{ "ticker": { "uuid": "b73857fb-1f05-405e-b33f-d77ffc003685", "symbol": "TN8", "name": "Thermo Fisher Scientific Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/b73857fb-1f05-405e-b33f-d77ffc003685/", "api_url": "https://sharemaestro.com/factors/api/tickers/b73857fb-1f05-405e-b33f-d77ffc003685/" }, "ticker_metadata": { "id": 20737, "uuid": "b73857fb-1f05-405e-b33f-d77ffc003685", "symbol": "TN8", "name": "Thermo Fisher Scientific Inc.", "asset_type": "equity", "market_cap": 156006694912, "stock_exchange_id": 8, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "Thermo Fisher Scientific Inc. provides life sciences solutions, analytical instruments, specialty diagnostics, and laboratory products and biopharma services in the North America, Europe, Asia-Pacific, and internationally. It operates through four segments: Life Sciences Solutions, Analytical Instruments, Specialty Diagnostics, and Laboratory Products and Biopharma Services. The Life Sciences Solutions segment includes reagents, instruments, and consumables for biological and medical research; discovery and production of drugs and vaccines; and diagnosis of infections and diseases. Its Analytical Instruments segment provides instruments, consumables, software, and services for pharmaceutical, biotechnology, academic, government, environmental, and other research and industrial markets, as well as clinical laboratories. The Specialty Diagnostics segment offers clinical diagnostics products, such as liquid ready-to-use and lyophilized immunodiagnostic reagent kits, calibrators, controls, protein detection assays, and instruments; immunodiagnostic offerings comprising developing, manufacturing, and marketing of complete blood-test systems for the clinical diagnosis and monitoring of allergy, asthma and autoimmune diseases; microbiology offerings, such as dehydrated and prepared culture media, collection and transport systems, instrumentation and consumables to detect pathogens in blood, diagnostic and rapid direct specimen tests, quality-control products, and associated products; transplant diagnostics products, including human leukocyte antigen typing and testing for the organ transplant market; and healthcare market channel offerings. Its Laboratory Products and Biopharma Services segment provides laboratory products, research and safety market channel, and pharma services and clinical research. Thermo Fisher Scientific Inc. was founded in 1956 and is headquartered in Waltham, Massachusetts.", "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": "b73857fb-1f05-405e-b33f-d77ffc003685", "symbol": "TN8", "name": "Thermo Fisher Scientific Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/b73857fb-1f05-405e-b33f-d77ffc003685/", "api_url": "https://sharemaestro.com/factors/api/tickers/b73857fb-1f05-405e-b33f-d77ffc003685/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.16, "value": 0.2, "quality": 0.31, "momentum": 0.67, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 412, "market_cap": 153108043580, "pe_ratio": 22.3581, "earnings_yield": 0.0447, "ebitda_to_ev": 0.0606, "shareholder_yield": 0.0304, "roe": 0.1319, "piotroski_f_score": 5, "momentum_12_1": 0.1065, "volatility_252d": 0.3463 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:45.063617+00:00", "batch_id": "" }, "size": { "price_close": 412, "market_cap": 153108043580, "market_cap_usd": 153108043580, "enterprise_value": 193015043580, "shares_outstanding": 371621465, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.3581, "pb_ratio": 2.9482, "ptbv_ratio": 2.9482, "ps_ratio": 3.3876, "pcf_ratio": 18.4757, "pfcf_ratio": 22.6894, "ev_ebitda": 16.4928, "ev_ebit": 23.5183, "ev_sales": 4.2706, "ev_fcf": 28.6033, "earnings_yield": 0.0447, "fcf_yield": 0.035, "price_to_sales": 3.3876, "price_to_book": 2.9482, "price_to_cashflow": 18.4757, "ebitda_to_ev": 0.0606, "sales_yield": 0.2342 }, "yield": { "dividend_yield": 0.0042, "buyback_yield": 0.0261, "shareholder_yield": 0.0304, "debt_paydown_yield": 0, "total_yield": 0.0304 }, "quality": { "gross_margin": 0.4078, "operating_margin": 0.1816, "net_margin": 0.1515, "ebitda_margin": 0.2589, "fcf_margin": 0.1493, "roe": 0.1319, "roa": 0.0605, "roic": 0.067, "roc_greenblatt": null, "asset_turnover": 0.399, "cash_conversion": 0.9854, "accruals_ratio": -0.0127, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.1033, "revenue_stability_5y": 0.0248, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1627, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.41, "debt_to_assets": 0.381, "interest_coverage": 5.583, "current_ratio": 1.5263, "quick_ratio": 1.5263, "net_debt": 39907000000, "local_beta": 0.7107, "volatility_252d": 0.3463, "volatility_60d": 0.7403, "max_drawdown_12m": -0.3003, "risk_adjusted_momentum": 0.3075 }, "growth": { "revenue_growth_1y": 0.0391, "revenue_growth_3y_cagr": -0.0027, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.0711, "eps_growth_3y_cagr": -0.0119, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.134, "book_value_growth_1y": 0.0901, "revenue_growth": 0.0391, "earnings_growth": 0.0711 }, "momentum": { "price_return_1m": 0.0486, "price_return_3m": -0.0515, "price_return_6m": -0.1635, "price_return_9m": -0.0173, "price_return_12m": 0.1603, "price_return_12m_ex1m": 0.1065, "momentum_6m": -0.1635, "momentum_12m": 0.1603, "momentum_12_1": 0.1065, "distance_from_52w_high": -0.238, "distance_from_52w_low": 0.2098, "relative_strength": 0.1416 }, "raw_ttm": { "revenue_ttm": 45196000000, "gross_profit_ttm": 18432000000, "ebit_ttm": 8207000000, "ebitda_ttm": 11703000000, "net_income_ttm": 6848000000, "eps_diluted_ttm": 18.4274, "operating_cash_flow_ttm": 8287000000, "capital_expenditure_ttm": -1539000000, "fcf_ttm": 6748000000, "dividends_paid_ttm": -649000000, "share_repurchases_ttm": -4000000000, "shares_issued_ttm": null, "interest_expense_ttm": 1470000000, "cash_and_equivalents": 3254000000, "total_current_assets": 22316000000, "total_current_liabilities": 14621000000, "net_ppe": null, "total_assets": 113281000000, "total_debt": 43161000000, "total_equity": 51933000000, "net_working_capital": 7531000000, "book_value_per_share": 139.747, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 139.747 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 62, "rank_pb": 64, "rank_ptbv": 64, "rank_ps": 74, "rank_pcf": 75, "rank_ev_ebitda": 74, "rank_ev_ebit": 76, "rank_earnings_yield": 62, "rank_fcf_yield": 54, "rank_dividend_yield": 65, "rank_shareholder_yield": 44, "rank_total_yield": 56, "rank_roe": 42, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 54, "rank_fcf_margin": 29, "rank_piotroski": 75, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 40 }, "composites": { "value_composite": 80, "quality_composite": 69, "momentum_composite": 33, "growth_composite": 43, "yield_composite": 62, "svqf_composite": 73, "vc1_composite": 80, "vc2_composite": 77, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 84, "quality_value_composite": 0.249, "os_score": 0.16, "value_percentile": 0.2, "quality_percentile": 0.31, "momentum_percentile": 0.67, "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": 16, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 8193, "ticker_id": 20737, "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": "2026-06-07T12:30:45.063617+00:00", "batch_id": "", "os_score_delta": null, "price_close": 412, "market_cap": 153108043580, "market_cap_usd": 153108043580, "enterprise_value": 193015043580, "shares_outstanding": 371621465, "fx_rate_to_usd": null, "pe_ratio": 22.35806711, "pb_ratio": 2.94818408, "ptbv_ratio": 2.94818408, "ps_ratio": 3.38764589, "pcf_ratio": 18.47569007, "pfcf_ratio": 22.68939591, "ev_ebitda": 16.49278335, "ev_ebit": 23.51834331, "ev_sales": 4.27062226, "ev_fcf": 28.60329632, "earnings_yield": 0.04472659, "fcf_yield": 0.03496101, "dividend_yield": 0.00423884, "buyback_yield": 0.02612534, "shareholder_yield": 0.03036418, "debt_paydown_yield": 0, "total_yield": 0.03036418, "gross_margin": 0.4078237, "operating_margin": 0.18158687, "net_margin": 0.15151783, "ebitda_margin": 0.25893884, "fcf_margin": 0.14930525, "roe": 0.13186221, "roa": 0.06045144, "roic": 0.06702145, "roc_greenblatt": null, "asset_turnover": 0.39897247, "cash_conversion": 0.9853972, "accruals_ratio": -0.01270292, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.40998035, "debt_to_assets": 0.38100829, "interest_coverage": 5.5829932, "current_ratio": 1.52629779, "quick_ratio": 1.52629779, "net_debt": 39907000000, "revenue_growth_1y": 0.03913338, "revenue_growth_3y_cagr": -0.00266396, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.07105427, "eps_growth_3y_cagr": -0.01194057, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.13403055, "book_value_growth_1y": 0.0901141, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.103258, "revenue_stability_5y": 0.024848, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04861289, "price_return_3m": -0.05147041, "price_return_6m": -0.16346277, "price_return_9m": -0.01732791, "price_return_12m": 0.16029068, "price_return_12m_ex1m": 0.10650049, "distance_from_52w_high": -0.23800459, "distance_from_52w_low": 0.20978548, "relative_strength": 0.14158671, "local_beta": 0.7107, "volatility_252d": 0.346326, "volatility_60d": 0.740257, "max_drawdown_12m": -0.30033287, "revenue_ttm": 45196000000, "gross_profit_ttm": 18432000000, "ebit_ttm": 8207000000, "ebitda_ttm": 11703000000, "net_income_ttm": 6848000000, "eps_diluted_ttm": 18.42735322, "operating_cash_flow_ttm": 8287000000, "capital_expenditure_ttm": -1539000000, "fcf_ttm": 6748000000, "dividends_paid_ttm": -649000000, "share_repurchases_ttm": -4000000000, "shares_issued_ttm": null, "interest_expense_ttm": 1470000000, "cash_and_equivalents": 3254000000, "total_current_assets": 22316000000, "total_current_liabilities": 14621000000, "net_ppe": null, "total_assets": 113281000000, "total_debt": 43161000000, "total_equity": 51933000000, "net_working_capital": 7531000000, "book_value_per_share": 139.74704072, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 139.74704072, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 62, "rank_pb": 64, "rank_ptbv": 64, "rank_ps": 74, "rank_pcf": 75, "rank_ev_ebitda": 74, "rank_ev_ebit": 76, "rank_earnings_yield": 62, "rank_fcf_yield": 54, "rank_dividend_yield": 65, "rank_shareholder_yield": 44, "rank_total_yield": 56, "rank_roe": 42, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 54, "rank_fcf_margin": 29, "rank_piotroski": 75, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 40, "value_composite": 80, "quality_composite": 69, "momentum_composite": 33, "growth_composite": 43, "yield_composite": 62, "svqf_composite": 73, "vc1_composite": 80, "vc2_composite": 77, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 412, "os": 0.16, "value": 0.2, "quality": 0.31, "momentum": 0.67, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 22.3581, "earnings_yield": 0.0447, "shareholder_yield": 0.0304, "roe": 0.1319, "momentum_12_1": 0.1065, "complete_fields": { "id": 8193, "ticker_id": 20737, "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": "2026-06-07T12:30:45.063617+00:00", "batch_id": "", "os_score_delta": null, "price_close": 412, "market_cap": 153108043580, "market_cap_usd": 153108043580, "enterprise_value": 193015043580, "shares_outstanding": 371621465, "fx_rate_to_usd": null, "pe_ratio": 22.35806711, "pb_ratio": 2.94818408, "ptbv_ratio": 2.94818408, "ps_ratio": 3.38764589, "pcf_ratio": 18.47569007, "pfcf_ratio": 22.68939591, "ev_ebitda": 16.49278335, "ev_ebit": 23.51834331, "ev_sales": 4.27062226, "ev_fcf": 28.60329632, "earnings_yield": 0.04472659, "fcf_yield": 0.03496101, "dividend_yield": 0.00423884, "buyback_yield": 0.02612534, "shareholder_yield": 0.03036418, "debt_paydown_yield": 0, "total_yield": 0.03036418, "gross_margin": 0.4078237, "operating_margin": 0.18158687, "net_margin": 0.15151783, "ebitda_margin": 0.25893884, "fcf_margin": 0.14930525, "roe": 0.13186221, "roa": 0.06045144, "roic": 0.06702145, "roc_greenblatt": null, "asset_turnover": 0.39897247, "cash_conversion": 0.9853972, "accruals_ratio": -0.01270292, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.40998035, "debt_to_assets": 0.38100829, "interest_coverage": 5.5829932, "current_ratio": 1.52629779, "quick_ratio": 1.52629779, "net_debt": 39907000000, "revenue_growth_1y": 0.03913338, "revenue_growth_3y_cagr": -0.00266396, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.07105427, "eps_growth_3y_cagr": -0.01194057, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.13403055, "book_value_growth_1y": 0.0901141, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.103258, "revenue_stability_5y": 0.024848, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04861289, "price_return_3m": -0.05147041, "price_return_6m": -0.16346277, "price_return_9m": -0.01732791, "price_return_12m": 0.16029068, "price_return_12m_ex1m": 0.10650049, "distance_from_52w_high": -0.23800459, "distance_from_52w_low": 0.20978548, "relative_strength": 0.14158671, "local_beta": 0.7107, "volatility_252d": 0.346326, "volatility_60d": 0.740257, "max_drawdown_12m": -0.30033287, "revenue_ttm": 45196000000, "gross_profit_ttm": 18432000000, "ebit_ttm": 8207000000, "ebitda_ttm": 11703000000, "net_income_ttm": 6848000000, "eps_diluted_ttm": 18.42735322, "operating_cash_flow_ttm": 8287000000, "capital_expenditure_ttm": -1539000000, "fcf_ttm": 6748000000, "dividends_paid_ttm": -649000000, "share_repurchases_ttm": -4000000000, "shares_issued_ttm": null, "interest_expense_ttm": 1470000000, "cash_and_equivalents": 3254000000, "total_current_assets": 22316000000, "total_current_liabilities": 14621000000, "net_ppe": null, "total_assets": 113281000000, "total_debt": 43161000000, "total_equity": 51933000000, "net_working_capital": 7531000000, "book_value_per_share": 139.74704072, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 139.74704072, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 62, "rank_pb": 64, "rank_ptbv": 64, "rank_ps": 74, "rank_pcf": 75, "rank_ev_ebitda": 74, "rank_ev_ebit": 76, "rank_earnings_yield": 62, "rank_fcf_yield": 54, "rank_dividend_yield": 65, "rank_shareholder_yield": 44, "rank_total_yield": 56, "rank_roe": 42, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 54, "rank_fcf_margin": 29, "rank_piotroski": 75, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 40, "value_composite": 80, "quality_composite": 69, "momentum_composite": 33, "growth_composite": 43, "yield_composite": 62, "svqf_composite": 73, "vc1_composite": 80, "vc2_composite": 77, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 84, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "income_statement": { "revenue": 44557000000, "cost_of_revenue": 26318000000, "gross_profit": 18239000000, "ebit": 8110000000, "ebitda": 11507000000, "pretax_income": null, "tax_provision": null, "net_income": 6704000000, "net_income_to_common": 6704000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9852000000, "total_current_assets": 28707000000, "total_assets": 110343000000, "short_term_debt": 3533000000, "long_term_debt": 35852000000, "total_debt": 39385000000, "total_liabilities": null, "total_equity": 53407000000, "shares_outstanding": 376221470, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7818000000, "capital_expenditure": -1525000000, "free_cash_flow": 6293000000, "dividends_paid": -636000000, "share_repurchases": -3000000000, "shares_issued": null, "net_debt_issued": 5347000000 }, "complete_fields": { "id": 389951, "ticker_id": 20737, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11507000000", "netIncome": "6704000000", "grossProfit": "18239000000", "totalRevenue": "44557000000", "costOfRevenue": "26318000000", "interestExpense": "1419000000", "operatingIncome": "8110000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "1397000000", "depreciationAndAmortization": "2780000000" }, "balance": { "totalDebt": "39385000000", "totalAssets": "110343000000", "longTermDebt": "35852000000", "shortTermDebt": "3533000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "376221470", "totalCurrentAssets": "28707000000", "totalShareholderEquity": "53407000000", "totalCurrentLiabilities": "15189000000", "cashAndShortTermInvestments": "9852000000" }, "cashflow": { "freeCashFlow": "6293000000", "dividendsPaid": "-636000000", "issuanceOfDebt": "8854000000", "issuanceOfStock": null, "repaymentOfDebt": "-3507000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "7818000000", "repurchaseOfStock": "-3000000000", "capitalExpenditures": "-1525000000" } }, "revenue": 44557000000, "cost_of_revenue": 26318000000, "gross_profit": 18239000000, "research_and_development": 1397000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8110000000, "depreciation_amortisation": 2780000000, "ebitda": 11507000000, "interest_expense": 1419000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6704000000, "net_income_continuing_ops": null, "net_income_to_common": 6704000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9852000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 28707000000, "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": 110343000000, "short_term_debt": 3533000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15189000000, "long_term_debt": 35852000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 39385000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 53407000000, "shares_outstanding": 376221470, "operating_cash_flow": 7818000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1525000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -636000000, "share_repurchases": -3000000000, "shares_issued": null, "net_debt_issued": 5347000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6293000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11507000000", "netIncome": "6704000000", "grossProfit": "18239000000", "totalRevenue": "44557000000", "costOfRevenue": "26318000000", "interestExpense": "1419000000", "operatingIncome": "8110000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "1397000000", "depreciationAndAmortization": "2780000000" }, "balance": { "totalDebt": "39385000000", "totalAssets": "110343000000", "longTermDebt": "35852000000", "shortTermDebt": "3533000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "376221470", "totalCurrentAssets": "28707000000", "totalShareholderEquity": "53407000000", "totalCurrentLiabilities": "15189000000", "cashAndShortTermInvestments": "9852000000" }, "cashflow": { "freeCashFlow": "6293000000", "dividendsPaid": "-636000000", "issuanceOfDebt": "8854000000", "issuanceOfStock": null, "repaymentOfDebt": "-3507000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "7818000000", "repurchaseOfStock": "-3000000000", "capitalExpenditures": "-1525000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "income_statement": { "revenue": 42879000000, "cost_of_revenue": 25177000000, "gross_profit": 17702000000, "ebit": 7717000000, "ebitda": 11535000000, "pretax_income": null, "tax_provision": null, "net_income": 6335000000, "net_income_to_common": 6335000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4009000000, "total_current_assets": 22137000000, "total_assets": 97321000000, "short_term_debt": 2214000000, "long_term_debt": 29061000000, "total_debt": 31275000000, "total_liabilities": null, "total_equity": 49585000000, "shares_outstanding": 380774334, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8667000000, "capital_expenditure": -1400000000, "free_cash_flow": 7267000000, "dividends_paid": -583000000, "share_repurchases": -4000000000, "shares_issued": null, "net_debt_issued": -2403000000 }, "complete_fields": { "id": 389956, "ticker_id": 20737, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11535000000", "netIncome": "6335000000", "grossProfit": "17702000000", "totalRevenue": "42879000000", "costOfRevenue": "25177000000", "interestExpense": "1390000000", "operatingIncome": "7717000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1390000000", "depreciationAndAmortization": "3108000000" }, "balance": { "totalDebt": "31275000000", "totalAssets": "97321000000", "longTermDebt": "29061000000", "shortTermDebt": "2214000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "380774334", "totalCurrentAssets": "22137000000", "totalShareholderEquity": "49585000000", "totalCurrentLiabilities": "13332000000", "cashAndShortTermInvestments": "4009000000" }, "cashflow": { "freeCashFlow": "7267000000", "dividendsPaid": "-583000000", "issuanceOfDebt": "1204000000", "issuanceOfStock": null, "repaymentOfDebt": "-3607000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "8667000000", "repurchaseOfStock": "-4000000000", "capitalExpenditures": "-1400000000" } }, "revenue": 42879000000, "cost_of_revenue": 25177000000, "gross_profit": 17702000000, "research_and_development": 1390000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7717000000, "depreciation_amortisation": 3108000000, "ebitda": 11535000000, "interest_expense": 1390000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6335000000, "net_income_continuing_ops": null, "net_income_to_common": 6335000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4009000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22137000000, "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": 97321000000, "short_term_debt": 2214000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13332000000, "long_term_debt": 29061000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 31275000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49585000000, "shares_outstanding": 380774334, "operating_cash_flow": 8667000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1400000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -583000000, "share_repurchases": -4000000000, "shares_issued": null, "net_debt_issued": -2403000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7267000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11535000000", "netIncome": "6335000000", "grossProfit": "17702000000", "totalRevenue": "42879000000", "costOfRevenue": "25177000000", "interestExpense": "1390000000", "operatingIncome": "7717000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "1390000000", "depreciationAndAmortization": "3108000000" }, "balance": { "totalDebt": "31275000000", "totalAssets": "97321000000", "longTermDebt": "29061000000", "shortTermDebt": "2214000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "380774334", "totalCurrentAssets": "22137000000", "totalShareholderEquity": "49585000000", "totalCurrentLiabilities": "13332000000", "cashAndShortTermInvestments": "4009000000" }, "cashflow": { "freeCashFlow": "7267000000", "dividendsPaid": "-583000000", "issuanceOfDebt": "1204000000", "issuanceOfStock": null, "repaymentOfDebt": "-3607000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "8667000000", "repurchaseOfStock": "-4000000000", "capitalExpenditures": "-1400000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "income_statement": { "revenue": 42857000000, "cost_of_revenue": 25757000000, "gross_profit": 17100000000, "ebit": 7318000000, "ebitda": 11079000000, "pretax_income": null, "tax_provision": null, "net_income": 5995000000, "net_income_to_common": 5995000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8077000000, "total_current_assets": 24589000000, "total_assets": 98726000000, "short_term_debt": 3609000000, "long_term_debt": 31308000000, "total_debt": 34917000000, "total_liabilities": null, "total_equity": 46735000000, "shares_outstanding": 386647344, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8406000000, "capital_expenditure": -1479000000, "free_cash_flow": 6927000000, "dividends_paid": -523000000, "share_repurchases": -3000000000, "shares_issued": null, "net_debt_issued": -155000000 }, "complete_fields": { "id": 389958, "ticker_id": 20737, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11079000000", "netIncome": "5995000000", "grossProfit": "17100000000", "totalRevenue": "42857000000", "costOfRevenue": "25757000000", "interestExpense": "1375000000", "operatingIncome": "7318000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1337000000", "depreciationAndAmortization": "3406000000" }, "balance": { "totalDebt": "34917000000", "totalAssets": "98726000000", "longTermDebt": "31308000000", "shortTermDebt": "3609000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "386647344", "totalCurrentAssets": "24589000000", "totalShareholderEquity": "46735000000", "totalCurrentLiabilities": "14012000000", "cashAndShortTermInvestments": "8077000000" }, "cashflow": { "freeCashFlow": "6927000000", "dividendsPaid": "-523000000", "issuanceOfDebt": "7562000000", "issuanceOfStock": null, "repaymentOfDebt": "-7717000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8406000000", "repurchaseOfStock": "-3000000000", "capitalExpenditures": "-1479000000" } }, "revenue": 42857000000, "cost_of_revenue": 25757000000, "gross_profit": 17100000000, "research_and_development": 1337000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7318000000, "depreciation_amortisation": 3406000000, "ebitda": 11079000000, "interest_expense": 1375000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 5995000000, "net_income_continuing_ops": null, "net_income_to_common": 5995000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8077000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24589000000, "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": 98726000000, "short_term_debt": 3609000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14012000000, "long_term_debt": 31308000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34917000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 46735000000, "shares_outstanding": 386647344, "operating_cash_flow": 8406000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1479000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -523000000, "share_repurchases": -3000000000, "shares_issued": null, "net_debt_issued": -155000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6927000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11079000000", "netIncome": "5995000000", "grossProfit": "17100000000", "totalRevenue": "42857000000", "costOfRevenue": "25757000000", "interestExpense": "1375000000", "operatingIncome": "7318000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "1337000000", "depreciationAndAmortization": "3406000000" }, "balance": { "totalDebt": "34917000000", "totalAssets": "98726000000", "longTermDebt": "31308000000", "shortTermDebt": "3609000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "386647344", "totalCurrentAssets": "24589000000", "totalShareholderEquity": "46735000000", "totalCurrentLiabilities": "14012000000", "cashAndShortTermInvestments": "8077000000" }, "cashflow": { "freeCashFlow": "6927000000", "dividendsPaid": "-523000000", "issuanceOfDebt": "7562000000", "issuanceOfStock": null, "repaymentOfDebt": "-7717000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "8406000000", "repurchaseOfStock": "-3000000000", "capitalExpenditures": "-1479000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "income_statement": { "revenue": 44915000000, "cost_of_revenue": 25944000000, "gross_profit": 18971000000, "ebit": 8507000000, "ebitda": 11942000000, "pretax_income": null, "tax_provision": null, "net_income": 6950000000, "net_income_to_common": 6950000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8524000000, "total_current_assets": 25229000000, "total_assets": 97154000000, "short_term_debt": 5579000000, "long_term_debt": 28909000000, "total_debt": 34488000000, "total_liabilities": null, "total_equity": 43978000000, "shares_outstanding": 390510837, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9154000000, "capital_expenditure": -2243000000, "free_cash_flow": 6911000000, "dividends_paid": -455000000, "share_repurchases": -3000000000, "shares_issued": null, "net_debt_issued": 654000000 }, "complete_fields": { "id": 389959, "ticker_id": 20737, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "11942000000", "netIncome": "6950000000", "grossProfit": "18971000000", "totalRevenue": "44915000000", "costOfRevenue": "25944000000", "interestExpense": "726000000", "operatingIncome": "8507000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "1471000000", "depreciationAndAmortization": "3381000000" }, "balance": { "totalDebt": "34488000000", "totalAssets": "97154000000", "longTermDebt": "28909000000", "shortTermDebt": "5579000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "390510837", "totalCurrentAssets": "25229000000", "totalShareholderEquity": "43978000000", "totalCurrentLiabilities": "17010000000", "cashAndShortTermInvestments": "8524000000" }, "cashflow": { "freeCashFlow": "6911000000", "dividendsPaid": "-455000000", "issuanceOfDebt": "4719000000", "issuanceOfStock": null, "repaymentOfDebt": "-4065000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "9154000000", "repurchaseOfStock": "-3000000000", "capitalExpenditures": "-2243000000" } }, "revenue": 44915000000, "cost_of_revenue": 25944000000, "gross_profit": 18971000000, "research_and_development": 1471000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8507000000, "depreciation_amortisation": 3381000000, "ebitda": 11942000000, "interest_expense": 726000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6950000000, "net_income_continuing_ops": null, "net_income_to_common": 6950000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8524000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 25229000000, "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": 97154000000, "short_term_debt": 5579000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17010000000, "long_term_debt": 28909000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34488000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 43978000000, "shares_outstanding": 390510837, "operating_cash_flow": 9154000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2243000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -455000000, "share_repurchases": -3000000000, "shares_issued": null, "net_debt_issued": 654000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 6911000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "11942000000", "netIncome": "6950000000", "grossProfit": "18971000000", "totalRevenue": "44915000000", "costOfRevenue": "25944000000", "interestExpense": "726000000", "operatingIncome": "8507000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "1471000000", "depreciationAndAmortization": "3381000000" }, "balance": { "totalDebt": "34488000000", "totalAssets": "97154000000", "longTermDebt": "28909000000", "shortTermDebt": "5579000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "390510837", "totalCurrentAssets": "25229000000", "totalShareholderEquity": "43978000000", "totalCurrentLiabilities": "17010000000", "cashAndShortTermInvestments": "8524000000" }, "cashflow": { "freeCashFlow": "6911000000", "dividendsPaid": "-455000000", "issuanceOfDebt": "4719000000", "issuanceOfStock": null, "repaymentOfDebt": "-4065000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "9154000000", "repurchaseOfStock": "-3000000000", "capitalExpenditures": "-2243000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+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": 156000000, "net_debt_issued": null }, "complete_fields": { "id": 389960, "ticker_id": 20737, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+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": null, "issuanceOfStock": "156000000", "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": 156000000, "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": null, "issuanceOfStock": "156000000", "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": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "income_statement": { "revenue": 11005000000, "cost_of_revenue": 6575000000, "gross_profit": 4430000000, "ebit": 1913000000, "ebitda": 2824000000, "pretax_income": null, "tax_provision": null, "net_income": 1651000000, "net_income_to_common": 1651000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3254000000, "total_current_assets": 22316000000, "total_assets": 113281000000, "short_term_debt": 3090000000, "long_term_debt": 40071000000, "total_debt": 43161000000, "total_liabilities": null, "total_equity": 51933000000, "shares_outstanding": 371621465, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1192000000, "capital_expenditure": -376000000, "free_cash_flow": 816000000, "dividends_paid": -162000000, "share_repurchases": -3000000000, "shares_issued": null, "net_debt_issued": 4215000000 }, "complete_fields": { "id": 389949, "ticker_id": 20737, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2824000000", "netIncome": "1651000000", "grossProfit": "4430000000", "totalRevenue": "11005000000", "costOfRevenue": "6575000000", "interestExpense": "354000000", "operatingIncome": "1913000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "336000000", "depreciationAndAmortization": "736000000" }, "balance": { "totalDebt": "43161000000", "totalAssets": "113281000000", "longTermDebt": "40071000000", "shortTermDebt": "3090000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "371621465", "totalCurrentAssets": "22316000000", "totalShareholderEquity": "51933000000", "totalCurrentLiabilities": "14621000000", "cashAndShortTermInvestments": "3254000000" }, "cashflow": { "freeCashFlow": "816000000", "dividendsPaid": "-162000000", "issuanceOfDebt": "5627000000", "issuanceOfStock": null, "repaymentOfDebt": "-1412000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1192000000", "repurchaseOfStock": "-3000000000", "capitalExpenditures": "-376000000" } }, "revenue": 11005000000, "cost_of_revenue": 6575000000, "gross_profit": 4430000000, "research_and_development": 336000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1913000000, "depreciation_amortisation": 736000000, "ebitda": 2824000000, "interest_expense": 354000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1651000000, "net_income_continuing_ops": null, "net_income_to_common": 1651000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3254000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22316000000, "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": 113281000000, "short_term_debt": 3090000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14621000000, "long_term_debt": 40071000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 43161000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 51933000000, "shares_outstanding": 371621465, "operating_cash_flow": 1192000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -376000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -162000000, "share_repurchases": -3000000000, "shares_issued": null, "net_debt_issued": 4215000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 816000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2824000000", "netIncome": "1651000000", "grossProfit": "4430000000", "totalRevenue": "11005000000", "costOfRevenue": "6575000000", "interestExpense": "354000000", "operatingIncome": "1913000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "336000000", "depreciationAndAmortization": "736000000" }, "balance": { "totalDebt": "43161000000", "totalAssets": "113281000000", "longTermDebt": "40071000000", "shortTermDebt": "3090000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "371621465", "totalCurrentAssets": "22316000000", "totalShareholderEquity": "51933000000", "totalCurrentLiabilities": "14621000000", "cashAndShortTermInvestments": "3254000000" }, "cashflow": { "freeCashFlow": "816000000", "dividendsPaid": "-162000000", "issuanceOfDebt": "5627000000", "issuanceOfStock": null, "repaymentOfDebt": "-1412000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1192000000", "repurchaseOfStock": "-3000000000", "capitalExpenditures": "-376000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "income_statement": { "revenue": 12215000000, "cost_of_revenue": 7204000000, "gross_profit": 5011000000, "ebit": 2303000000, "ebitda": 3246000000, "pretax_income": null, "tax_provision": null, "net_income": 1964000000, "net_income_to_common": 1964000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9852000000, "total_current_assets": 28707000000, "total_assets": 110343000000, "short_term_debt": 3533000000, "long_term_debt": 35852000000, "total_debt": 39385000000, "total_liabilities": null, "total_equity": 53407000000, "shares_outstanding": 376221470, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3457000000, "capital_expenditure": -465000000, "free_cash_flow": 2992000000, "dividends_paid": -162000000, "share_repurchases": -37000000, "shares_issued": null, "net_debt_issued": 3634000000 }, "complete_fields": { "id": 389950, "ticker_id": 20737, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3246000000", "netIncome": "1964000000", "grossProfit": "5011000000", "totalRevenue": "12215000000", "costOfRevenue": "7204000000", "interestExpense": "365000000", "operatingIncome": "2303000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "356000000", "depreciationAndAmortization": "728000000" }, "balance": { "totalDebt": "39385000000", "totalAssets": "110343000000", "longTermDebt": "35852000000", "shortTermDebt": "3533000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "376221470", "totalCurrentAssets": "28707000000", "totalShareholderEquity": "53407000000", "totalCurrentLiabilities": "15189000000", "cashAndShortTermInvestments": "9852000000" }, "cashflow": { "freeCashFlow": "2992000000", "dividendsPaid": "-162000000", "issuanceOfDebt": "4919000000", "issuanceOfStock": null, "repaymentOfDebt": "-1285000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3457000000", "repurchaseOfStock": "-37000000", "capitalExpenditures": "-465000000" } }, "revenue": 12215000000, "cost_of_revenue": 7204000000, "gross_profit": 5011000000, "research_and_development": 356000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2303000000, "depreciation_amortisation": 728000000, "ebitda": 3246000000, "interest_expense": 365000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1964000000, "net_income_continuing_ops": null, "net_income_to_common": 1964000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9852000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 28707000000, "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": 110343000000, "short_term_debt": 3533000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15189000000, "long_term_debt": 35852000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 39385000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 53407000000, "shares_outstanding": 376221470, "operating_cash_flow": 3457000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -465000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -162000000, "share_repurchases": -37000000, "shares_issued": null, "net_debt_issued": 3634000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2992000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3246000000", "netIncome": "1964000000", "grossProfit": "5011000000", "totalRevenue": "12215000000", "costOfRevenue": "7204000000", "interestExpense": "365000000", "operatingIncome": "2303000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "356000000", "depreciationAndAmortization": "728000000" }, "balance": { "totalDebt": "39385000000", "totalAssets": "110343000000", "longTermDebt": "35852000000", "shortTermDebt": "3533000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "376221470", "totalCurrentAssets": "28707000000", "totalShareholderEquity": "53407000000", "totalCurrentLiabilities": "15189000000", "cashAndShortTermInvestments": "9852000000" }, "cashflow": { "freeCashFlow": "2992000000", "dividendsPaid": "-162000000", "issuanceOfDebt": "4919000000", "issuanceOfStock": null, "repaymentOfDebt": "-1285000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "3457000000", "repurchaseOfStock": "-37000000", "capitalExpenditures": "-465000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "income_statement": { "revenue": 11122000000, "cost_of_revenue": 6539000000, "gross_profit": 4583000000, "ebit": 2075000000, "ebitda": 2834000000, "pretax_income": null, "tax_provision": null, "net_income": 1616000000, "net_income_to_common": 1616000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1982000000, "total_current_assets": 22295000000, "total_assets": 103020000000, "short_term_debt": 3823000000, "long_term_debt": 31857000000, "total_debt": 35680000000, "total_liabilities": null, "total_equity": 51018000000, "shares_outstanding": 375708059, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2239000000, "capital_expenditure": -404000000, "free_cash_flow": 1835000000, "dividends_paid": -163000000, "share_repurchases": -963000000, "shares_issued": null, "net_debt_issued": 498000000 }, "complete_fields": { "id": 389952, "ticker_id": 20737, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2834000000", "netIncome": "1616000000", "grossProfit": "4583000000", "totalRevenue": "11122000000", "costOfRevenue": "6539000000", "interestExpense": "347000000", "operatingIncome": "2075000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "346000000", "depreciationAndAmortization": "661000000" }, "balance": { "totalDebt": "35680000000", "totalAssets": "103020000000", "longTermDebt": "31857000000", "shortTermDebt": "3823000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "375708059", "totalCurrentAssets": "22295000000", "totalShareholderEquity": "51018000000", "totalCurrentLiabilities": "14888000000", "cashAndShortTermInvestments": "1982000000" }, "cashflow": { "freeCashFlow": "1835000000", "dividendsPaid": "-163000000", "issuanceOfDebt": "1095000000", "issuanceOfStock": null, "repaymentOfDebt": "-597000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "2239000000", "repurchaseOfStock": "-963000000", "capitalExpenditures": "-404000000" } }, "revenue": 11122000000, "cost_of_revenue": 6539000000, "gross_profit": 4583000000, "research_and_development": 346000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2075000000, "depreciation_amortisation": 661000000, "ebitda": 2834000000, "interest_expense": 347000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1616000000, "net_income_continuing_ops": null, "net_income_to_common": 1616000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1982000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 22295000000, "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": 103020000000, "short_term_debt": 3823000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14888000000, "long_term_debt": 31857000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35680000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 51018000000, "shares_outstanding": 375708059, "operating_cash_flow": 2239000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -404000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -163000000, "share_repurchases": -963000000, "shares_issued": null, "net_debt_issued": 498000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1835000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2834000000", "netIncome": "1616000000", "grossProfit": "4583000000", "totalRevenue": "11122000000", "costOfRevenue": "6539000000", "interestExpense": "347000000", "operatingIncome": "2075000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "346000000", "depreciationAndAmortization": "661000000" }, "balance": { "totalDebt": "35680000000", "totalAssets": "103020000000", "longTermDebt": "31857000000", "shortTermDebt": "3823000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "375708059", "totalCurrentAssets": "22295000000", "totalShareholderEquity": "51018000000", "totalCurrentLiabilities": "14888000000", "cashAndShortTermInvestments": "1982000000" }, "cashflow": { "freeCashFlow": "1835000000", "dividendsPaid": "-163000000", "issuanceOfDebt": "1095000000", "issuanceOfStock": null, "repaymentOfDebt": "-597000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "2239000000", "repurchaseOfStock": "-963000000", "capitalExpenditures": "-404000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "income_statement": { "revenue": 10854000000, "cost_of_revenue": 6446000000, "gross_profit": 4408000000, "ebit": 1916000000, "ebitda": 2799000000, "pretax_income": null, "tax_provision": null, "net_income": 1617000000, "net_income_to_common": 1617000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4576000000, "total_current_assets": 24584000000, "total_assets": 101230000000, "short_term_debt": 2214000000, "long_term_debt": 33015000000, "total_debt": 35229000000, "total_liabilities": null, "total_equity": 50511000000, "shares_outstanding": 377612121, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1399000000, "capital_expenditure": -294000000, "free_cash_flow": 1105000000, "dividends_paid": -162000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -787000000 }, "complete_fields": { "id": 389953, "ticker_id": 20737, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2799000000", "netIncome": "1617000000", "grossProfit": "4408000000", "totalRevenue": "10854000000", "costOfRevenue": "6446000000", "interestExpense": "404000000", "operatingIncome": "1916000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "352000000", "depreciationAndAmortization": "686000000" }, "balance": { "totalDebt": "35229000000", "totalAssets": "101230000000", "longTermDebt": "33015000000", "shortTermDebt": "2214000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "377612121", "totalCurrentAssets": "24584000000", "totalShareholderEquity": "50511000000", "totalCurrentLiabilities": "12718000000", "cashAndShortTermInvestments": "4576000000" }, "cashflow": { "freeCashFlow": "1105000000", "dividendsPaid": "-162000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-787000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1399000000", "repurchaseOfStock": "0", "capitalExpenditures": "-294000000" } }, "revenue": 10854000000, "cost_of_revenue": 6446000000, "gross_profit": 4408000000, "research_and_development": 352000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1916000000, "depreciation_amortisation": 686000000, "ebitda": 2799000000, "interest_expense": 404000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1617000000, "net_income_continuing_ops": null, "net_income_to_common": 1617000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4576000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24584000000, "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": 101230000000, "short_term_debt": 2214000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12718000000, "long_term_debt": 33015000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35229000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 50511000000, "shares_outstanding": 377612121, "operating_cash_flow": 1399000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -294000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -162000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -787000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1105000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2799000000", "netIncome": "1617000000", "grossProfit": "4408000000", "totalRevenue": "10854000000", "costOfRevenue": "6446000000", "interestExpense": "404000000", "operatingIncome": "1916000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "352000000", "depreciationAndAmortization": "686000000" }, "balance": { "totalDebt": "35229000000", "totalAssets": "101230000000", "longTermDebt": "33015000000", "shortTermDebt": "2214000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "377612121", "totalCurrentAssets": "24584000000", "totalShareholderEquity": "50511000000", "totalCurrentLiabilities": "12718000000", "cashAndShortTermInvestments": "4576000000" }, "cashflow": { "freeCashFlow": "1105000000", "dividendsPaid": "-162000000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-787000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1399000000", "repurchaseOfStock": "0", "capitalExpenditures": "-294000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "income_statement": { "revenue": 10364000000, "cost_of_revenue": 6129000000, "gross_profit": 4235000000, "ebit": 1815000000, "ebitda": 2628000000, "pretax_income": null, "tax_provision": null, "net_income": 1507000000, "net_income_to_common": 1507000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4134000000, "total_current_assets": 23378000000, "total_assets": 99041000000, "short_term_debt": 2819000000, "long_term_debt": 31370000000, "total_debt": 34189000000, "total_liabilities": null, "total_equity": 49390000000, "shares_outstanding": 377493912, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 723000000, "capital_expenditure": -362000000, "free_cash_flow": 361000000, "dividends_paid": -149000000, "share_repurchases": -2000000000, "shares_issued": null, "net_debt_issued": 2002000000 }, "complete_fields": { "id": 389954, "ticker_id": 20737, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2628000000", "netIncome": "1507000000", "grossProfit": "4235000000", "totalRevenue": "10364000000", "costOfRevenue": "6129000000", "interestExpense": "303000000", "operatingIncome": "1815000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "342000000", "depreciationAndAmortization": "705000000" }, "balance": { "totalDebt": "34189000000", "totalAssets": "99041000000", "longTermDebt": "31370000000", "shortTermDebt": "2819000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "377493912", "totalCurrentAssets": "23378000000", "totalShareholderEquity": "49390000000", "totalCurrentLiabilities": "13174000000", "cashAndShortTermInvestments": "4134000000" }, "cashflow": { "freeCashFlow": "361000000", "dividendsPaid": "-149000000", "issuanceOfDebt": "2840000000", "issuanceOfStock": null, "repaymentOfDebt": "-838000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "723000000", "repurchaseOfStock": "-2000000000", "capitalExpenditures": "-362000000" } }, "revenue": 10364000000, "cost_of_revenue": 6129000000, "gross_profit": 4235000000, "research_and_development": 342000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1815000000, "depreciation_amortisation": 705000000, "ebitda": 2628000000, "interest_expense": 303000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1507000000, "net_income_continuing_ops": null, "net_income_to_common": 1507000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4134000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23378000000, "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": 99041000000, "short_term_debt": 2819000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13174000000, "long_term_debt": 31370000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 34189000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49390000000, "shares_outstanding": 377493912, "operating_cash_flow": 723000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -362000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -149000000, "share_repurchases": -2000000000, "shares_issued": null, "net_debt_issued": 2002000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 361000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2628000000", "netIncome": "1507000000", "grossProfit": "4235000000", "totalRevenue": "10364000000", "costOfRevenue": "6129000000", "interestExpense": "303000000", "operatingIncome": "1815000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "342000000", "depreciationAndAmortization": "705000000" }, "balance": { "totalDebt": "34189000000", "totalAssets": "99041000000", "longTermDebt": "31370000000", "shortTermDebt": "2819000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "377493912", "totalCurrentAssets": "23378000000", "totalShareholderEquity": "49390000000", "totalCurrentLiabilities": "13174000000", "cashAndShortTermInvestments": "4134000000" }, "cashflow": { "freeCashFlow": "361000000", "dividendsPaid": "-149000000", "issuanceOfDebt": "2840000000", "issuanceOfStock": null, "repaymentOfDebt": "-838000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "723000000", "repurchaseOfStock": "-2000000000", "capitalExpenditures": "-362000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+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": 389955, "ticker_id": 20737, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": 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": "2026-06-07T12:20:54.967720+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": 389957, "ticker_id": 20737, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:20:54.967720+00:00", "is_restated": false, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }