{ "ticker": { "uuid": "b1c6189e-a685-40b4-8bd9-554d3f7e6885", "symbol": "AK1", "name": "AMETEK, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/b1c6189e-a685-40b4-8bd9-554d3f7e6885/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1c6189e-a685-40b4-8bd9-554d3f7e6885/" }, "ticker_metadata": { "id": 14007, "uuid": "b1c6189e-a685-40b4-8bd9-554d3f7e6885", "symbol": "AK1", "name": "AMETEK, Inc.", "asset_type": "equity", "market_cap": 44301250560, "stock_exchange_id": 8, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "AMETEK, Inc. manufactures and sells electronic instruments (EIG) and electromechanical (EMG) devices in the United States and internationally. It operates through EIG and EMG segments. The company offers advanced instruments for the process, aerospace, power, and industrial markets; process and analytical instruments for the oil and gas, petrochemical, pharmaceutical, semiconductor, automation, and food and beverage industries; instruments to the laboratory equipment, ultra-precision manufacturing, medical, and test and measurement markets; power quality monitoring and metering devices, uninterruptible power supplies, programmable power and electromagnetic compatibility test equipment, and gas turbines sensors; dashboard instruments for heavy trucks and other vehicles; instrumentation and controls for food and beverage industries; and aircraft and engine sensors, embedded computing, monitoring, power supplies, fuel and fluid measurement, and data acquisition systems for aerospace and defense industry. It also provides engineered medical components and devices, automation solutions, thermal management systems, specialty metals, and electrical interconnects; single-use and consumable surgical instruments, implantable components, and drug delivery systems; engineered electrical connectors and electronics packaging; precision motion control products for data storage, medical devices, business equipment, automation, and other application; high-purity powdered metals, strips and foils, specialty clad metals, and metal matrix composites; motor-blower systems and heat exchangers for thermal management, military and commercial aircraft, and military ground vehicles; and motors used in commercial appliances, food and beverage machines, hydraulic pumps, and industrial blowers, as well as operates a network of aviation maintenance, repair, and overhaul facilities. AMETEK, Inc. was incorporated in 1930 and is headquartered in Berwyn, Pennsylvania.", "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": "b1c6189e-a685-40b4-8bd9-554d3f7e6885", "symbol": "AK1", "name": "AMETEK, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/b1c6189e-a685-40b4-8bd9-554d3f7e6885/", "api_url": "https://sharemaestro.com/factors/api/tickers/b1c6189e-a685-40b4-8bd9-554d3f7e6885/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.24, "value": 0.12, "quality": 0.71, "momentum": 0.59, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 198.25, "market_cap": 45412221299.25, "pe_ratio": 29.7251, "earnings_yield": 0.0336, "ebitda_to_ev": 0.0501, "shareholder_yield": 0.0153, "roe": 0.1399, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 0.1617 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:41.535549+00:00", "batch_id": "" }, "size": { "price_close": 198.25, "market_cap": 45412221299.25, "market_cap_usd": 45412221299.25, "enterprise_value": 47108520299.25, "shares_outstanding": 229065429, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 29.7251, "pb_ratio": 4.1589, "ptbv_ratio": 4.1589, "ps_ratio": 5.9772, "pcf_ratio": 24.7379, "pfcf_ratio": 26.6647, "ev_ebitda": 19.9427, "ev_ebit": 23.9078, "ev_sales": 6.2005, "ev_fcf": 27.6607, "earnings_yield": 0.0336, "fcf_yield": 0.0362, "price_to_sales": 5.9772, "price_to_book": 4.1589, "price_to_cashflow": 24.7379, "ebitda_to_ev": 0.0501, "sales_yield": 0.1613 }, "yield": { "dividend_yield": 0.0064, "buyback_yield": 0.0089, "shareholder_yield": 0.0153, "debt_paydown_yield": 0.0113, "total_yield": 0.0266 }, "quality": { "gross_margin": 0.3633, "operating_margin": 0.2593, "net_margin": 0.2011, "ebitda_margin": 0.3109, "fcf_margin": 0.2242, "roe": 0.1399, "roa": 0.0937, "roic": 0.1171, "roc_greenblatt": null, "asset_turnover": 0.4658, "cash_conversion": 1.1148, "accruals_ratio": -0.0189, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.0591, "revenue_stability_5y": 0.0782, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1692, "external_financing": 0.0298 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.7181, "debt_to_assets": 0.1335, "interest_coverage": 23.6915, "current_ratio": 1.1384, "quick_ratio": 1.1384, "net_debt": 1696299000, "local_beta": 0.3663, "volatility_252d": 0.1617, "volatility_60d": 0.356, "max_drawdown_12m": -0.0921, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0663, "revenue_growth_3y_cagr": 0.0636, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0834, "eps_growth_3y_cagr": 0.0848, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0178, "book_value_growth_1y": 0.1088, "revenue_growth": 0.0663, "earnings_growth": 0.0834 }, "momentum": { "price_return_1m": -0.0097, "price_return_3m": 0.0304, "price_return_6m": 0.1583, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.1583, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.0119, "distance_from_52w_low": 0.1913, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 7597582000, "gross_profit_ttm": 2759998000, "ebit_ttm": 1970424000, "ebitda_ttm": 2362194000, "net_income_ttm": 1527741000, "eps_diluted_ttm": 6.6695, "operating_cash_flow_ttm": 1835734000, "capital_expenditure_ttm": -132647000, "fcf_ttm": 1703087000, "dividends_paid_ttm": -291686000, "share_repurchases_ttm": -443972000, "shares_issued_ttm": 41356000, "interest_expense_ttm": 83170000, "cash_and_equivalents": 481250000, "total_current_assets": 3137508000, "total_current_liabilities": 2756136000, "net_ppe": null, "total_assets": 16309535000, "total_debt": 2177549000, "total_equity": 10919297000, "net_working_capital": 1015068000, "book_value_per_share": 47.6689, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 47.6689 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 77, "rank_pb": 73, "rank_ptbv": 73, "rank_ps": 88, "rank_pcf": 84, "rank_ev_ebitda": 81, "rank_ev_ebit": 77, "rank_earnings_yield": 77, "rank_fcf_yield": 53, "rank_dividend_yield": 62, "rank_shareholder_yield": 61, "rank_total_yield": 60, "rank_roe": 39, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 61, "rank_fcf_margin": 17, "rank_piotroski": 35, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 88, "quality_composite": 29, "momentum_composite": 41, "growth_composite": 33, "yield_composite": 69, "svqf_composite": 83, "vc1_composite": 90, "vc2_composite": 90, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.2919, "os_score": 0.24, "value_percentile": 0.12, "quality_percentile": 0.71, "momentum_percentile": 0.59, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 7580, "ticker_id": 14007, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:41.535549+00:00", "batch_id": "", "os_score_delta": null, "price_close": 198.25, "market_cap": 45412221299.25, "market_cap_usd": 45412221299.25, "enterprise_value": 47108520299.25, "shares_outstanding": 229065429, "fx_rate_to_usd": null, "pe_ratio": 29.7250786, "pb_ratio": 4.15889606, "ptbv_ratio": 4.15889606, "ps_ratio": 5.97719397, "pcf_ratio": 24.73790936, "pfcf_ratio": 26.66465148, "ev_ebitda": 19.94269747, "ev_ebit": 23.90780883, "ev_sales": 6.20046224, "ev_fcf": 27.66066578, "earnings_yield": 0.03364163, "fcf_yield": 0.03615242, "dividend_yield": 0.00642307, "buyback_yield": 0.00886581, "shareholder_yield": 0.01528888, "debt_paydown_yield": 0.01133928, "total_yield": 0.02662816, "gross_margin": 0.36327321, "operating_margin": 0.25934883, "net_margin": 0.20108253, "ebitda_margin": 0.31091392, "fcf_margin": 0.22416171, "roe": 0.13991203, "roa": 0.09367165, "roic": 0.11714215, "roc_greenblatt": null, "asset_turnover": 0.46583682, "cash_conversion": 1.11477469, "accruals_ratio": -0.01888423, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.71810317, "debt_to_assets": 0.13351386, "interest_coverage": 23.69152339, "current_ratio": 1.13837198, "quick_ratio": 1.13837198, "net_debt": 1696299000, "revenue_growth_1y": 0.06626193, "revenue_growth_3y_cagr": 0.06364056, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.08339317, "eps_growth_3y_cagr": 0.08477325, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.01778028, "book_value_growth_1y": 0.10881219, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.059126, "revenue_stability_5y": 0.078192, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00974024, "price_return_3m": 0.03043829, "price_return_6m": 0.15832653, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.01190707, "distance_from_52w_low": 0.19127062, "relative_strength": null, "local_beta": 0.3663, "volatility_252d": 0.161738, "volatility_60d": 0.356049, "max_drawdown_12m": -0.09210082, "revenue_ttm": 7597582000, "gross_profit_ttm": 2759998000, "ebit_ttm": 1970424000, "ebitda_ttm": 2362194000, "net_income_ttm": 1527741000, "eps_diluted_ttm": 6.66945251, "operating_cash_flow_ttm": 1835734000, "capital_expenditure_ttm": -132647000, "fcf_ttm": 1703087000, "dividends_paid_ttm": -291686000, "share_repurchases_ttm": -443972000, "shares_issued_ttm": 41356000, "interest_expense_ttm": 83170000, "cash_and_equivalents": 481250000, "total_current_assets": 3137508000, "total_current_liabilities": 2756136000, "net_ppe": null, "total_assets": 16309535000, "total_debt": 2177549000, "total_equity": 10919297000, "net_working_capital": 1015068000, "book_value_per_share": 47.66889988, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 47.66889988, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 77, "rank_pb": 73, "rank_ptbv": 73, "rank_ps": 88, "rank_pcf": 84, "rank_ev_ebitda": 81, "rank_ev_ebit": 77, "rank_earnings_yield": 77, "rank_fcf_yield": 53, "rank_dividend_yield": 62, "rank_shareholder_yield": 61, "rank_total_yield": 60, "rank_roe": 39, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 61, "rank_fcf_margin": 17, "rank_piotroski": 35, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 88, "quality_composite": 29, "momentum_composite": 41, "growth_composite": 33, "yield_composite": 69, "svqf_composite": 83, "vc1_composite": 90, "vc2_composite": 90, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 92, "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": 198.25, "os": 0.24, "value": 0.12, "quality": 0.71, "momentum": 0.59, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 29.7251, "earnings_yield": 0.0336, "shareholder_yield": 0.0153, "roe": 0.1399, "momentum_12_1": null, "complete_fields": { "id": 7580, "ticker_id": 14007, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:41.535549+00:00", "batch_id": "", "os_score_delta": null, "price_close": 198.25, "market_cap": 45412221299.25, "market_cap_usd": 45412221299.25, "enterprise_value": 47108520299.25, "shares_outstanding": 229065429, "fx_rate_to_usd": null, "pe_ratio": 29.7250786, "pb_ratio": 4.15889606, "ptbv_ratio": 4.15889606, "ps_ratio": 5.97719397, "pcf_ratio": 24.73790936, "pfcf_ratio": 26.66465148, "ev_ebitda": 19.94269747, "ev_ebit": 23.90780883, "ev_sales": 6.20046224, "ev_fcf": 27.66066578, "earnings_yield": 0.03364163, "fcf_yield": 0.03615242, "dividend_yield": 0.00642307, "buyback_yield": 0.00886581, "shareholder_yield": 0.01528888, "debt_paydown_yield": 0.01133928, "total_yield": 0.02662816, "gross_margin": 0.36327321, "operating_margin": 0.25934883, "net_margin": 0.20108253, "ebitda_margin": 0.31091392, "fcf_margin": 0.22416171, "roe": 0.13991203, "roa": 0.09367165, "roic": 0.11714215, "roc_greenblatt": null, "asset_turnover": 0.46583682, "cash_conversion": 1.11477469, "accruals_ratio": -0.01888423, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.71810317, "debt_to_assets": 0.13351386, "interest_coverage": 23.69152339, "current_ratio": 1.13837198, "quick_ratio": 1.13837198, "net_debt": 1696299000, "revenue_growth_1y": 0.06626193, "revenue_growth_3y_cagr": 0.06364056, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.08339317, "eps_growth_3y_cagr": 0.08477325, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.01778028, "book_value_growth_1y": 0.10881219, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.059126, "revenue_stability_5y": 0.078192, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00974024, "price_return_3m": 0.03043829, "price_return_6m": 0.15832653, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.01190707, "distance_from_52w_low": 0.19127062, "relative_strength": null, "local_beta": 0.3663, "volatility_252d": 0.161738, "volatility_60d": 0.356049, "max_drawdown_12m": -0.09210082, "revenue_ttm": 7597582000, "gross_profit_ttm": 2759998000, "ebit_ttm": 1970424000, "ebitda_ttm": 2362194000, "net_income_ttm": 1527741000, "eps_diluted_ttm": 6.66945251, "operating_cash_flow_ttm": 1835734000, "capital_expenditure_ttm": -132647000, "fcf_ttm": 1703087000, "dividends_paid_ttm": -291686000, "share_repurchases_ttm": -443972000, "shares_issued_ttm": 41356000, "interest_expense_ttm": 83170000, "cash_and_equivalents": 481250000, "total_current_assets": 3137508000, "total_current_liabilities": 2756136000, "net_ppe": null, "total_assets": 16309535000, "total_debt": 2177549000, "total_equity": 10919297000, "net_working_capital": 1015068000, "book_value_per_share": 47.66889988, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 47.66889988, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 77, "rank_pb": 73, "rank_ptbv": 73, "rank_ps": 88, "rank_pcf": 84, "rank_ev_ebitda": 81, "rank_ev_ebit": 77, "rank_earnings_yield": 77, "rank_fcf_yield": 53, "rank_dividend_yield": 62, "rank_shareholder_yield": 61, "rank_total_yield": 60, "rank_roe": 39, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 61, "rank_fcf_margin": 17, "rank_piotroski": 35, "rank_accruals": 71, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 88, "quality_composite": 29, "momentum_composite": 41, "growth_composite": 33, "yield_composite": 69, "svqf_composite": 83, "vc1_composite": 90, "vc2_composite": 90, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "income_statement": { "revenue": 7401116000, "cost_of_revenue": 4733677000, "gross_profit": 2667439000, "ebit": 1910317000, "ebitda": 2302397000, "pretax_income": null, "tax_provision": null, "net_income": 1480142000, "net_income_to_common": 1480142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 457951000, "total_current_assets": 3019842000, "total_assets": 16067543000, "short_term_debt": 1208975000, "long_term_debt": 1074334000, "total_debt": 2344442000, "total_liabilities": null, "total_equity": 10628786000, "shares_outstanding": 229037304, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1801763000, "capital_expenditure": -130248000, "free_cash_flow": 1671515000, "dividends_paid": -285345000, "share_repurchases": -434048000, "shares_issued": 36382000, "net_debt_issued": -514942000 }, "complete_fields": { "id": 384073, "ticker_id": 14007, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2302397000", "netIncome": "1480142000", "grossProfit": "2667439000", "totalRevenue": "7401116000", "costOfRevenue": "4733677000", "interestExpense": "81254000", "operatingIncome": "1910317000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "422804000" }, "balance": { "totalDebt": "2344442000", "totalAssets": "16067543000", "longTermDebt": "1074334000", "shortTermDebt": "1208975000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "229037304", "totalCurrentAssets": "3019842000", "totalShareholderEquity": "10628786000", "totalCurrentLiabilities": "2842752000", "cashAndShortTermInvestments": "457951000" }, "cashflow": { "freeCashFlow": "1671515000", "dividendsPaid": "-285345000", "issuanceOfDebt": null, "issuanceOfStock": "36382000", "repaymentOfDebt": "-514942000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1801763000", "repurchaseOfStock": "-434048000", "capitalExpenditures": "-130248000" } }, "revenue": 7401116000, "cost_of_revenue": 4733677000, "gross_profit": 2667439000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1910317000, "depreciation_amortisation": 422804000, "ebitda": 2302397000, "interest_expense": 81254000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1480142000, "net_income_continuing_ops": null, "net_income_to_common": 1480142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 457951000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3019842000, "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": 16067543000, "short_term_debt": 1208975000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2842752000, "long_term_debt": 1074334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2344442000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10628786000, "shares_outstanding": 229037304, "operating_cash_flow": 1801763000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -130248000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -285345000, "share_repurchases": -434048000, "shares_issued": 36382000, "net_debt_issued": -514942000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1671515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2302397000", "netIncome": "1480142000", "grossProfit": "2667439000", "totalRevenue": "7401116000", "costOfRevenue": "4733677000", "interestExpense": "81254000", "operatingIncome": "1910317000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "422804000" }, "balance": { "totalDebt": "2344442000", "totalAssets": "16067543000", "longTermDebt": "1074334000", "shortTermDebt": "1208975000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "229037304", "totalCurrentAssets": "3019842000", "totalShareholderEquity": "10628786000", "totalCurrentLiabilities": "2842752000", "cashAndShortTermInvestments": "457951000" }, "cashflow": { "freeCashFlow": "1671515000", "dividendsPaid": "-285345000", "issuanceOfDebt": null, "issuanceOfStock": "36382000", "repaymentOfDebt": "-514942000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1801763000", "repurchaseOfStock": "-434048000", "capitalExpenditures": "-130248000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "income_statement": { "revenue": 6941180000, "cost_of_revenue": 4464713000, "gross_profit": 2476467000, "ebit": 1779562000, "ebitda": 2157428000, "pretax_income": null, "tax_provision": null, "net_income": 1376124000, "net_income_to_common": 1376124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373999000, "total_current_assets": 2603032000, "total_assets": 14631169000, "short_term_debt": 654346000, "long_term_debt": 1425375000, "total_debt": 2134457000, "total_liabilities": null, "total_equity": 9655304000, "shares_outstanding": 230699421, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1828848000, "capital_expenditure": -127075000, "free_cash_flow": 1701773000, "dividends_paid": -258782000, "share_repurchases": -212027000, "shares_issued": 66868000, "net_debt_issued": -300000000 }, "complete_fields": { "id": 384078, "ticker_id": 14007, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2157428000", "netIncome": "1376124000", "grossProfit": "2476467000", "totalRevenue": "6941180000", "costOfRevenue": "4464713000", "interestExpense": "112962000", "operatingIncome": "1779562000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "382927000" }, "balance": { "totalDebt": "2134457000", "totalAssets": "14631169000", "longTermDebt": "1425375000", "shortTermDebt": "654346000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "230699421", "totalCurrentAssets": "2603032000", "totalShareholderEquity": "9655304000", "totalCurrentLiabilities": "2098587000", "cashAndShortTermInvestments": "373999000" }, "cashflow": { "freeCashFlow": "1701773000", "dividendsPaid": "-258782000", "issuanceOfDebt": null, "issuanceOfStock": "66868000", "repaymentOfDebt": "-300000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1828848000", "repurchaseOfStock": "-212027000", "capitalExpenditures": "-127075000" } }, "revenue": 6941180000, "cost_of_revenue": 4464713000, "gross_profit": 2476467000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1779562000, "depreciation_amortisation": 382927000, "ebitda": 2157428000, "interest_expense": 112962000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1376124000, "net_income_continuing_ops": null, "net_income_to_common": 1376124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373999000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2603032000, "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": 14631169000, "short_term_debt": 654346000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2098587000, "long_term_debt": 1425375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2134457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9655304000, "shares_outstanding": 230699421, "operating_cash_flow": 1828848000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -127075000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -258782000, "share_repurchases": -212027000, "shares_issued": 66868000, "net_debt_issued": -300000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1701773000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2157428000", "netIncome": "1376124000", "grossProfit": "2476467000", "totalRevenue": "6941180000", "costOfRevenue": "4464713000", "interestExpense": "112962000", "operatingIncome": "1779562000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "382927000" }, "balance": { "totalDebt": "2134457000", "totalAssets": "14631169000", "longTermDebt": "1425375000", "shortTermDebt": "654346000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "230699421", "totalCurrentAssets": "2603032000", "totalShareholderEquity": "9655304000", "totalCurrentLiabilities": "2098587000", "cashAndShortTermInvestments": "373999000" }, "cashflow": { "freeCashFlow": "1701773000", "dividendsPaid": "-258782000", "issuanceOfDebt": null, "issuanceOfStock": "66868000", "repaymentOfDebt": "-300000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1828848000", "repurchaseOfStock": "-212027000", "capitalExpenditures": "-127075000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "income_statement": { "revenue": 6596950000, "cost_of_revenue": 4212485000, "gross_profit": 2384465000, "ebit": 1707459000, "ebitda": 2025843000, "pretax_income": null, "tax_provision": null, "net_income": 1313188000, "net_income_to_common": 1313188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 409804000, "total_current_assets": 2824668000, "total_assets": 15023533000, "short_term_debt": 1417915000, "long_term_debt": 1895432000, "total_debt": 3374402000, "total_liabilities": null, "total_equity": 8730191000, "shares_outstanding": 230930096, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1735296000, "capital_expenditure": -136249000, "free_cash_flow": 1599047000, "dividends_paid": -230329000, "share_repurchases": -7772000, "shares_issued": 50850000, "net_debt_issued": null }, "complete_fields": { "id": 384080, "ticker_id": 14007, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2025843000", "netIncome": "1313188000", "grossProfit": "2384465000", "totalRevenue": "6596950000", "costOfRevenue": "4212485000", "interestExpense": "81795000", "operatingIncome": "1707459000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "337636000" }, "balance": { "totalDebt": "3374402000", "totalAssets": "15023533000", "longTermDebt": "1895432000", "shortTermDebt": "1417915000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "230930096", "totalCurrentAssets": "2824668000", "totalShareholderEquity": "8730191000", "totalCurrentLiabilities": "2882573000", "cashAndShortTermInvestments": "409804000" }, "cashflow": { "freeCashFlow": "1599047000", "dividendsPaid": "-230329000", "issuanceOfDebt": null, "issuanceOfStock": "50850000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1735296000", "repurchaseOfStock": "-7772000", "capitalExpenditures": "-136249000" } }, "revenue": 6596950000, "cost_of_revenue": 4212485000, "gross_profit": 2384465000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1707459000, "depreciation_amortisation": 337636000, "ebitda": 2025843000, "interest_expense": 81795000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1313188000, "net_income_continuing_ops": null, "net_income_to_common": 1313188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 409804000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2824668000, "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": 15023533000, "short_term_debt": 1417915000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2882573000, "long_term_debt": 1895432000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3374402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8730191000, "shares_outstanding": 230930096, "operating_cash_flow": 1735296000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -136249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -230329000, "share_repurchases": -7772000, "shares_issued": 50850000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1599047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2025843000", "netIncome": "1313188000", "grossProfit": "2384465000", "totalRevenue": "6596950000", "costOfRevenue": "4212485000", "interestExpense": "81795000", "operatingIncome": "1707459000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "337636000" }, "balance": { "totalDebt": "3374402000", "totalAssets": "15023533000", "longTermDebt": "1895432000", "shortTermDebt": "1417915000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "230930096", "totalCurrentAssets": "2824668000", "totalShareholderEquity": "8730191000", "totalCurrentLiabilities": "2882573000", "cashAndShortTermInvestments": "409804000" }, "cashflow": { "freeCashFlow": "1599047000", "dividendsPaid": "-230329000", "issuanceOfDebt": null, "issuanceOfStock": "50850000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1735296000", "repurchaseOfStock": "-7772000", "capitalExpenditures": "-136249000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "income_statement": { "revenue": 6150530000, "cost_of_revenue": 4005261000, "gross_profit": 2145269000, "ebit": 1500692000, "ebitda": 1831305000, "pretax_income": null, "tax_provision": null, "net_income": 1159542000, "net_income_to_common": 1159542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345386000, "total_current_assets": 2528058000, "total_assets": 12431120000, "short_term_debt": 226079000, "long_term_debt": 2158928000, "total_debt": 2431373000, "total_liabilities": null, "total_equity": 7476512000, "shares_outstanding": 230050658, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1149373000, "capital_expenditure": -139005000, "free_cash_flow": 1010368000, "dividends_paid": -202169000, "share_repurchases": -332821000, "shares_issued": 49937000, "net_debt_issued": null }, "complete_fields": { "id": 384081, "ticker_id": 14007, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1831305000", "netIncome": "1159542000", "grossProfit": "2145269000", "totalRevenue": "6150530000", "costOfRevenue": "4005261000", "interestExpense": "83186000", "operatingIncome": "1500692000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "319427000" }, "balance": { "totalDebt": "2431373000", "totalAssets": "12431120000", "longTermDebt": "2158928000", "shortTermDebt": "226079000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "230050658", "totalCurrentAssets": "2528058000", "totalShareholderEquity": "7476512000", "totalCurrentLiabilities": "1564202000", "cashAndShortTermInvestments": "345386000" }, "cashflow": { "freeCashFlow": "1010368000", "dividendsPaid": "-202169000", "issuanceOfDebt": null, "issuanceOfStock": "49937000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1149373000", "repurchaseOfStock": "-332821000", "capitalExpenditures": "-139005000" } }, "revenue": 6150530000, "cost_of_revenue": 4005261000, "gross_profit": 2145269000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1500692000, "depreciation_amortisation": 319427000, "ebitda": 1831305000, "interest_expense": 83186000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1159542000, "net_income_continuing_ops": null, "net_income_to_common": 1159542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345386000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2528058000, "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": 12431120000, "short_term_debt": 226079000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1564202000, "long_term_debt": 2158928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2431373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7476512000, "shares_outstanding": 230050658, "operating_cash_flow": 1149373000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -139005000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -202169000, "share_repurchases": -332821000, "shares_issued": 49937000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1010368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1831305000", "netIncome": "1159542000", "grossProfit": "2145269000", "totalRevenue": "6150530000", "costOfRevenue": "4005261000", "interestExpense": "83186000", "operatingIncome": "1500692000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "319427000" }, "balance": { "totalDebt": "2431373000", "totalAssets": "12431120000", "longTermDebt": "2158928000", "shortTermDebt": "226079000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "230050658", "totalCurrentAssets": "2528058000", "totalShareholderEquity": "7476512000", "totalCurrentLiabilities": "1564202000", "cashAndShortTermInvestments": "345386000" }, "cashflow": { "freeCashFlow": "1010368000", "dividendsPaid": "-202169000", "issuanceOfDebt": null, "issuanceOfStock": "49937000", "repaymentOfDebt": "0", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1149373000", "repurchaseOfStock": "-332821000", "capitalExpenditures": "-139005000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+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": 384082, "ticker_id": 14007, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "income_statement": { "revenue": 1928437000, "cost_of_revenue": 1210878000, "gross_profit": 717559000, "ebit": 514936000, "ebitda": 619379000, "pretax_income": null, "tax_provision": null, "net_income": 399357000, "net_income_to_common": 399357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481250000, "total_current_assets": 3137508000, "total_assets": 16309535000, "short_term_debt": 1114946000, "long_term_debt": 1062603000, "total_debt": 2177549000, "total_liabilities": null, "total_equity": 10919297000, "shares_outstanding": 229065429, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 451516000, "capital_expenditure": -25468000, "free_cash_flow": 426048000, "dividends_paid": -77796000, "share_repurchases": -27935000, "shares_issued": 9643000, "net_debt_issued": null }, "complete_fields": { "id": 384071, "ticker_id": 14007, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "619379000", "netIncome": "399357000", "grossProfit": "717559000", "totalRevenue": "1928437000", "costOfRevenue": "1210878000", "interestExpense": "20909000", "operatingIncome": "514936000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "105490000" }, "balance": { "totalDebt": "2177549000", "totalAssets": "16309535000", "longTermDebt": "1062603000", "shortTermDebt": "1114946000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "229065429", "totalCurrentAssets": "3137508000", "totalShareholderEquity": "10919297000", "totalCurrentLiabilities": "2756136000", "cashAndShortTermInvestments": "481250000" }, "cashflow": { "freeCashFlow": "426048000", "dividendsPaid": "-77796000", "issuanceOfDebt": null, "issuanceOfStock": "9643000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "451516000", "repurchaseOfStock": "-27935000", "capitalExpenditures": "-25468000" } }, "revenue": 1928437000, "cost_of_revenue": 1210878000, "gross_profit": 717559000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 514936000, "depreciation_amortisation": 105490000, "ebitda": 619379000, "interest_expense": 20909000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 399357000, "net_income_continuing_ops": null, "net_income_to_common": 399357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 481250000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3137508000, "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": 16309535000, "short_term_debt": 1114946000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2756136000, "long_term_debt": 1062603000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2177549000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10919297000, "shares_outstanding": 229065429, "operating_cash_flow": 451516000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -25468000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -77796000, "share_repurchases": -27935000, "shares_issued": 9643000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 426048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "619379000", "netIncome": "399357000", "grossProfit": "717559000", "totalRevenue": "1928437000", "costOfRevenue": "1210878000", "interestExpense": "20909000", "operatingIncome": "514936000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "105490000" }, "balance": { "totalDebt": "2177549000", "totalAssets": "16309535000", "longTermDebt": "1062603000", "shortTermDebt": "1114946000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "229065429", "totalCurrentAssets": "3137508000", "totalShareholderEquity": "10919297000", "totalCurrentLiabilities": "2756136000", "cashAndShortTermInvestments": "481250000" }, "cashflow": { "freeCashFlow": "426048000", "dividendsPaid": "-77796000", "issuanceOfDebt": null, "issuanceOfStock": "9643000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "451516000", "repurchaseOfStock": "-27935000", "capitalExpenditures": "-25468000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "income_statement": { "revenue": 1998448000, "cost_of_revenue": 1278034000, "gross_profit": 720414000, "ebit": 505482000, "ebitda": 602531000, "pretax_income": null, "tax_provision": null, "net_income": 398601000, "net_income_to_common": 398601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 457951000, "total_current_assets": 3019842000, "total_assets": 16067543000, "short_term_debt": 1208975000, "long_term_debt": 1074334000, "total_debt": 2344442000, "total_liabilities": null, "total_equity": 10628786000, "shares_outstanding": 229037304, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 584264000, "capital_expenditure": -56997000, "free_cash_flow": 527267000, "dividends_paid": -70975000, "share_repurchases": -270425000, "shares_issued": 14782000, "net_debt_issued": -275000000 }, "complete_fields": { "id": 384072, "ticker_id": 14007, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "602531000", "netIncome": "398601000", "grossProfit": "720414000", "totalRevenue": "1998448000", "costOfRevenue": "1278034000", "interestExpense": "22890000", "operatingIncome": "505482000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "105658000" }, "balance": { "totalDebt": "2344442000", "totalAssets": "16067543000", "longTermDebt": "1074334000", "shortTermDebt": "1208975000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "229037304", "totalCurrentAssets": "3019842000", "totalShareholderEquity": "10628786000", "totalCurrentLiabilities": "2842752000", "cashAndShortTermInvestments": "457951000" }, "cashflow": { "freeCashFlow": "527267000", "dividendsPaid": "-70975000", "issuanceOfDebt": null, "issuanceOfStock": "14782000", "repaymentOfDebt": "-275000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "584264000", "repurchaseOfStock": "-270425000", "capitalExpenditures": "-56997000" } }, "revenue": 1998448000, "cost_of_revenue": 1278034000, "gross_profit": 720414000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 505482000, "depreciation_amortisation": 105658000, "ebitda": 602531000, "interest_expense": 22890000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 398601000, "net_income_continuing_ops": null, "net_income_to_common": 398601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 457951000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3019842000, "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": 16067543000, "short_term_debt": 1208975000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2842752000, "long_term_debt": 1074334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2344442000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10628786000, "shares_outstanding": 229037304, "operating_cash_flow": 584264000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -56997000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -70975000, "share_repurchases": -270425000, "shares_issued": 14782000, "net_debt_issued": -275000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 527267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "602531000", "netIncome": "398601000", "grossProfit": "720414000", "totalRevenue": "1998448000", "costOfRevenue": "1278034000", "interestExpense": "22890000", "operatingIncome": "505482000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "105658000" }, "balance": { "totalDebt": "2344442000", "totalAssets": "16067543000", "longTermDebt": "1074334000", "shortTermDebt": "1208975000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "229037304", "totalCurrentAssets": "3019842000", "totalShareholderEquity": "10628786000", "totalCurrentLiabilities": "2842752000", "cashAndShortTermInvestments": "457951000" }, "cashflow": { "freeCashFlow": "527267000", "dividendsPaid": "-70975000", "issuanceOfDebt": null, "issuanceOfStock": "14782000", "repaymentOfDebt": "-275000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "584264000", "repurchaseOfStock": "-270425000", "capitalExpenditures": "-56997000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "income_statement": { "revenue": 1892641000, "cost_of_revenue": 1206505000, "gross_profit": 686136000, "ebit": 488380000, "ebitda": 573557000, "pretax_income": null, "tax_provision": null, "net_income": 371416000, "net_income_to_common": 371416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439237000, "total_current_assets": 3061545000, "total_assets": 16182257000, "short_term_debt": 1038143000, "long_term_debt": 1426072000, "total_debt": 2464215000, "total_liabilities": null, "total_equity": 10526876000, "shares_outstanding": 230203873, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 440865000, "capital_expenditure": -20913000, "free_cash_flow": 419952000, "dividends_paid": -71410000, "share_repurchases": -145501000, "shares_issued": 9257000, "net_debt_issued": -189942000 }, "complete_fields": { "id": 384074, "ticker_id": 14007, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "573557000", "netIncome": "371416000", "grossProfit": "686136000", "totalRevenue": "1892641000", "costOfRevenue": "1206505000", "interestExpense": "22514000", "operatingIncome": "488380000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "103078000" }, "balance": { "totalDebt": "2464215000", "totalAssets": "16182257000", "longTermDebt": "1426072000", "shortTermDebt": "1038143000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "230203873", "totalCurrentAssets": "3061545000", "totalShareholderEquity": "10526876000", "totalCurrentLiabilities": "2649803000", "cashAndShortTermInvestments": "439237000" }, "cashflow": { "freeCashFlow": "419952000", "dividendsPaid": "-71410000", "issuanceOfDebt": null, "issuanceOfStock": "9257000", "repaymentOfDebt": "-189942000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "440865000", "repurchaseOfStock": "-145501000", "capitalExpenditures": "-20913000" } }, "revenue": 1892641000, "cost_of_revenue": 1206505000, "gross_profit": 686136000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 488380000, "depreciation_amortisation": 103078000, "ebitda": 573557000, "interest_expense": 22514000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 371416000, "net_income_continuing_ops": null, "net_income_to_common": 371416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439237000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3061545000, "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": 16182257000, "short_term_debt": 1038143000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2649803000, "long_term_debt": 1426072000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2464215000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10526876000, "shares_outstanding": 230203873, "operating_cash_flow": 440865000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -20913000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -71410000, "share_repurchases": -145501000, "shares_issued": 9257000, "net_debt_issued": -189942000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 419952000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "573557000", "netIncome": "371416000", "grossProfit": "686136000", "totalRevenue": "1892641000", "costOfRevenue": "1206505000", "interestExpense": "22514000", "operatingIncome": "488380000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "103078000" }, "balance": { "totalDebt": "2464215000", "totalAssets": "16182257000", "longTermDebt": "1426072000", "shortTermDebt": "1038143000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "230203873", "totalCurrentAssets": "3061545000", "totalShareholderEquity": "10526876000", "totalCurrentLiabilities": "2649803000", "cashAndShortTermInvestments": "439237000" }, "cashflow": { "freeCashFlow": "419952000", "dividendsPaid": "-71410000", "issuanceOfDebt": null, "issuanceOfStock": "9257000", "repaymentOfDebt": "-189942000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "440865000", "repurchaseOfStock": "-145501000", "capitalExpenditures": "-20913000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "income_statement": { "revenue": 1778056000, "cost_of_revenue": 1142167000, "gross_profit": 635889000, "ebit": 461626000, "ebitda": 566727000, "pretax_income": null, "tax_provision": null, "net_income": 358367000, "net_income_to_common": 358367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 619712000, "total_current_assets": 3051837000, "total_assets": 15266546000, "short_term_debt": 407651000, "long_term_debt": 1534347000, "total_debt": 1941998000, "total_liabilities": null, "total_equity": 10388672000, "shares_outstanding": 230953960, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 359089000, "capital_expenditure": -29269000, "free_cash_flow": 329820000, "dividends_paid": -71505000, "share_repurchases": -111000, "shares_issued": 7674000, "net_debt_issued": null }, "complete_fields": { "id": 384075, "ticker_id": 14007, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "566727000", "netIncome": "358367000", "grossProfit": "635889000", "totalRevenue": "1778056000", "costOfRevenue": "1142167000", "interestExpense": "16857000", "operatingIncome": "461626000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "107701000" }, "balance": { "totalDebt": "1941998000", "totalAssets": "15266546000", "longTermDebt": "1534347000", "shortTermDebt": "407651000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "230953960", "totalCurrentAssets": "3051837000", "totalShareholderEquity": "10388672000", "totalCurrentLiabilities": "1868435000", "cashAndShortTermInvestments": "619712000" }, "cashflow": { "freeCashFlow": "329820000", "dividendsPaid": "-71505000", "issuanceOfDebt": null, "issuanceOfStock": "7674000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "359089000", "repurchaseOfStock": "-111000", "capitalExpenditures": "-29269000" } }, "revenue": 1778056000, "cost_of_revenue": 1142167000, "gross_profit": 635889000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 461626000, "depreciation_amortisation": 107701000, "ebitda": 566727000, "interest_expense": 16857000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 358367000, "net_income_continuing_ops": null, "net_income_to_common": 358367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 619712000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3051837000, "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": 15266546000, "short_term_debt": 407651000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1868435000, "long_term_debt": 1534347000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1941998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10388672000, "shares_outstanding": 230953960, "operating_cash_flow": 359089000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -29269000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -71505000, "share_repurchases": -111000, "shares_issued": 7674000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 329820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "566727000", "netIncome": "358367000", "grossProfit": "635889000", "totalRevenue": "1778056000", "costOfRevenue": "1142167000", "interestExpense": "16857000", "operatingIncome": "461626000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "107701000" }, "balance": { "totalDebt": "1941998000", "totalAssets": "15266546000", "longTermDebt": "1534347000", "shortTermDebt": "407651000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "230953960", "totalCurrentAssets": "3051837000", "totalShareholderEquity": "10388672000", "totalCurrentLiabilities": "1868435000", "cashAndShortTermInvestments": "619712000" }, "cashflow": { "freeCashFlow": "329820000", "dividendsPaid": "-71505000", "issuanceOfDebt": null, "issuanceOfStock": "7674000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "359089000", "repurchaseOfStock": "-111000", "capitalExpenditures": "-29269000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "income_statement": { "revenue": 1731971000, "cost_of_revenue": 1106971000, "gross_profit": 625000000, "ebit": 454829000, "ebitda": 559582000, "pretax_income": null, "tax_provision": null, "net_income": 351758000, "net_income_to_common": 351758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 399001000, "total_current_assets": 2760796000, "total_assets": 14877096000, "short_term_debt": 471521000, "long_term_debt": 1459445000, "total_debt": 1930966000, "total_liabilities": null, "total_equity": 9969946000, "shares_outstanding": 230746910, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 417545000, "capital_expenditure": -23069000, "free_cash_flow": 394476000, "dividends_paid": -71455000, "share_repurchases": -18011000, "shares_issued": 4669000, "net_debt_issued": null }, "complete_fields": { "id": 384076, "ticker_id": 14007, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "559582000", "netIncome": "351758000", "grossProfit": "625000000", "totalRevenue": "1731971000", "costOfRevenue": "1106971000", "interestExpense": "18993000", "operatingIncome": "454829000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "106367000" }, "balance": { "totalDebt": "1930966000", "totalAssets": "14877096000", "longTermDebt": "1459445000", "shortTermDebt": "471521000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "230746910", "totalCurrentAssets": "2760796000", "totalShareholderEquity": "9969946000", "totalCurrentLiabilities": "1962559000", "cashAndShortTermInvestments": "399001000" }, "cashflow": { "freeCashFlow": "394476000", "dividendsPaid": "-71455000", "issuanceOfDebt": null, "issuanceOfStock": "4669000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "417545000", "repurchaseOfStock": "-18011000", "capitalExpenditures": "-23069000" } }, "revenue": 1731971000, "cost_of_revenue": 1106971000, "gross_profit": 625000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 454829000, "depreciation_amortisation": 106367000, "ebitda": 559582000, "interest_expense": 18993000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 351758000, "net_income_continuing_ops": null, "net_income_to_common": 351758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 399001000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2760796000, "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": 14877096000, "short_term_debt": 471521000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1962559000, "long_term_debt": 1459445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1930966000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9969946000, "shares_outstanding": 230746910, "operating_cash_flow": 417545000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -23069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -71455000, "share_repurchases": -18011000, "shares_issued": 4669000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 394476000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "559582000", "netIncome": "351758000", "grossProfit": "625000000", "totalRevenue": "1731971000", "costOfRevenue": "1106971000", "interestExpense": "18993000", "operatingIncome": "454829000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "106367000" }, "balance": { "totalDebt": "1930966000", "totalAssets": "14877096000", "longTermDebt": "1459445000", "shortTermDebt": "471521000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "230746910", "totalCurrentAssets": "2760796000", "totalShareholderEquity": "9969946000", "totalCurrentLiabilities": "1962559000", "cashAndShortTermInvestments": "399001000" }, "cashflow": { "freeCashFlow": "394476000", "dividendsPaid": "-71455000", "issuanceOfDebt": null, "issuanceOfStock": "4669000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "417545000", "repurchaseOfStock": "-18011000", "capitalExpenditures": "-23069000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+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": 384077, "ticker_id": 14007, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "raw_data": { "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": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "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": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "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": "2026-06-07T11:46:42.375033+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": -300000000 }, "complete_fields": { "id": 384079, "ticker_id": 14007, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:46:42.375033+00:00", "is_restated": false, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-300000000", "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": -300000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-300000000", "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }