{ "ticker": { "uuid": "b606d780-7e81-42b4-ade7-d6b1eb192a3f", "symbol": "HHFA", "name": "Hamburger Hafen und Logistik Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/b606d780-7e81-42b4-ade7-d6b1eb192a3f/", "api_url": "https://sharemaestro.com/factors/api/tickers/b606d780-7e81-42b4-ade7-d6b1eb192a3f/" }, "ticker_metadata": { "id": 18949, "uuid": "b606d780-7e81-42b4-ade7-d6b1eb192a3f", "symbol": "HHFA", "name": "Hamburger Hafen und Logistik Aktiengesellschaft", "asset_type": "equity", "market_cap": 1624739968, "stock_exchange_id": 8, "industry": "Marine Shipping", "sector": "Industrials", "description": "Hamburger Hafen und Logistik Aktiengesellschaft, together with its subsidiaries, provides container handling, transport, and logistics services in Germany, Europe, and internationally. It operates through four segments: Container, Intermodal, Logistics, and Real Estate. The company handles loading, discharging, and transshipping containers to other carriers, including rail, truck, feeder, or inland waterway ships; operates container terminals; and offers container maintenance and repair services. It also provides transportation and terminal networks for containers in seaport-hinterland traffic; various maritime and continental logistics; and transports containers by road, both locally and over long-haul distances. In addition, the company engages in the operation of handling facilities for dry bulk, motor vehicles, and fruit; consultancy and management services; and process automation, digital, and leasing services. Further, it is involved in district/project development, letting, and commercial and technical management of properties. The company was formerly known as Hamburger Hafen- und Lagerhaus-AG and changed its name to Hamburger Hafen und Logistik Aktiengesellschaft in January 2005. Hamburger Hafen und Logistik Aktiengesellschaft was founded in 1885 and is headquartered in Hamburg, Germany. The company operates as a subsidiary of HGV Hamburger Gesellschaft f\u00fcr Verm\u00f6gens- und Beteiligungsmanagement mbH.", "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": "b606d780-7e81-42b4-ade7-d6b1eb192a3f", "symbol": "HHFA", "name": "Hamburger Hafen und Logistik Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/b606d780-7e81-42b4-ade7-d6b1eb192a3f/", "api_url": "https://sharemaestro.com/factors/api/tickers/b606d780-7e81-42b4-ade7-d6b1eb192a3f/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.15, "value": 0.24, "quality": 0.17, "momentum": 0.7, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 21.7, "market_cap": 1632261879.82, "pe_ratio": 592.6877, "earnings_yield": 0.0017, "ebitda_to_ev": 0.1116, "shareholder_yield": 0.0069, "roe": 0.0035, "piotroski_f_score": 6, "momentum_12_1": 0.1921, "volatility_252d": 0.1022 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:10.415429+00:00", "batch_id": "" }, "size": { "price_close": 21.7, "market_cap": 1632261879.8194, "market_cap_usd": 1632261879.8194, "enterprise_value": 3153645879.8194, "shares_outstanding": 75219438, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 592.6877, "pb_ratio": 2.0795, "ptbv_ratio": 2.0795, "ps_ratio": 0.9214, "pcf_ratio": 6.5455, "pfcf_ratio": -14.0401, "ev_ebitda": 8.9595, "ev_ebit": 19.0874, "ev_sales": 1.7802, "ev_fcf": -27.1265, "earnings_yield": 0.0017, "fcf_yield": -0.0369, "price_to_sales": 0.9214, "price_to_book": 2.0795, "price_to_cashflow": 6.5455, "ebitda_to_ev": 0.1116, "sales_yield": 0.5617 }, "yield": { "dividend_yield": 0.0069, "buyback_yield": 0, "shareholder_yield": 0.0069, "debt_paydown_yield": 0, "total_yield": 0.0069 }, "quality": { "gross_margin": 0.2037, "operating_margin": 0.0933, "net_margin": 0.0016, "ebitda_margin": 0.1987, "fcf_margin": -0.0656, "roe": 0.0035, "roa": 0.0008, "roic": 0.0537, "roc_greenblatt": null, "asset_turnover": 0.5018, "cash_conversion": -42.2139, "accruals_ratio": -0.0699, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 7.6303, "revenue_stability_5y": 0.0795, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1022, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.3222, "debt_to_assets": 0.4663, "interest_coverage": 2.314, "current_ratio": 1.0364, "quick_ratio": 1.0364, "net_debt": 1521384000, "local_beta": 0.0222, "volatility_252d": 0.1022, "volatility_60d": 0.2105, "max_drawdown_12m": -0.0649, "risk_adjusted_momentum": 1.8787 }, "growth": { "revenue_growth_1y": 0.0988, "revenue_growth_3y_cagr": 0.0362, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.6998, "eps_growth_3y_cagr": -0.5277, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.0217, "revenue_growth": 0.0988, "earnings_growth": -0.6998 }, "momentum": { "price_return_1m": 0, "price_return_3m": -0.0565, "price_return_6m": 0.014, "price_return_9m": 0.0333, "price_return_12m": 0.1921, "price_return_12m_ex1m": 0.1921, "momentum_6m": 0.014, "momentum_12m": 0.1921, "momentum_12_1": 0.1921, "distance_from_52w_high": -0.0606, "distance_from_52w_low": 0.1792, "relative_strength": 0.1734 }, "raw_ttm": { "revenue_ttm": 1771528000, "gross_profit_ttm": 360816000, "ebit_ttm": 165221000, "ebitda_ttm": 351991000, "net_income_ttm": 2754000, "eps_diluted_ttm": 0.0366, "operating_cash_flow_ttm": 249372000, "capital_expenditure_ttm": -365629000, "fcf_ttm": -116257000, "dividends_paid_ttm": -11308000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 71400000, "cash_and_equivalents": 124738000, "total_current_assets": 584026000, "total_current_liabilities": 563526000, "net_ppe": null, "total_assets": 3530543000, "total_debt": 1646122000, "total_equity": 784947000, "net_working_capital": -63200000, "book_value_per_share": 10.4354, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.4354 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 99, "rank_pb": 51, "rank_ptbv": 51, "rank_ps": 36, "rank_pcf": 30, "rank_ev_ebitda": 43, "rank_ev_ebit": 67, "rank_earnings_yield": 99, "rank_fcf_yield": 88, "rank_dividend_yield": 61, "rank_shareholder_yield": 70, "rank_total_yield": 79, "rank_roe": 81, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 83, "rank_fcf_margin": 89, "rank_piotroski": 46, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 38 }, "composites": { "value_composite": 76, "quality_composite": 83, "momentum_composite": 30, "growth_composite": 71, "yield_composite": 76, "svqf_composite": 99, "vc1_composite": 60, "vc2_composite": 65, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.202, "os_score": 0.15, "value_percentile": 0.24, "quality_percentile": 0.17, "momentum_percentile": 0.7, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 68, "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": 7856, "ticker_id": 18949, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:10.415429+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.7, "market_cap": 1632261879.8194, "market_cap_usd": 1632261879.8194, "enterprise_value": 3153645879.8194, "shares_outstanding": 75219438, "fx_rate_to_usd": null, "pe_ratio": 592.6876833, "pb_ratio": 2.07945489, "ptbv_ratio": 2.07945489, "ps_ratio": 0.92138644, "pcf_ratio": 6.54548979, "pfcf_ratio": -14.04011698, "ev_ebitda": 8.95945033, "ev_ebit": 19.08743973, "ev_sales": 1.78018404, "ev_fcf": -27.12650318, "earnings_yield": 0.00168723, "fcf_yield": -0.03686432, "dividend_yield": 0.00692781, "buyback_yield": 0, "shareholder_yield": 0.00692781, "debt_paydown_yield": 0, "total_yield": 0.00692781, "gross_margin": 0.20367502, "operating_margin": 0.09326468, "net_margin": 0.00155459, "ebitda_margin": 0.19869344, "fcf_margin": -0.06562527, "roe": 0.00350852, "roa": 0.00078005, "roic": 0.05372852, "roc_greenblatt": null, "asset_turnover": 0.50177211, "cash_conversion": -42.21387073, "accruals_ratio": -0.06985271, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.32222415, "debt_to_assets": 0.46625179, "interest_coverage": 2.31401961, "current_ratio": 1.03637809, "quick_ratio": 1.03637809, "net_debt": 1521384000, "revenue_growth_1y": 0.09880621, "revenue_growth_3y_cagr": 0.03622935, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.69983396, "eps_growth_3y_cagr": -0.52774513, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.02165133, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 7.630288, "revenue_stability_5y": 0.079509, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.0565217, "price_return_6m": 0.01401874, "price_return_9m": 0.03333338, "price_return_12m": 0.19208309, "price_return_12m_ex1m": 0.19208309, "distance_from_52w_high": -0.06060602, "distance_from_52w_low": 0.17919574, "relative_strength": 0.17337912, "local_beta": 0.0222, "volatility_252d": 0.102244, "volatility_60d": 0.210505, "max_drawdown_12m": -0.06493506, "revenue_ttm": 1771528000, "gross_profit_ttm": 360816000, "ebit_ttm": 165221000, "ebitda_ttm": 351991000, "net_income_ttm": 2754000, "eps_diluted_ttm": 0.03661288, "operating_cash_flow_ttm": 249372000, "capital_expenditure_ttm": -365629000, "fcf_ttm": -116257000, "dividends_paid_ttm": -11308000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 71400000, "cash_and_equivalents": 124738000, "total_current_assets": 584026000, "total_current_liabilities": 563526000, "net_ppe": null, "total_assets": 3530543000, "total_debt": 1646122000, "total_equity": 784947000, "net_working_capital": -63200000, "book_value_per_share": 10.43542761, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.43542761, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 99, "rank_pb": 51, "rank_ptbv": 51, "rank_ps": 36, "rank_pcf": 30, "rank_ev_ebitda": 43, "rank_ev_ebit": 67, "rank_earnings_yield": 99, "rank_fcf_yield": 88, "rank_dividend_yield": 61, "rank_shareholder_yield": 70, "rank_total_yield": 79, "rank_roe": 81, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 83, "rank_fcf_margin": 89, "rank_piotroski": 46, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 38, "value_composite": 76, "quality_composite": 83, "momentum_composite": 30, "growth_composite": 71, "yield_composite": 76, "svqf_composite": 99, "vc1_composite": 60, "vc2_composite": 65, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 68, "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": 21.7, "os": 0.15, "value": 0.24, "quality": 0.17, "momentum": 0.7, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 592.6877, "earnings_yield": 0.0017, "shareholder_yield": 0.0069, "roe": 0.0035, "momentum_12_1": 0.1921, "complete_fields": { "id": 7856, "ticker_id": 18949, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:10.415429+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.7, "market_cap": 1632261879.8194, "market_cap_usd": 1632261879.8194, "enterprise_value": 3153645879.8194, "shares_outstanding": 75219438, "fx_rate_to_usd": null, "pe_ratio": 592.6876833, "pb_ratio": 2.07945489, "ptbv_ratio": 2.07945489, "ps_ratio": 0.92138644, "pcf_ratio": 6.54548979, "pfcf_ratio": -14.04011698, "ev_ebitda": 8.95945033, "ev_ebit": 19.08743973, "ev_sales": 1.78018404, "ev_fcf": -27.12650318, "earnings_yield": 0.00168723, "fcf_yield": -0.03686432, "dividend_yield": 0.00692781, "buyback_yield": 0, "shareholder_yield": 0.00692781, "debt_paydown_yield": 0, "total_yield": 0.00692781, "gross_margin": 0.20367502, "operating_margin": 0.09326468, "net_margin": 0.00155459, "ebitda_margin": 0.19869344, "fcf_margin": -0.06562527, "roe": 0.00350852, "roa": 0.00078005, "roic": 0.05372852, "roc_greenblatt": null, "asset_turnover": 0.50177211, "cash_conversion": -42.21387073, "accruals_ratio": -0.06985271, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.32222415, "debt_to_assets": 0.46625179, "interest_coverage": 2.31401961, "current_ratio": 1.03637809, "quick_ratio": 1.03637809, "net_debt": 1521384000, "revenue_growth_1y": 0.09880621, "revenue_growth_3y_cagr": 0.03622935, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.69983396, "eps_growth_3y_cagr": -0.52774513, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.02165133, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 7.630288, "revenue_stability_5y": 0.079509, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": -0.0565217, "price_return_6m": 0.01401874, "price_return_9m": 0.03333338, "price_return_12m": 0.19208309, "price_return_12m_ex1m": 0.19208309, "distance_from_52w_high": -0.06060602, "distance_from_52w_low": 0.17919574, "relative_strength": 0.17337912, "local_beta": 0.0222, "volatility_252d": 0.102244, "volatility_60d": 0.210505, "max_drawdown_12m": -0.06493506, "revenue_ttm": 1771528000, "gross_profit_ttm": 360816000, "ebit_ttm": 165221000, "ebitda_ttm": 351991000, "net_income_ttm": 2754000, "eps_diluted_ttm": 0.03661288, "operating_cash_flow_ttm": 249372000, "capital_expenditure_ttm": -365629000, "fcf_ttm": -116257000, "dividends_paid_ttm": -11308000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 71400000, "cash_and_equivalents": 124738000, "total_current_assets": 584026000, "total_current_liabilities": 563526000, "net_ppe": null, "total_assets": 3530543000, "total_debt": 1646122000, "total_equity": 784947000, "net_working_capital": -63200000, "book_value_per_share": 10.43542761, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.43542761, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 99, "rank_pb": 51, "rank_ptbv": 51, "rank_ps": 36, "rank_pcf": 30, "rank_ev_ebitda": 43, "rank_ev_ebit": 67, "rank_earnings_yield": 99, "rank_fcf_yield": 88, "rank_dividend_yield": 61, "rank_shareholder_yield": 70, "rank_total_yield": 79, "rank_roe": 81, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 83, "rank_fcf_margin": 89, "rank_piotroski": 46, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 38, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 38, "value_composite": 76, "quality_composite": 83, "momentum_composite": 30, "growth_composite": 71, "yield_composite": 76, "svqf_composite": 99, "vc1_composite": 60, "vc2_composite": 65, "vc3_composite": 66, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "income_statement": { "revenue": 1756189000, "cost_of_revenue": 1397020000, "gross_profit": 359169000, "ebit": 167270000, "ebitda": 350910000, "pretax_income": null, "tax_provision": null, "net_income": 9762000, "net_income_to_common": 9762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178676000, "total_current_assets": 579887000, "total_assets": 3474572000, "short_term_debt": 41038000, "long_term_debt": 862592000, "total_debt": 1646122000, "total_liabilities": null, "total_equity": 777870000, "shares_outstanding": 75219438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 273399000, "capital_expenditure": -347206000, "free_cash_flow": -73807000, "dividends_paid": -11308000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 62236000 }, "complete_fields": { "id": 386830, "ticker_id": 18949, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "350910000", "netIncome": "9762000", "grossProfit": "359169000", "totalRevenue": "1756189000", "costOfRevenue": "1397020000", "interestExpense": "69323000", "operatingIncome": "167270000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "176162000" }, "balance": { "totalDebt": "1646122000", "totalAssets": "3474572000", "longTermDebt": "862592000", "shortTermDebt": "41038000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "579887000", "totalShareholderEquity": "777870000", "totalCurrentLiabilities": "516095000", "cashAndShortTermInvestments": "178676000" }, "cashflow": { "freeCashFlow": "-73807000", "dividendsPaid": "-11308000", "issuanceOfDebt": "139585000", "issuanceOfStock": null, "repaymentOfDebt": "-77349000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "273399000", "repurchaseOfStock": null, "capitalExpenditures": "-347206000" } }, "revenue": 1756189000, "cost_of_revenue": 1397020000, "gross_profit": 359169000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167270000, "depreciation_amortisation": 176162000, "ebitda": 350910000, "interest_expense": 69323000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 9762000, "net_income_continuing_ops": null, "net_income_to_common": 9762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178676000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 579887000, "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": 3474572000, "short_term_debt": 41038000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516095000, "long_term_debt": 862592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1646122000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 777870000, "shares_outstanding": 75219438, "operating_cash_flow": 273399000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -347206000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -11308000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 62236000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -73807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "350910000", "netIncome": "9762000", "grossProfit": "359169000", "totalRevenue": "1756189000", "costOfRevenue": "1397020000", "interestExpense": "69323000", "operatingIncome": "167270000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "176162000" }, "balance": { "totalDebt": "1646122000", "totalAssets": "3474572000", "longTermDebt": "862592000", "shortTermDebt": "41038000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "579887000", "totalShareholderEquity": "777870000", "totalCurrentLiabilities": "516095000", "cashAndShortTermInvestments": "178676000" }, "cashflow": { "freeCashFlow": "-73807000", "dividendsPaid": "-11308000", "issuanceOfDebt": "139585000", "issuanceOfStock": null, "repaymentOfDebt": "-77349000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "273399000", "repurchaseOfStock": null, "capitalExpenditures": "-347206000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "income_statement": { "revenue": 1598270000, "cost_of_revenue": 1304162000, "gross_profit": 294108000, "ebit": 138809000, "ebitda": 322281000, "pretax_income": null, "tax_provision": null, "net_income": 32522000, "net_income_to_common": 32522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249905000, "total_current_assets": 655799000, "total_assets": 3283977000, "short_term_debt": 57735000, "long_term_debt": 780439000, "total_debt": 1506874000, "total_liabilities": null, "total_equity": 761385000, "shares_outstanding": 75219438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 195947000, "capital_expenditure": -267291000, "free_cash_flow": -71344000, "dividends_paid": -11751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 238897000 }, "complete_fields": { "id": 386835, "ticker_id": 18949, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "322281000", "netIncome": "32522000", "grossProfit": "294108000", "totalRevenue": "1598270000", "costOfRevenue": "1304162000", "interestExpense": "56510000", "operatingIncome": "138809000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "174757000" }, "balance": { "totalDebt": "1506874000", "totalAssets": "3283977000", "longTermDebt": "780439000", "shortTermDebt": "57735000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "655799000", "totalShareholderEquity": "761385000", "totalCurrentLiabilities": "456106000", "cashAndShortTermInvestments": "249905000" }, "cashflow": { "freeCashFlow": "-71344000", "dividendsPaid": "-11751000", "issuanceOfDebt": "309425000", "issuanceOfStock": null, "repaymentOfDebt": "-70528000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "195947000", "repurchaseOfStock": null, "capitalExpenditures": "-267291000" } }, "revenue": 1598270000, "cost_of_revenue": 1304162000, "gross_profit": 294108000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138809000, "depreciation_amortisation": 174757000, "ebitda": 322281000, "interest_expense": 56510000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 32522000, "net_income_continuing_ops": null, "net_income_to_common": 32522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249905000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 655799000, "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": 3283977000, "short_term_debt": 57735000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 456106000, "long_term_debt": 780439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1506874000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 761385000, "shares_outstanding": 75219438, "operating_cash_flow": 195947000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -267291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -11751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 238897000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -71344000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "322281000", "netIncome": "32522000", "grossProfit": "294108000", "totalRevenue": "1598270000", "costOfRevenue": "1304162000", "interestExpense": "56510000", "operatingIncome": "138809000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "174757000" }, "balance": { "totalDebt": "1506874000", "totalAssets": "3283977000", "longTermDebt": "780439000", "shortTermDebt": "57735000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "655799000", "totalShareholderEquity": "761385000", "totalCurrentLiabilities": "456106000", "cashAndShortTermInvestments": "249905000" }, "cashflow": { "freeCashFlow": "-71344000", "dividendsPaid": "-11751000", "issuanceOfDebt": "309425000", "issuanceOfStock": null, "repaymentOfDebt": "-70528000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "195947000", "repurchaseOfStock": null, "capitalExpenditures": "-267291000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "income_statement": { "revenue": 1446771000, "cost_of_revenue": 1203100000, "gross_profit": 243671000, "ebit": 95675000, "ebitda": 294398000, "pretax_income": null, "tax_provision": null, "net_income": 19964000, "net_income_to_common": 19964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197004000, "total_current_assets": 518573000, "total_assets": 3010172000, "short_term_debt": 51871000, "long_term_debt": 545265000, "total_debt": 931334000, "total_liabilities": null, "total_equity": 751959000, "shares_outstanding": 75219438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 224375000, "capital_expenditure": -277035000, "free_cash_flow": -52660000, "dividends_paid": -60336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 214281000 }, "complete_fields": { "id": 386837, "ticker_id": 18949, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "294398000", "netIncome": "19964000", "grossProfit": "243671000", "totalRevenue": "1446771000", "costOfRevenue": "1203100000", "interestExpense": "52195000", "operatingIncome": "95675000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "178401000" }, "balance": { "totalDebt": "931334000", "totalAssets": "3010172000", "longTermDebt": "545265000", "shortTermDebt": "51871000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "518573000", "totalShareholderEquity": "751959000", "totalCurrentLiabilities": "413050000", "cashAndShortTermInvestments": "197004000" }, "cashflow": { "freeCashFlow": "-52660000", "dividendsPaid": "-60336000", "issuanceOfDebt": "248491000", "issuanceOfStock": null, "repaymentOfDebt": "-34210000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "224375000", "repurchaseOfStock": null, "capitalExpenditures": "-277035000" } }, "revenue": 1446771000, "cost_of_revenue": 1203100000, "gross_profit": 243671000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95675000, "depreciation_amortisation": 178401000, "ebitda": 294398000, "interest_expense": 52195000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 19964000, "net_income_continuing_ops": null, "net_income_to_common": 19964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197004000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 518573000, "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": 3010172000, "short_term_debt": 51871000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413050000, "long_term_debt": 545265000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 931334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 751959000, "shares_outstanding": 75219438, "operating_cash_flow": 224375000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -277035000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -60336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 214281000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -52660000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "294398000", "netIncome": "19964000", "grossProfit": "243671000", "totalRevenue": "1446771000", "costOfRevenue": "1203100000", "interestExpense": "52195000", "operatingIncome": "95675000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "178401000" }, "balance": { "totalDebt": "931334000", "totalAssets": "3010172000", "longTermDebt": "545265000", "shortTermDebt": "51871000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "518573000", "totalShareholderEquity": "751959000", "totalCurrentLiabilities": "413050000", "cashAndShortTermInvestments": "197004000" }, "cashflow": { "freeCashFlow": "-52660000", "dividendsPaid": "-60336000", "issuanceOfDebt": "248491000", "issuanceOfStock": null, "repaymentOfDebt": "-34210000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "224375000", "repurchaseOfStock": null, "capitalExpenditures": "-277035000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "income_statement": { "revenue": 1578351000, "cost_of_revenue": 1196525000, "gross_profit": 381826000, "ebit": 221189000, "ebitda": 403311000, "pretax_income": null, "tax_provision": null, "net_income": 92685000, "net_income_to_common": 92685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116171000, "total_current_assets": 492534000, "total_assets": 2770919000, "short_term_debt": 33798000, "long_term_debt": 337054000, "total_debt": 682852000, "total_liabilities": null, "total_equity": 798479000, "shares_outstanding": 75219438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 279319000, "capital_expenditure": -179108000, "free_cash_flow": 100211000, "dividends_paid": -60066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 17268000 }, "complete_fields": { "id": 386838, "ticker_id": 18949, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "403311000", "netIncome": "92685000", "grossProfit": "381826000", "totalRevenue": "1578351000", "costOfRevenue": "1196525000", "interestExpense": "33270000", "operatingIncome": "221189000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "175851000" }, "balance": { "totalDebt": "682852000", "totalAssets": "2770919000", "longTermDebt": "337054000", "shortTermDebt": "33798000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "492534000", "totalShareholderEquity": "798479000", "totalCurrentLiabilities": "325737000", "cashAndShortTermInvestments": "116171000" }, "cashflow": { "freeCashFlow": "100211000", "dividendsPaid": "-60066000", "issuanceOfDebt": "67290000", "issuanceOfStock": null, "repaymentOfDebt": "-50022000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "279319000", "repurchaseOfStock": null, "capitalExpenditures": "-179108000" } }, "revenue": 1578351000, "cost_of_revenue": 1196525000, "gross_profit": 381826000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221189000, "depreciation_amortisation": 175851000, "ebitda": 403311000, "interest_expense": 33270000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 92685000, "net_income_continuing_ops": null, "net_income_to_common": 92685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116171000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 492534000, "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": 2770919000, "short_term_debt": 33798000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325737000, "long_term_debt": 337054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 682852000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 798479000, "shares_outstanding": 75219438, "operating_cash_flow": 279319000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -179108000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -60066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 17268000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 100211000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "403311000", "netIncome": "92685000", "grossProfit": "381826000", "totalRevenue": "1578351000", "costOfRevenue": "1196525000", "interestExpense": "33270000", "operatingIncome": "221189000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "175851000" }, "balance": { "totalDebt": "682852000", "totalAssets": "2770919000", "longTermDebt": "337054000", "shortTermDebt": "33798000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "492534000", "totalShareholderEquity": "798479000", "totalCurrentLiabilities": "325737000", "cashAndShortTermInvestments": "116171000" }, "cashflow": { "freeCashFlow": "100211000", "dividendsPaid": "-60066000", "issuanceOfDebt": "67290000", "issuanceOfStock": null, "repaymentOfDebt": "-50022000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "279319000", "repurchaseOfStock": null, "capitalExpenditures": "-179108000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+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": 386839, "ticker_id": 18949, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "income_statement": { "revenue": 450942000, "cost_of_revenue": 378336000, "gross_profit": 72606000, "ebit": 30495000, "ebitda": 81186000, "pretax_income": null, "tax_provision": null, "net_income": 858000, "net_income_to_common": 858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124738000, "total_current_assets": 584026000, "total_assets": 3530543000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 784947000, "shares_outstanding": 75219438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37891000, "capital_expenditure": -91676000, "free_cash_flow": -53785000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5973000 }, "complete_fields": { "id": 386828, "ticker_id": 18949, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "81186000", "netIncome": "858000", "grossProfit": "72606000", "totalRevenue": "450942000", "costOfRevenue": "378336000", "interestExpense": "19255000", "operatingIncome": "30495000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "46860000" }, "balance": { "totalDebt": null, "totalAssets": "3530543000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "584026000", "totalShareholderEquity": "784947000", "totalCurrentLiabilities": "563526000", "cashAndShortTermInvestments": "124738000" }, "cashflow": { "freeCashFlow": "-53785000", "dividendsPaid": null, "issuanceOfDebt": "11828000", "issuanceOfStock": null, "repaymentOfDebt": "-5855000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "37891000", "repurchaseOfStock": null, "capitalExpenditures": "-91676000" } }, "revenue": 450942000, "cost_of_revenue": 378336000, "gross_profit": 72606000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30495000, "depreciation_amortisation": 46860000, "ebitda": 81186000, "interest_expense": 19255000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 858000, "net_income_continuing_ops": null, "net_income_to_common": 858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124738000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 584026000, "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": 3530543000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563526000, "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": 784947000, "shares_outstanding": 75219438, "operating_cash_flow": 37891000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -91676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 5973000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -53785000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "81186000", "netIncome": "858000", "grossProfit": "72606000", "totalRevenue": "450942000", "costOfRevenue": "378336000", "interestExpense": "19255000", "operatingIncome": "30495000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "46860000" }, "balance": { "totalDebt": null, "totalAssets": "3530543000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "584026000", "totalShareholderEquity": "784947000", "totalCurrentLiabilities": "563526000", "cashAndShortTermInvestments": "124738000" }, "cashflow": { "freeCashFlow": "-53785000", "dividendsPaid": null, "issuanceOfDebt": "11828000", "issuanceOfStock": null, "repaymentOfDebt": "-5855000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "37891000", "repurchaseOfStock": null, "capitalExpenditures": "-91676000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "income_statement": { "revenue": 424800000, "cost_of_revenue": 300011000, "gross_profit": 124789000, "ebit": 50143000, "ebitda": 89798000, "pretax_income": null, "tax_provision": null, "net_income": -25169000, "net_income_to_common": -25169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178676000, "total_current_assets": 579887000, "total_assets": 3474572000, "short_term_debt": 41038000, "long_term_debt": 862592000, "total_debt": 1646122000, "total_liabilities": null, "total_equity": 777870000, "shares_outstanding": 75219438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 58031000, "capital_expenditure": -99572000, "free_cash_flow": -41541000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10760000 }, "complete_fields": { "id": 386829, "ticker_id": 18949, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "89798000", "netIncome": "-25169000", "grossProfit": "124789000", "totalRevenue": "424800000", "costOfRevenue": "300011000", "interestExpense": "14558000", "operatingIncome": "50143000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "46567000" }, "balance": { "totalDebt": "1646122000", "totalAssets": "3474572000", "longTermDebt": "862592000", "shortTermDebt": "41038000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "579887000", "totalShareholderEquity": "777870000", "totalCurrentLiabilities": "516095000", "cashAndShortTermInvestments": "178676000" }, "cashflow": { "freeCashFlow": "-41541000", "dividendsPaid": "0", "issuanceOfDebt": "29992000", "issuanceOfStock": null, "repaymentOfDebt": "-40752000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "58031000", "repurchaseOfStock": null, "capitalExpenditures": "-99572000" } }, "revenue": 424800000, "cost_of_revenue": 300011000, "gross_profit": 124789000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50143000, "depreciation_amortisation": 46567000, "ebitda": 89798000, "interest_expense": 14558000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -25169000, "net_income_continuing_ops": null, "net_income_to_common": -25169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178676000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 579887000, "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": 3474572000, "short_term_debt": 41038000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516095000, "long_term_debt": 862592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1646122000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 777870000, "shares_outstanding": 75219438, "operating_cash_flow": 58031000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -99572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10760000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -41541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "89798000", "netIncome": "-25169000", "grossProfit": "124789000", "totalRevenue": "424800000", "costOfRevenue": "300011000", "interestExpense": "14558000", "operatingIncome": "50143000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "46567000" }, "balance": { "totalDebt": "1646122000", "totalAssets": "3474572000", "longTermDebt": "862592000", "shortTermDebt": "41038000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "579887000", "totalShareholderEquity": "777870000", "totalCurrentLiabilities": "516095000", "cashAndShortTermInvestments": "178676000" }, "cashflow": { "freeCashFlow": "-41541000", "dividendsPaid": "0", "issuanceOfDebt": "29992000", "issuanceOfStock": null, "repaymentOfDebt": "-40752000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "58031000", "repurchaseOfStock": null, "capitalExpenditures": "-99572000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "income_statement": { "revenue": 446868000, "cost_of_revenue": 369889000, "gross_profit": 76979000, "ebit": 37775000, "ebitda": 86681000, "pretax_income": null, "tax_provision": null, "net_income": 15861000, "net_income_to_common": 15861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247199000, "total_current_assets": 670059000, "total_assets": 3559591000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 795816000, "shares_outstanding": 75219438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 86166000, "capital_expenditure": -104867000, "free_cash_flow": -18701000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 34034000 }, "complete_fields": { "id": 386831, "ticker_id": 18949, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "86681000", "netIncome": "15861000", "grossProfit": "76979000", "totalRevenue": "446868000", "costOfRevenue": "369889000", "interestExpense": "17054000", "operatingIncome": "37775000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "43745000" }, "balance": { "totalDebt": null, "totalAssets": "3559591000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "670059000", "totalShareholderEquity": "795816000", "totalCurrentLiabilities": "556963000", "cashAndShortTermInvestments": "247199000" }, "cashflow": { "freeCashFlow": "-18701000", "dividendsPaid": null, "issuanceOfDebt": "61014000", "issuanceOfStock": null, "repaymentOfDebt": "-26980000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "86166000", "repurchaseOfStock": null, "capitalExpenditures": "-104867000" } }, "revenue": 446868000, "cost_of_revenue": 369889000, "gross_profit": 76979000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37775000, "depreciation_amortisation": 43745000, "ebitda": 86681000, "interest_expense": 17054000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 15861000, "net_income_continuing_ops": null, "net_income_to_common": 15861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247199000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 670059000, "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": 3559591000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556963000, "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": 795816000, "shares_outstanding": 75219438, "operating_cash_flow": 86166000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -104867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 34034000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -18701000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "86681000", "netIncome": "15861000", "grossProfit": "76979000", "totalRevenue": "446868000", "costOfRevenue": "369889000", "interestExpense": "17054000", "operatingIncome": "37775000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "43745000" }, "balance": { "totalDebt": null, "totalAssets": "3559591000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "670059000", "totalShareholderEquity": "795816000", "totalCurrentLiabilities": "556963000", "cashAndShortTermInvestments": "247199000" }, "cashflow": { "freeCashFlow": "-18701000", "dividendsPaid": null, "issuanceOfDebt": "61014000", "issuanceOfStock": null, "repaymentOfDebt": "-26980000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "86166000", "repurchaseOfStock": null, "capitalExpenditures": "-104867000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "income_statement": { "revenue": 448918000, "cost_of_revenue": 362476000, "gross_profit": 86442000, "ebit": 46808000, "ebitda": 94326000, "pretax_income": null, "tax_provision": null, "net_income": 11204000, "net_income_to_common": 11204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250366000, "total_current_assets": 706378000, "total_assets": 3497811000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 788784000, "shares_outstanding": 75219438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67284000, "capital_expenditure": -69514000, "free_cash_flow": -2230000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 45290000 }, "complete_fields": { "id": 386832, "ticker_id": 18949, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "94326000", "netIncome": "11204000", "grossProfit": "86442000", "totalRevenue": "448918000", "costOfRevenue": "362476000", "interestExpense": "20533000", "operatingIncome": "46808000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "43126000" }, "balance": { "totalDebt": null, "totalAssets": "3497811000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "706378000", "totalShareholderEquity": "788784000", "totalCurrentLiabilities": "538587000", "cashAndShortTermInvestments": "250366000" }, "cashflow": { "freeCashFlow": "-2230000", "dividendsPaid": null, "issuanceOfDebt": "47992000", "issuanceOfStock": null, "repaymentOfDebt": "-2702000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "67284000", "repurchaseOfStock": null, "capitalExpenditures": "-69514000" } }, "revenue": 448918000, "cost_of_revenue": 362476000, "gross_profit": 86442000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46808000, "depreciation_amortisation": 43126000, "ebitda": 94326000, "interest_expense": 20533000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11204000, "net_income_continuing_ops": null, "net_income_to_common": 11204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250366000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 706378000, "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": 3497811000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 538587000, "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": 788784000, "shares_outstanding": 75219438, "operating_cash_flow": 67284000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -69514000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 45290000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -2230000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "94326000", "netIncome": "11204000", "grossProfit": "86442000", "totalRevenue": "448918000", "costOfRevenue": "362476000", "interestExpense": "20533000", "operatingIncome": "46808000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "43126000" }, "balance": { "totalDebt": null, "totalAssets": "3497811000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "706378000", "totalShareholderEquity": "788784000", "totalCurrentLiabilities": "538587000", "cashAndShortTermInvestments": "250366000" }, "cashflow": { "freeCashFlow": "-2230000", "dividendsPaid": null, "issuanceOfDebt": "47992000", "issuanceOfStock": null, "repaymentOfDebt": "-2702000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "67284000", "repurchaseOfStock": null, "capitalExpenditures": "-69514000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "income_statement": { "revenue": 435603000, "cost_of_revenue": 364644000, "gross_profit": 70959000, "ebit": 32544000, "ebitda": 80105000, "pretax_income": null, "tax_provision": null, "net_income": 7866000, "net_income_to_common": 7866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250786000, "total_current_assets": 655799000, "total_assets": 3283977000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 761385000, "shares_outstanding": 75219438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 61918000, "capital_expenditure": -73253000, "free_cash_flow": -11335000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6328000 }, "complete_fields": { "id": 386833, "ticker_id": 18949, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "80105000", "netIncome": "7866000", "grossProfit": "70959000", "totalRevenue": "435603000", "costOfRevenue": "364644000", "interestExpense": "17178000", "operatingIncome": "32544000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42724000" }, "balance": { "totalDebt": null, "totalAssets": "3283977000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "655799000", "totalShareholderEquity": "761385000", "totalCurrentLiabilities": "456106000", "cashAndShortTermInvestments": "250786000" }, "cashflow": { "freeCashFlow": "-11335000", "dividendsPaid": null, "issuanceOfDebt": "587000", "issuanceOfStock": null, "repaymentOfDebt": "-6915000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "61918000", "repurchaseOfStock": null, "capitalExpenditures": "-73253000" } }, "revenue": 435603000, "cost_of_revenue": 364644000, "gross_profit": 70959000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32544000, "depreciation_amortisation": 42724000, "ebitda": 80105000, "interest_expense": 17178000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7866000, "net_income_continuing_ops": null, "net_income_to_common": 7866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250786000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 655799000, "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": 3283977000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 456106000, "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": 761385000, "shares_outstanding": 75219438, "operating_cash_flow": 61918000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -73253000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -6328000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -11335000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "80105000", "netIncome": "7866000", "grossProfit": "70959000", "totalRevenue": "435603000", "costOfRevenue": "364644000", "interestExpense": "17178000", "operatingIncome": "32544000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "42724000" }, "balance": { "totalDebt": null, "totalAssets": "3283977000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "75219438", "totalCurrentAssets": "655799000", "totalShareholderEquity": "761385000", "totalCurrentLiabilities": "456106000", "cashAndShortTermInvestments": "250786000" }, "cashflow": { "freeCashFlow": "-11335000", "dividendsPaid": null, "issuanceOfDebt": "587000", "issuanceOfStock": null, "repaymentOfDebt": "-6915000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "61918000", "repurchaseOfStock": null, "capitalExpenditures": "-73253000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+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": 57735000, "long_term_debt": 780439000, "total_debt": 1506874000, "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": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386834, "ticker_id": 18949, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "1506874000", "totalAssets": null, "longTermDebt": "780439000", "shortTermDebt": "57735000", "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": 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": 57735000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 780439000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1506874000, "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": 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": "1506874000", "totalAssets": null, "longTermDebt": "780439000", "shortTermDebt": "57735000", "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": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+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": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386836, "ticker_id": 18949, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:02:32.157649+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": "0", "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": 0, "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": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }