5507, "ebitda_margin": 0.6446, "fcf_margin": 0.2467, "roe": 0.67, "roa": 0.4311, "roic": 0.2992, "roc_greenblatt": null, "asset_turnover": 0.7828, "cash_conversion": 0.4479, "accruals_ratio": 0.2127, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.842, "revenue_stability_5y": 0.5786, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3556, "external_financing": 0.0099 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.0618, "debt_to_assets": 0.1051, "interest_coverage": 16.3289, "current_ratio": 1.4904, "quick_ratio": 1.4904, "net_debt": -469000000, "local_beta": -0.8004, "volatility_252d": 2.4288, "volatility_60d": 5.3468, "max_drawdown_12m": -0.1578, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.507, "revenue_growth_3y_cagr": -0.2028, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.0638, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.5043, "revenue_growth": 0.507, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1611, "price_return_3m": 1.1191, "price_return_6m": 2.2931, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 2.2931, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": 0, "distance_from_52w_low": 8.5611, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 11777000000, "gross_profit_ttm": 5350000000, "ebit_ttm": 3674000000, "ebitda_ttm": 7592000000, "net_income_ttm": 6486000000, "eps_diluted_ttm": 18.8, "operating_cash_flow_ttm": 3286000000, "capital_expenditure_ttm": -381000000, "fcf_ttm": 2905000000, "dividends_paid_ttm": -44000000, "share_repurchases_ttm": -149000000, "shares_issued_ttm": 0, "interest_expense_ttm": 225000000, "cash_and_equivalents": 2050000000, "total_current_assets": 6911000000, "total_current_liabilities": 4637000000, "net_ppe": null, "total_assets": 15045000000, "total_debt": 1581000000, "total_equity": 9680000000, "net_working_capital": 1805000000, "book_value_per_share": 28.058, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 28.058 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 68, "rank_pb": 95, "rank_ptbv": 95, "rank_ps": 96, "rank_pcf": 95, "rank_ev_ebitda": 83, "rank_ev_ebit": 92, "rank_earnings_yield": 68, "rank_fcf_yield": 71, "rank_dividend_yield": 71, "rank_shareholder_yield": 77, "rank_total_yield": 74, "rank_roe": 5, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 46, "rank_fcf_margin": 14, "rank_piotroski": 59, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 95, "quality_composite": 22, "momentum_composite": 59, "growth_composite": 14, "yield_composite": 80, "svqf_composite": 77, "vc1_composite": 95, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.1975, "os_score": 0.12, "value_percentile": 0.05, "quality_percentile": 0.78, "momentum_percentile": 0.41, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": null, "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": 8241, "ticker_id": 21200, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:49.946796+00:00", "batch_id": "", "os_score_delta": null, "price_close": 468.95, "market_cap": 161787754140, "market_cap_usd": 161787754140, "enterprise_value": 161318754140, "shares_outstanding": 345000000, "fx_rate_to_usd": null, "pe_ratio": 24.94414957, "pb_ratio": 16.71361096, "ptbv_ratio": 16.71361096, "ps_ratio": 13.73760331, "pcf_ratio": 49.23546991, "pfcf_ratio": 55.69285857, "ev_ebitda": 21.24851872, "ev_ebit": 43.90820744, "ev_sales": 13.69777992, "ev_fcf": 55.53141278, "earnings_yield": 0.04008956, "fcf_yield": 0.01800783, "dividend_yield": 0.00027196, "buyback_yield": 0.00092096, "shareholder_yield": 0.00119292, "debt_paydown_yield": 0.01177469, "total_yield": 0.01296761, "gross_margin": 0.45427528, "operating_margin": 0.311964, "net_margin": 0.55073448, "ebitda_margin": 0.64464634, "fcf_margin": 0.24666723, "roe": 0.67004132, "roa": 0.43110668, "roic": 0.29915319, "roc_greenblatt": null, "asset_turnover": 0.78278498, "cash_conversion": 0.44788776, "accruals_ratio": 0.21269525, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.06177555, "debt_to_assets": 0.10508475, "interest_coverage": 16.32888889, "current_ratio": 1.49040328, "quick_ratio": 1.49040328, "net_debt": -469000000, "revenue_growth_1y": 0.50704448, "revenue_growth_3y_cagr": -0.20283735, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.06376483, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.50428729, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.842041, "revenue_stability_5y": 0.578639, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.16111389, "price_return_3m": 1.11906916, "price_return_6m": 2.29312245, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 8.56109298, "relative_strength": null, "local_beta": -0.8004, "volatility_252d": 2.4288, "volatility_60d": 5.346756, "max_drawdown_12m": -0.15782776, "revenue_ttm": 11777000000, "gross_profit_ttm": 5350000000, "ebit_ttm": 3674000000, "ebitda_ttm": 7592000000, "net_income_ttm": 6486000000, "eps_diluted_ttm": 18.8, "operating_cash_flow_ttm": 3286000000, "capital_expenditure_ttm": -381000000, "fcf_ttm": 2905000000, "dividends_paid_ttm": -44000000, "share_repurchases_ttm": -149000000, "shares_issued_ttm": 0, "interest_expense_ttm": 225000000, "cash_and_equivalents": 2050000000, "total_current_assets": 6911000000, "total_current_liabilities": 4637000000, "net_ppe": null, "total_assets": 15045000000, "total_debt": 1581000000, "total_equity": 9680000000, "net_working_capital": 1805000000, "book_value_per_share": 28.05797101, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 28.05797101, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 68, "rank_pb": 95, "rank_ptbv": 95, "rank_ps": 96, "rank_pcf": 95, "rank_ev_ebitda": 83, "rank_ev_ebit": 92, "rank_earnings_yield": 68, "rank_fcf_yield": 71, "rank_dividend_yield": 71, "rank_shareholder_yield": 77, "rank_total_yield": 74, "rank_roe": 5, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 46, "rank_fcf_margin": 14, "rank_piotroski": 59, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 95, "quality_composite": 22, "momentum_composite": 59, "growth_composite": 14, "yield_composite": 80, "svqf_composite": 77, "vc1_composite": 95, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": null, "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": 468.95, "os": 0.12, "value": 0.05, "quality": 0.78, "momentum": 0.41, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 24.9441, "earnings_yield": 0.0401, "shareholder_yield": 0.0012, "roe": 0.67, "momentum_12_1": null, "complete_fields": { "id": 8241, "ticker_id": 21200, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:49.946796+00:00", "batch_id": "", "os_score_delta": null, "price_close": 468.95, "market_cap": 161787754140, "market_cap_usd": 161787754140, "enterprise_value": 161318754140, "shares_outstanding": 345000000, "fx_rate_to_usd": null, "pe_ratio": 24.94414957, "pb_ratio": 16.71361096, "ptbv_ratio": 16.71361096, "ps_ratio": 13.73760331, "pcf_ratio": 49.23546991, "pfcf_ratio": 55.69285857, "ev_ebitda": 21.24851872, "ev_ebit": 43.90820744, "ev_sales": 13.69777992, "ev_fcf": 55.53141278, "earnings_yield": 0.04008956, "fcf_yield": 0.01800783, "dividend_yield": 0.00027196, "buyback_yield": 0.00092096, "shareholder_yield": 0.00119292, "debt_paydown_yield": 0.01177469, "total_yield": 0.01296761, "gross_margin": 0.45427528, "operating_margin": 0.311964, "net_margin": 0.55073448, "ebitda_margin": 0.64464634, "fcf_margin": 0.24666723, "roe": 0.67004132, "roa": 0.43110668, "roic": 0.29915319, "roc_greenblatt": null, "asset_turnover": 0.78278498, "cash_conversion": 0.44788776, "accruals_ratio": 0.21269525, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.06177555, "debt_to_assets": 0.10508475, "interest_coverage": 16.32888889, "current_ratio": 1.49040328, "quick_ratio": 1.49040328, "net_debt": -469000000, "revenue_growth_1y": 0.50704448, "revenue_growth_3y_cagr": -0.20283735, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.06376483, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.50428729, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.842041, "revenue_stability_5y": 0.578639, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.16111389, "price_return_3m": 1.11906916, "price_return_6m": 2.29312245, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": 0, "distance_from_52w_low": 8.56109298, "relative_strength": null, "local_beta": -0.8004, "volatility_252d": 2.4288, "volatility_60d": 5.346756, "max_drawdown_12m": -0.15782776, "revenue_ttm": 11777000000, "gross_profit_ttm": 5350000000, "ebit_ttm": 3674000000, "ebitda_ttm": 7592000000, "net_income_ttm": 6486000000, "eps_diluted_ttm": 18.8, "operating_cash_flow_ttm": 3286000000, "capital_expenditure_ttm": -381000000, "fcf_ttm": 2905000000, "dividends_paid_ttm": -44000000, "share_repurchases_ttm": -149000000, "shares_issued_ttm": 0, "interest_expense_ttm": 225000000, "cash_and_equivalents": 2050000000, "total_current_assets": 6911000000, "total_current_liabilities": 4637000000, "net_ppe": null, "total_assets": 15045000000, "total_debt": 1581000000, "total_equity": 9680000000, "net_working_capital": 1805000000, "book_value_per_share": 28.05797101, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 28.05797101, "universe_ticker_count": 632, "sector": "Technology", "rank_pe": 68, "rank_pb": 95, "rank_ptbv": 95, "rank_ps": 96, "rank_pcf": 95, "rank_ev_ebitda": 83, "rank_ev_ebit": 92, "rank_earnings_yield": 68, "rank_fcf_yield": 71, "rank_dividend_yield": 71, "rank_shareholder_yield": 77, "rank_total_yield": 74, "rank_roe": 5, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 46, "rank_fcf_margin": 14, "rank_piotroski": 59, "rank_accruals": 99, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 5, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 95, "quality_composite": 22, "momentum_composite": 59, "growth_composite": 14, "yield_composite": 80, "svqf_composite": 77, "vc1_composite": 95, "vc2_composite": 96, "vc3_composite": 96, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 39, "small_cap_core_rank": null, "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": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "income_statement": { "revenue": 9520000000, "cost_of_revenue": 5828000000, "gross_profit": 3692000000, "ebit": 2130000000, "ebitda": 1938000000, "pretax_income": null, "tax_provision": null, "net_income": 1861000000, "net_income_to_common": 1861000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2114000000, "total_current_assets": 5856000000, "total_assets": 14002000000, "short_term_debt": 2226000000, "long_term_debt": 2485000000, "total_debt": 4711000000, "total_liabilities": null, "total_equity": 5540000000, "shares_outstanding": 347000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1691000000, "capital_expenditure": -412000000, "free_cash_flow": 1279000000, "dividends_paid": -44000000, "share_repurchases": -149000000, "shares_issued": 0, "net_debt_issued": 56000000 }, "complete_fields": { "id": 390615, "ticker_id": 21200, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1938000000", "netIncome": "1861000000", "grossProfit": "3692000000", "totalRevenue": "9520000000", "costOfRevenue": "5828000000", "interestExpense": "357000000", "operatingIncome": "2130000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "994000000", "depreciationAndAmortization": "451000000" }, "balance": { "totalDebt": "4711000000", "totalAssets": "14002000000", "longTermDebt": "2485000000", "shortTermDebt": "2226000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "347000000", "totalCurrentAssets": "5856000000", "totalShareholderEquity": "5540000000", "totalCurrentLiabilities": "5418000000", "cashAndShortTermInvestments": "2114000000" }, "cashflow": { "freeCashFlow": "1279000000", "dividendsPaid": "-44000000", "issuanceOfDebt": "2150000000", "issuanceOfStock": "0", "repaymentOfDebt": "-2094000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1691000000", "repurchaseOfStock": "-149000000", "capitalExpenditures": "-412000000" } }, "revenue": 9520000000, "cost_of_revenue": 5828000000, "gross_profit": 3692000000, "research_and_development": 994000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2130000000, "depreciation_amortisation": 451000000, "ebitda": 1938000000, "interest_expense": 357000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1861000000, "net_income_continuing_ops": null, "net_income_to_common": 1861000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2114000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5856000000, "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": 14002000000, "short_term_debt": 2226000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5418000000, "long_term_debt": 2485000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4711000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5540000000, "shares_outstanding": 347000000, "operating_cash_flow": 1691000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -412000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -44000000, "share_repurchases": -149000000, "shares_issued": 0, "net_debt_issued": 56000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1279000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1938000000", "netIncome": "1861000000", "grossProfit": "3692000000", "totalRevenue": "9520000000", "costOfRevenue": "5828000000", "interestExpense": "357000000", "operatingIncome": "2130000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "994000000", "depreciationAndAmortization": "451000000" }, "balance": { "totalDebt": "4711000000", "totalAssets": "14002000000", "longTermDebt": "2485000000", "shortTermDebt": "2226000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "347000000", "totalCurrentAssets": "5856000000", "totalShareholderEquity": "5540000000", "totalCurrentLiabilities": "5418000000", "cashAndShortTermInvestments": "2114000000" }, "cashflow": { "freeCashFlow": "1279000000", "dividendsPaid": "-44000000", "issuanceOfDebt": "2150000000", "issuanceOfStock": "0", "repaymentOfDebt": "-2094000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1691000000", "repurchaseOfStock": "-149000000", "capitalExpenditures": "-412000000" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "income_statement": { "revenue": 6317000000, "cost_of_revenue": 4544000000, "gross_profit": 1773000000, "ebit": 97000000, "ebitda": 243000000, "pretax_income": null, "tax_provision": null, "net_income": -798000000, "net_income_to_common": -798000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1551000000, "total_current_assets": 8060000000, "total_assets": 24188000000, "short_term_debt": 1750000000, "long_term_debt": 5684000000, "total_debt": 7434000000, "total_liabilities": null, "total_equity": 11047000000, "shares_outstanding": 343000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -294000000, "capital_expenditure": -487000000, "free_cash_flow": -781000000, "dividends_paid": 0, "share_repurchases": -5000000, "shares_issued": null, "net_debt_issued": 391000000 }, "complete_fields": { "id": 390619, "ticker_id": 21200, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "243000000", "netIncome": "-798000000", "grossProfit": "1773000000", "totalRevenue": "6317000000", "costOfRevenue": "4544000000", "interestExpense": "414000000", "operatingIncome": "97000000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": "950000000", "depreciationAndAmortization": "568000000" }, "balance": { "totalDebt": "7434000000", "totalAssets": "24188000000", "longTermDebt": "5684000000", "shortTermDebt": "1750000000", "fiscalDateEnding": "2024-06-30", "totalLiabilities": null, "sharesOutstanding": "343000000", "totalCurrentAssets": "8060000000", "totalShareholderEquity": "11047000000", "totalCurrentLiabilities": "6087000000", "cashAndShortTermInvestments": "1551000000" }, "cashflow": { "freeCashFlow": "-781000000", "dividendsPaid": "0", "issuanceOfDebt": "3000000000", "issuanceOfStock": null, "repaymentOfDebt": "-2609000000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": "-294000000", "repurchaseOfStock": "-5000000", "capitalExpenditures": "-487000000" } }, "revenue": 6317000000, "cost_of_revenue": 4544000000, "gross_profit": 1773000000, "research_and_development": 950000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97000000, "depreciation_amortisation": 568000000, "ebitda": 243000000, "interest_expense": 414000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -798000000, "net_income_continuing_ops": null, "net_income_to_common": -798000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1551000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8060000000, "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": 24188000000, "short_term_debt": 1750000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6087000000, "long_term_debt": 5684000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7434000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11047000000, "shares_outstanding": 343000000, "operating_cash_flow": -294000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -487000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -5000000, "shares_issued": null, "net_debt_issued": 391000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -781000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "243000000", "netIncome": "-798000000", "grossProfit": "1773000000", "totalRevenue": "6317000000", "costOfRevenue": "4544000000", "interestExpense": "414000000", "operatingIncome": "97000000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": "950000000", "depreciationAndAmortization": "568000000" }, "balance": { "totalDebt": "7434000000", "totalAssets": "24188000000", "longTermDebt": "5684000000", "shortTermDebt": "1750000000", "fiscalDateEnding": "2024-06-30", "totalLiabilities": null, "sharesOutstanding": "343000000", "totalCurrentAssets": "8060000000", "totalShareholderEquity": "11047000000", "totalCurrentLiabilities": "6087000000", "cashAndShortTermInvestments": "1551000000" }, "cashflow": { "freeCashFlow": "-781000000", "dividendsPaid": "0", "issuanceOfDebt": "3000000000", "issuanceOfStock": null, "repaymentOfDebt": "-2609000000", "fiscalDateEnding": "2024-06-30", "operatingCashflow": "-294000000", "repurchaseOfStock": "-5000000", "capitalExpenditures": "-487000000" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "income_statement": { "revenue": 6255000000, "cost_of_revenue": 4864000000, "gross_profit": 1391000000, "ebit": -402000000, "ebitda": 289000000, "pretax_income": null, "tax_provision": null, "net_income": -1684000000, "net_income_to_common": -1684000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2023000000, "total_current_assets": 7886000000, "total_assets": 24546000000, "short_term_debt": 1213000000, "long_term_debt": 5857000000, "total_debt": 7070000000, "total_liabilities": null, "total_equity": 11840000000, "shares_outstanding": 322000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -408000000, "capital_expenditure": -821000000, "free_cash_flow": -1229000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 881000000, "net_debt_issued": null }, "complete_fields": { "id": 390620, "ticker_id": 21200, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "289000000", "netIncome": "-1684000000", "grossProfit": "1391000000", "totalRevenue": "6255000000", "costOfRevenue": "4864000000", "interestExpense": "310000000", "operatingIncome": "-402000000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": "986000000", "depreciationAndAmortization": "828000000" }, "balance": { "totalDebt": "7070000000", "totalAssets": "24546000000", "longTermDebt": "5857000000", "shortTermDebt": "1213000000", "fiscalDateEnding": "2023-06-30", "totalLiabilities": null, "sharesOutstanding": "322000000", "totalCurrentAssets": "7886000000", "totalShareholderEquity": "11840000000", "totalCurrentLiabilities": "5434000000", "cashAndShortTermInvestments": "2023000000" }, "cashflow": { "freeCashFlow": "-1229000000", "dividendsPaid": "0", "issuanceOfDebt": "1180000000", "issuanceOfStock": "881000000", "repaymentOfDebt": "-1180000000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "-408000000", "repurchaseOfStock": "0", "capitalExpenditures": "-821000000" } }, "revenue": 6255000000, "cost_of_revenue": 4864000000, "gross_profit": 1391000000, "research_and_development": 986000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -402000000, "depreciation_amortisation": 828000000, "ebitda": 289000000, "interest_expense": 310000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -1684000000, "net_income_continuing_ops": null, "net_income_to_common": -1684000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2023000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7886000000, "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": 24546000000, "short_term_debt": 1213000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5434000000, "long_term_debt": 5857000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7070000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 11840000000, "shares_outstanding": 322000000, "operating_cash_flow": -408000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -821000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 881000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -1229000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "289000000", "netIncome": "-1684000000", "grossProfit": "1391000000", "totalRevenue": "6255000000", "costOfRevenue": "4864000000", "interestExpense": "310000000", "operatingIncome": "-402000000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": "986000000", "depreciationAndAmortization": "828000000" }, "balance": { "totalDebt": "7070000000", "totalAssets": "24546000000", "longTermDebt": "5857000000", "shortTermDebt": "1213000000", "fiscalDateEnding": "2023-06-30", "totalLiabilities": null, "sharesOutstanding": "322000000", "totalCurrentAssets": "7886000000", "totalShareholderEquity": "11840000000", "totalCurrentLiabilities": "5434000000", "cashAndShortTermInvestments": "2023000000" }, "cashflow": { "freeCashFlow": "-1229000000", "dividendsPaid": "0", "issuanceOfDebt": "1180000000", "issuanceOfStock": "881000000", "repaymentOfDebt": "-1180000000", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "-408000000", "repurchaseOfStock": "0", "capitalExpenditures": "-821000000" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "income_statement": { "revenue": 18793000000, "cost_of_revenue": 12919000000, "gross_profit": 5874000000, "ebit": 2434000000, "ebitda": 3404000000, "pretax_income": null, "tax_provision": null, "net_income": 1546000000, "net_income_to_common": 1546000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2327000000, "total_current_assets": 9453000000, "total_assets": 26259000000, "short_term_debt": null, "long_term_debt": 7022000000, "total_debt": 7022000000, "total_liabilities": null, "total_equity": 12221000000, "shares_outstanding": 315000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1880000000, "capital_expenditure": -1122000000, "free_cash_flow": 758000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1727000000 }, "complete_fields": { "id": 390621, "ticker_id": 21200, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3404000000", "netIncome": "1546000000", "grossProfit": "5874000000", "totalRevenue": "18793000000", "costOfRevenue": "12919000000", "interestExpense": "304000000", "operatingIncome": "2434000000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": "2323000000", "depreciationAndAmortization": "929000000" }, "balance": { "totalDebt": "7022000000", "totalAssets": "26259000000", "longTermDebt": "7022000000", "shortTermDebt": null, "fiscalDateEnding": "2022-06-30", "totalLiabilities": null, "sharesOutstanding": "315000000", "totalCurrentAssets": "9453000000", "totalShareholderEquity": "12221000000", "totalCurrentLiabilities": "5237000000", "cashAndShortTermInvestments": "2327000000" }, "cashflow": { "freeCashFlow": "758000000", "dividendsPaid": "0", "issuanceOfDebt": "1894000000", "issuanceOfStock": "0", "repaymentOfDebt": "-3621000000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": "1880000000", "repurchaseOfStock": null, "capitalExpenditures": "-1122000000" } }, "revenue": 18793000000, "cost_of_revenue": 12919000000, "gross_profit": 5874000000, "research_and_development": 2323000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2434000000, "depreciation_amortisation": 929000000, "ebitda": 3404000000, "interest_expense": 304000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1546000000, "net_income_continuing_ops": null, "net_income_to_common": 1546000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2327000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9453000000, "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": 26259000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5237000000, "long_term_debt": 7022000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7022000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 12221000000, "shares_outstanding": 315000000, "operating_cash_flow": 1880000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1122000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1727000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 758000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3404000000", "netIncome": "1546000000", "grossProfit": "5874000000", "totalRevenue": "18793000000", "costOfRevenue": "12919000000", "interestExpense": "304000000", "operatingIncome": "2434000000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": "2323000000", "depreciationAndAmortization": "929000000" }, "balance": { "totalDebt": "7022000000", "totalAssets": "26259000000", "longTermDebt": "7022000000", "shortTermDebt": null, "fiscalDateEnding": "2022-06-30", "totalLiabilities": null, "sharesOutstanding": "315000000", "totalCurrentAssets": "9453000000", "totalShareholderEquity": "12221000000", "totalCurrentLiabilities": "5237000000", "cashAndShortTermInvestments": "2327000000" }, "cashflow": { "freeCashFlow": "758000000", "dividendsPaid": "0", "issuanceOfDebt": "1894000000", "issuanceOfStock": "0", "repaymentOfDebt": "-3621000000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": "1880000000", "repurchaseOfStock": null, "capitalExpenditures": "-1122000000" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+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": 251000000, "long_term_debt": null, "total_debt": 251000000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 390622, "ticker_id": 21200, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "251000000", "fiscalDateEnding": "2021-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 251000000, "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": 251000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "251000000", "fiscalDateEnding": "2021-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2021-06-30", "operatingCashflow": null, "repurchaseOfStock": "0", "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": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "income_statement": { "revenue": 3337000000, "cost_of_revenue": 1661000000, "gross_profit": 1676000000, "ebit": 1235000000, "ebitda": 3493000000, "pretax_income": null, "tax_provision": null, "net_income": 3205000000, "net_income_to_common": 3205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2050000000, "total_current_assets": 6911000000, "total_assets": 15045000000, "short_term_debt": 1581000000, "long_term_debt": null, "total_debt": 1581000000, "total_liabilities": null, "total_equity": 9680000000, "shares_outstanding": 345000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1123000000, "capital_expenditure": -145000000, "free_cash_flow": 978000000, "dividends_paid": -43000000, "share_repurchases": -752000000, "shares_issued": 0, "net_debt_issued": -5000000 }, "complete_fields": { "id": 390611, "ticker_id": 21200, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3493000000", "netIncome": "3205000000", "grossProfit": "1676000000", "totalRevenue": "3337000000", "costOfRevenue": "1661000000", "interestExpense": "38000000", "operatingIncome": "1235000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "294000000", "depreciationAndAmortization": "96000000" }, "balance": { "totalDebt": "1581000000", "totalAssets": "15045000000", "longTermDebt": null, "shortTermDebt": "1581000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "345000000", "totalCurrentAssets": "6911000000", "totalShareholderEquity": "9680000000", "totalCurrentLiabilities": "4637000000", "cashAndShortTermInvestments": "2050000000" }, "cashflow": { "freeCashFlow": "978000000", "dividendsPaid": "-43000000", "issuanceOfDebt": "1496000000", "issuanceOfStock": "0", "repaymentOfDebt": "-1501000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1123000000", "repurchaseOfStock": "-752000000", "capitalExpenditures": "-145000000" } }, "revenue": 3337000000, "cost_of_revenue": 1661000000, "gross_profit": 1676000000, "research_and_development": 294000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1235000000, "depreciation_amortisation": 96000000, "ebitda": 3493000000, "interest_expense": 38000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3205000000, "net_income_continuing_ops": null, "net_income_to_common": 3205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2050000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6911000000, "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": 15045000000, "short_term_debt": 1581000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4637000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1581000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9680000000, "shares_outstanding": 345000000, "operating_cash_flow": 1123000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -145000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -43000000, "share_repurchases": -752000000, "shares_issued": 0, "net_debt_issued": -5000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 978000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3493000000", "netIncome": "3205000000", "grossProfit": "1676000000", "totalRevenue": "3337000000", "costOfRevenue": "1661000000", "interestExpense": "38000000", "operatingIncome": "1235000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "294000000", "depreciationAndAmortization": "96000000" }, "balance": { "totalDebt": "1581000000", "totalAssets": "15045000000", "longTermDebt": null, "shortTermDebt": "1581000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "345000000", "totalCurrentAssets": "6911000000", "totalShareholderEquity": "9680000000", "totalCurrentLiabilities": "4637000000", "cashAndShortTermInvestments": "2050000000" }, "cashflow": { "freeCashFlow": "978000000", "dividendsPaid": "-43000000", "issuanceOfDebt": "1496000000", "issuanceOfStock": "0", "repaymentOfDebt": "-1501000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1123000000", "repurchaseOfStock": "-752000000", "capitalExpenditures": "-145000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "income_statement": { "revenue": 3017000000, "cost_of_revenue": 1637000000, "gross_profit": 1380000000, "ebit": 963000000, "ebitda": 2108000000, "pretax_income": null, "tax_provision": null, "net_income": 1842000000, "net_income_to_common": 1842000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1975000000, "total_current_assets": 7531000000, "total_assets": 15611000000, "short_term_debt": 2226000000, "long_term_debt": 2429000000, "total_debt": 4655000000, "total_liabilities": null, "total_equity": 7340000000, "shares_outstanding": 340000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 745000000, "capital_expenditure": -92000000, "free_cash_flow": 653000000, "dividends_paid": -43000000, "share_repurchases": -615000000, "shares_issued": null, "net_debt_issued": -32000000 }, "complete_fields": { "id": 390612, "ticker_id": 21200, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2108000000", "netIncome": "1842000000", "grossProfit": "1380000000", "totalRevenue": "3017000000", "costOfRevenue": "1637000000", "interestExpense": "54000000", "operatingIncome": "963000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "289000000", "depreciationAndAmortization": "92000000" }, "balance": { "totalDebt": "4655000000", "totalAssets": "15611000000", "longTermDebt": "2429000000", "shortTermDebt": "2226000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "340000000", "totalCurrentAssets": "7531000000", "totalShareholderEquity": "7340000000", "totalCurrentLiabilities": "5176000000", "cashAndShortTermInvestments": "1975000000" }, "cashflow": { "freeCashFlow": "653000000", "dividendsPaid": "-43000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-32000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "745000000", "repurchaseOfStock": "-615000000", "capitalExpenditures": "-92000000" } }, "revenue": 3017000000, "cost_of_revenue": 1637000000, "gross_profit": 1380000000, "research_and_development": 289000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 963000000, "depreciation_amortisation": 92000000, "ebitda": 2108000000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1842000000, "net_income_continuing_ops": null, "net_income_to_common": 1842000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1975000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7531000000, "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": 15611000000, "short_term_debt": 2226000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5176000000, "long_term_debt": 2429000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4655000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7340000000, "shares_outstanding": 340000000, "operating_cash_flow": 745000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -92000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -43000000, "share_repurchases": -615000000, "shares_issued": null, "net_debt_issued": -32000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 653000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2108000000", "netIncome": "1842000000", "grossProfit": "1380000000", "totalRevenue": "3017000000", "costOfRevenue": "1637000000", "interestExpense": "54000000", "operatingIncome": "963000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "289000000", "depreciationAndAmortization": "92000000" }, "balance": { "totalDebt": "4655000000", "totalAssets": "15611000000", "longTermDebt": "2429000000", "shortTermDebt": "2226000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "340000000", "totalCurrentAssets": "7531000000", "totalShareholderEquity": "7340000000", "totalCurrentLiabilities": "5176000000", "cashAndShortTermInvestments": "1975000000" }, "cashflow": { "freeCashFlow": "653000000", "dividendsPaid": "-43000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-32000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "745000000", "repurchaseOfStock": "-615000000", "capitalExpenditures": "-92000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "income_statement": { "revenue": 2818000000, "cost_of_revenue": 1591000000, "gross_profit": 1227000000, "ebit": 795000000, "ebitda": 1484000000, "pretax_income": null, "tax_provision": null, "net_income": 1182000000, "net_income_to_common": 1182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2048000000, "total_current_assets": 6275000000, "total_assets": 14359000000, "short_term_debt": 2226000000, "long_term_debt": 2457000000, "total_debt": 4683000000, "total_liabilities": null, "total_equity": 6117000000, "shares_outstanding": 342000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 672000000, "capital_expenditure": -73000000, "free_cash_flow": 599000000, "dividends_paid": -34000000, "share_repurchases": -553000000, "shares_issued": null, "net_debt_issued": -31000000 }, "complete_fields": { "id": 390613, "ticker_id": 21200, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1484000000", "netIncome": "1182000000", "grossProfit": "1227000000", "totalRevenue": "2818000000", "costOfRevenue": "1591000000", "interestExpense": "59000000", "operatingIncome": "795000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "294000000", "depreciationAndAmortization": "88000000" }, "balance": { "totalDebt": "4683000000", "totalAssets": "14359000000", "longTermDebt": "2457000000", "shortTermDebt": "2226000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "342000000", "totalCurrentAssets": "6275000000", "totalShareholderEquity": "6117000000", "totalCurrentLiabilities": "5173000000", "cashAndShortTermInvestments": "2048000000" }, "cashflow": { "freeCashFlow": "599000000", "dividendsPaid": "-34000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-31000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "672000000", "repurchaseOfStock": "-553000000", "capitalExpenditures": "-73000000" } }, "revenue": 2818000000, "cost_of_revenue": 1591000000, "gross_profit": 1227000000, "research_and_development": 294000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 795000000, "depreciation_amortisation": 88000000, "ebitda": 1484000000, "interest_expense": 59000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1182000000, "net_income_continuing_ops": null, "net_income_to_common": 1182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2048000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6275000000, "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": 14359000000, "short_term_debt": 2226000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5173000000, "long_term_debt": 2457000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4683000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6117000000, "shares_outstanding": 342000000, "operating_cash_flow": 672000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -73000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -34000000, "share_repurchases": -553000000, "shares_issued": null, "net_debt_issued": -31000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 599000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1484000000", "netIncome": "1182000000", "grossProfit": "1227000000", "totalRevenue": "2818000000", "costOfRevenue": "1591000000", "interestExpense": "59000000", "operatingIncome": "795000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "294000000", "depreciationAndAmortization": "88000000" }, "balance": { "totalDebt": "4683000000", "totalAssets": "14359000000", "longTermDebt": "2457000000", "shortTermDebt": "2226000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "342000000", "totalCurrentAssets": "6275000000", "totalShareholderEquity": "6117000000", "totalCurrentLiabilities": "5173000000", "cashAndShortTermInvestments": "2048000000" }, "cashflow": { "freeCashFlow": "599000000", "dividendsPaid": "-34000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-31000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "672000000", "repurchaseOfStock": "-553000000", "capitalExpenditures": "-73000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "income_statement": { "revenue": 2605000000, "cost_of_revenue": 1538000000, "gross_profit": 1067000000, "ebit": 681000000, "ebitda": 507000000, "pretax_income": null, "tax_provision": null, "net_income": 257000000, "net_income_to_common": 257000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2114000000, "total_current_assets": 5856000000, "total_assets": 14002000000, "short_term_debt": 2226000000, "long_term_debt": 2485000000, "total_debt": 4711000000, "total_liabilities": null, "total_equity": 5540000000, "shares_outstanding": 347000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 746000000, "capital_expenditure": -71000000, "free_cash_flow": 675000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8000000, "net_debt_issued": -1837000000 }, "complete_fields": { "id": 390614, "ticker_id": 21200, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "507000000", "netIncome": "257000000", "grossProfit": "1067000000", "totalRevenue": "2605000000", "costOfRevenue": "1538000000", "interestExpense": "74000000", "operatingIncome": "681000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "262000000", "depreciationAndAmortization": "86000000" }, "balance": { "totalDebt": "4711000000", "totalAssets": "14002000000", "longTermDebt": "2485000000", "shortTermDebt": "2226000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "347000000", "totalCurrentAssets": "5856000000", "totalShareholderEquity": "5540000000", "totalCurrentLiabilities": "5418000000", "cashAndShortTermInvestments": "2114000000" }, "cashflow": { "freeCashFlow": "675000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "8000000", "repaymentOfDebt": "-1837000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "746000000", "repurchaseOfStock": null, "capitalExpenditures": "-71000000" } }, "revenue": 2605000000, "cost_of_revenue": 1538000000, "gross_profit": 1067000000, "research_and_development": 262000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 681000000, "depreciation_amortisation": 86000000, "ebitda": 507000000, "interest_expense": 74000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 257000000, "net_income_continuing_ops": null, "net_income_to_common": 257000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2114000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5856000000, "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": 14002000000, "short_term_debt": 2226000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5418000000, "long_term_debt": 2485000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4711000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5540000000, "shares_outstanding": 347000000, "operating_cash_flow": 746000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -71000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8000000, "net_debt_issued": -1837000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 675000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "507000000", "netIncome": "257000000", "grossProfit": "1067000000", "totalRevenue": "2605000000", "costOfRevenue": "1538000000", "interestExpense": "74000000", "operatingIncome": "681000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "262000000", "depreciationAndAmortization": "86000000" }, "balance": { "totalDebt": "4711000000", "totalAssets": "14002000000", "longTermDebt": "2485000000", "shortTermDebt": "2226000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "347000000", "totalCurrentAssets": "5856000000", "totalShareholderEquity": "5540000000", "totalCurrentLiabilities": "5418000000", "cashAndShortTermInvestments": "2114000000" }, "cashflow": { "freeCashFlow": "675000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "8000000", "repaymentOfDebt": "-1837000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "746000000", "repurchaseOfStock": null, "capitalExpenditures": "-71000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "income_statement": { "revenue": 2294000000, "cost_of_revenue": 1382000000, "gross_profit": 912000000, "ebit": 559000000, "ebitda": 275000000, "pretax_income": null, "tax_provision": null, "net_income": 524000000, "net_income_to_common": 524000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3477000000, "total_current_assets": 8086000000, "total_assets": 16368000000, "short_term_debt": 2426000000, "long_term_debt": 4907000000, "total_debt": 7333000000, "total_liabilities": null, "total_equity": 5406000000, "shares_outstanding": 349000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 508000000, "capital_expenditure": -129000000, "free_cash_flow": 379000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 17000000, "net_debt_issued": 1968000000 }, "complete_fields": { "id": 390616, "ticker_id": 21200, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "275000000", "netIncome": "524000000", "grossProfit": "912000000", "totalRevenue": "2294000000", "costOfRevenue": "1382000000", "interestExpense": "91000000", "operatingIncome": "559000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "245000000", "depreciationAndAmortization": "110000000" }, "balance": { "totalDebt": "7333000000", "totalAssets": "16368000000", "longTermDebt": "4907000000", "shortTermDebt": "2426000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "349000000", "totalCurrentAssets": "8086000000", "totalShareholderEquity": "5406000000", "totalCurrentLiabilities": "5182000000", "cashAndShortTermInvestments": "3477000000" }, "cashflow": { "freeCashFlow": "379000000", "dividendsPaid": "0", "issuanceOfDebt": "2000000000", "issuanceOfStock": "17000000", "repaymentOfDebt": "-32000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "508000000", "repurchaseOfStock": "0", "capitalExpenditures": "-129000000" } }, "revenue": 2294000000, "cost_of_revenue": 1382000000, "gross_profit": 912000000, "research_and_development": 245000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 559000000, "depreciation_amortisation": 110000000, "ebitda": 275000000, "interest_expense": 91000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 524000000, "net_income_continuing_ops": null, "net_income_to_common": 524000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3477000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8086000000, "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": 16368000000, "short_term_debt": 2426000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5182000000, "long_term_debt": 4907000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7333000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5406000000, "shares_outstanding": 349000000, "operating_cash_flow": 508000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -129000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 17000000, "net_debt_issued": 1968000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 379000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "275000000", "netIncome": "524000000", "grossProfit": "912000000", "totalRevenue": "2294000000", "costOfRevenue": "1382000000", "interestExpense": "91000000", "operatingIncome": "559000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "245000000", "depreciationAndAmortization": "110000000" }, "balance": { "totalDebt": "7333000000", "totalAssets": "16368000000", "longTermDebt": "4907000000", "shortTermDebt": "2426000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "349000000", "totalCurrentAssets": "8086000000", "totalShareholderEquity": "5406000000", "totalCurrentLiabilities": "5182000000", "cashAndShortTermInvestments": "3477000000" }, "cashflow": { "freeCashFlow": "379000000", "dividendsPaid": "0", "issuanceOfDebt": "2000000000", "issuanceOfStock": "17000000", "repaymentOfDebt": "-32000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "508000000", "repurchaseOfStock": "0", "capitalExpenditures": "-129000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+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": 7216000000, "total_debt": 7216000000, "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": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 390617, "ticker_id": 21200, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+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": "7216000000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 7216000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7216000000, "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": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "7216000000", "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+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": 390618, "ticker_id": 21200, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:24:45.815286+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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": "2025-06-30" }, "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" ] } } }