{ "ticker": { "uuid": "b90ea209-8e44-48a7-8168-b0cab14725fb", "symbol": "FNTN", "name": "freenet AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/b90ea209-8e44-48a7-8168-b0cab14725fb/", "api_url": "https://sharemaestro.com/factors/api/tickers/b90ea209-8e44-48a7-8168-b0cab14725fb/" }, "ticker_metadata": { "id": 17391, "uuid": "b90ea209-8e44-48a7-8168-b0cab14725fb", "symbol": "FNTN", "name": "freenet AG", "asset_type": "equity", "market_cap": 2982549760, "stock_exchange_id": 8, "industry": "Telecom Services", "sector": "Communication Services", "description": "freenet AG provides telecommunications, broadcasting, and multimedia services for mobile communications/mobile internet, and digital lifestyle sectors in Germany. It operates through Mobile Communications, TV and Media, and Other/Holding segments. The Mobile Communications segment engages in marketing mobile communications services, which include voice and data services from the mobile network operators; planning, set up, installation, and maintenance services for WiFi networks; and selling and distribution of mobile devices, as well as offering additional services for mobile data communications and digital lifestyle. This segment also provides network-independent services and tariffs; tariffs of the network operators; and freenet Internet, an app-based Internet product. The TV and Media segment is involved in the planning, project management, construction, operation, service, and marketing services for broadcast-related solutions for business clients in the broadcasting and media sectors; and the provision of services to end users in the field of DVB-T2 and IPTV. The Other/Holding segment offers portal services, such as e-commerce/advertising services; payment services; various digital products and entertainment formats for downloading and displaying, as well as use on mobile devices; communication development solutions, IT services, and other services; narrowband voice services; data services; and distribution services. The company was formerly known as telunico holding AG and changed its name to freenet AG in March 2005. freenet AG was incorporated in 2005 and is headquartered in B\u00fcdelsdorf, Germany.", "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": "b90ea209-8e44-48a7-8168-b0cab14725fb", "symbol": "FNTN", "name": "freenet AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/b90ea209-8e44-48a7-8168-b0cab14725fb/", "api_url": "https://sharemaestro.com/factors/api/tickers/b90ea209-8e44-48a7-8168-b0cab14725fb/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.83, "value": 0.81, "quality": 0.72, "momentum": 0.3, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 25.04, "market_cap": 2954234291.9, "pe_ratio": 11.2973, "earnings_yield": 0.0885, "ebitda_to_ev": 0.1684, "shareholder_yield": 0.0996, "roe": 0.1654, "piotroski_f_score": 6, "momentum_12_1": -0.0406, "volatility_252d": 0.204 }, "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": "2026-06-07T12:30:53.371085+00:00", "batch_id": "" }, "size": { "price_close": 25.04, "market_cap": 2954234291.9006, "market_cap_usd": 2954234291.9006, "enterprise_value": 3095834291.9006, "shares_outstanding": 117980598, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.2973, "pb_ratio": 1.8685, "ptbv_ratio": 1.8685, "ps_ratio": 1.1374, "pcf_ratio": 7.5808, "pfcf_ratio": 8.5929, "ev_ebitda": 5.9375, "ev_ebit": 7.6744, "ev_sales": 1.1919, "ev_fcf": 9.0048, "earnings_yield": 0.0885, "fcf_yield": 0.1111, "price_to_sales": 1.1374, "price_to_book": 1.8685, "price_to_cashflow": 7.5808, "ebitda_to_ev": 0.1684, "sales_yield": 0.839 }, "yield": { "dividend_yield": 0.0792, "buyback_yield": 0.0203, "shareholder_yield": 0.0996, "debt_paydown_yield": 0, "total_yield": 0.0996 }, "quality": { "gross_margin": 0.3885, "operating_margin": 0.1553, "net_margin": 0.1007, "ebitda_margin": 0.2007, "fcf_margin": 0.1324, "roe": 0.1654, "roa": 0.0743, "roic": 0.1756, "roc_greenblatt": null, "asset_turnover": 0.7377, "cash_conversion": 1.3147, "accruals_ratio": -0.0364, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.1864, "revenue_stability_5y": 0.0292, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2866, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.2716, "debt_to_assets": 0.0681, "interest_coverage": 14.1049, "current_ratio": 0.6629, "quick_ratio": 0.6629, "net_debt": 141600000, "local_beta": 0.2015, "volatility_252d": 0.204, "volatility_60d": 0.5007, "max_drawdown_12m": -0.2168, "risk_adjusted_momentum": -0.1993 }, "growth": { "revenue_growth_1y": -0.0152, "revenue_growth_3y_cagr": -0.0155, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1045, "eps_growth_3y_cagr": 0.5068, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1128, "book_value_growth_1y": 0.0434, "revenue_growth": -0.0152, "earnings_growth": 0.1045 }, "momentum": { "price_return_1m": -0.0093, "price_return_3m": -0.0078, "price_return_6m": -0.0277, "price_return_9m": -0.0381, "price_return_12m": -0.0496, "price_return_12m_ex1m": -0.0406, "momentum_6m": -0.0277, "momentum_12m": -0.0496, "momentum_12_1": -0.0406, "distance_from_52w_high": -0.181, "distance_from_52w_low": 0.0457, "relative_strength": -0.0683 }, "raw_ttm": { "revenue_ttm": 2597400000, "gross_profit_ttm": 1009200000, "ebit_ttm": 403400000, "ebitda_ttm": 521400000, "net_income_ttm": 261500000, "eps_diluted_ttm": 2.2165, "operating_cash_flow_ttm": 389700000, "capital_expenditure_ttm": -45900000, "fcf_ttm": 343800000, "dividends_paid_ttm": -234100000, "share_repurchases_ttm": -60000000, "shares_issued_ttm": null, "interest_expense_ttm": 28600000, "cash_and_equivalents": 98100000, "total_current_assets": 805200000, "total_current_liabilities": 1214600000, "net_ppe": null, "total_assets": 3520900000, "total_debt": 239700000, "total_equity": 1581100000, "net_working_capital": -253000000, "book_value_per_share": 13.4014, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.4014 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 25, "rank_pb": 48, "rank_ptbv": 48, "rank_ps": 42, "rank_pcf": 35, "rank_ev_ebitda": 25, "rank_ev_ebit": 26, "rank_earnings_yield": 25, "rank_fcf_yield": 13, "rank_dividend_yield": 5, "rank_shareholder_yield": 8, "rank_total_yield": 16, "rank_roe": 31, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 56, "rank_fcf_margin": 33, "rank_piotroski": 60, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 62 }, "composites": { "value_composite": 19, "quality_composite": 28, "momentum_composite": 70, "growth_composite": 69, "yield_composite": 5, "svqf_composite": 18, "vc1_composite": 25, "vc2_composite": 16, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 17, "quality_value_composite": 0.7637, "os_score": 0.83, "value_percentile": 0.81, "quality_percentile": 0.72, "momentum_percentile": 0.3, "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": 20, "small_cap_core_rank": 20, "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": 8278, "ticker_id": 17391, "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": "2026-06-07T12:30:53.371085+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.04, "market_cap": 2954234291.9006, "market_cap_usd": 2954234291.9006, "enterprise_value": 3095834291.9006, "shares_outstanding": 117980598, "fx_rate_to_usd": null, "pe_ratio": 11.29726307, "pb_ratio": 1.86846771, "ptbv_ratio": 1.86846771, "ps_ratio": 1.13738134, "pcf_ratio": 7.5807911, "pfcf_ratio": 8.59288625, "ev_ebitda": 5.93754179, "ev_ebit": 7.67435372, "ev_sales": 1.19189739, "ev_fcf": 9.00475361, "earnings_yield": 0.08851701, "fcf_yield": 0.11105246, "dividend_yield": 0.07924219, "buyback_yield": 0.02030983, "shareholder_yield": 0.09955202, "debt_paydown_yield": 0, "total_yield": 0.09955202, "gross_margin": 0.38854239, "operating_margin": 0.15530916, "net_margin": 0.1006776, "ebitda_margin": 0.2007392, "fcf_margin": 0.13236313, "roe": 0.16539118, "roa": 0.07427078, "roic": 0.17562547, "roc_greenblatt": null, "asset_turnover": 0.73770911, "cash_conversion": 1.31472275, "accruals_ratio": -0.03641114, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.27157652, "debt_to_assets": 0.06807918, "interest_coverage": 14.1048951, "current_ratio": 0.6629343, "quick_ratio": 0.6629343, "net_debt": 141600000, "revenue_growth_1y": -0.01517659, "revenue_growth_3y_cagr": -0.01546592, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.10446135, "eps_growth_3y_cagr": 0.5068113, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.11284404, "book_value_growth_1y": 0.04335649, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.186364, "revenue_stability_5y": 0.029206, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0092831, "price_return_3m": -0.0078336, "price_return_6m": -0.02774805, "price_return_9m": -0.03809117, "price_return_12m": -0.04955049, "price_return_12m_ex1m": -0.0406447, "distance_from_52w_high": -0.1809834, "distance_from_52w_low": 0.04571429, "relative_strength": -0.06825446, "local_beta": 0.2015, "volatility_252d": 0.20396, "volatility_60d": 0.500695, "max_drawdown_12m": -0.21678741, "revenue_ttm": 2597400000, "gross_profit_ttm": 1009200000, "ebit_ttm": 403400000, "ebitda_ttm": 521400000, "net_income_ttm": 261500000, "eps_diluted_ttm": 2.21646613, "operating_cash_flow_ttm": 389700000, "capital_expenditure_ttm": -45900000, "fcf_ttm": 343800000, "dividends_paid_ttm": -234100000, "share_repurchases_ttm": -60000000, "shares_issued_ttm": null, "interest_expense_ttm": 28600000, "cash_and_equivalents": 98100000, "total_current_assets": 805200000, "total_current_liabilities": 1214600000, "net_ppe": null, "total_assets": 3520900000, "total_debt": 239700000, "total_equity": 1581100000, "net_working_capital": -253000000, "book_value_per_share": 13.40135604, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.40135604, "universe_ticker_count": 632, "sector": "Communication Services", "rank_pe": 25, "rank_pb": 48, "rank_ptbv": 48, "rank_ps": 42, "rank_pcf": 35, "rank_ev_ebitda": 25, "rank_ev_ebit": 26, "rank_earnings_yield": 25, "rank_fcf_yield": 13, "rank_dividend_yield": 5, "rank_shareholder_yield": 8, "rank_total_yield": 16, "rank_roe": 31, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 56, "rank_fcf_margin": 33, "rank_piotroski": 60, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 62, "value_composite": 19, "quality_composite": 28, "momentum_composite": 70, "growth_composite": 69, "yield_composite": 5, "svqf_composite": 18, "vc1_composite": 25, "vc2_composite": 16, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 20, "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": 25.04, "os": 0.83, "value": 0.81, "quality": 0.72, "momentum": 0.3, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 11.2973, "earnings_yield": 0.0885, "shareholder_yield": 0.0996, "roe": 0.1654, "momentum_12_1": -0.0406, "complete_fields": { "id": 8278, "ticker_id": 17391, "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": "2026-06-07T12:30:53.371085+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.04, "market_cap": 2954234291.9006, "market_cap_usd": 2954234291.9006, "enterprise_value": 3095834291.9006, "shares_outstanding": 117980598, "fx_rate_to_usd": null, "pe_ratio": 11.29726307, "pb_ratio": 1.86846771, "ptbv_ratio": 1.86846771, "ps_ratio": 1.13738134, "pcf_ratio": 7.5807911, "pfcf_ratio": 8.59288625, "ev_ebitda": 5.93754179, "ev_ebit": 7.67435372, "ev_sales": 1.19189739, "ev_fcf": 9.00475361, "earnings_yield": 0.08851701, "fcf_yield": 0.11105246, "dividend_yield": 0.07924219, "buyback_yield": 0.02030983, "shareholder_yield": 0.09955202, "debt_paydown_yield": 0, "total_yield": 0.09955202, "gross_margin": 0.38854239, "operating_margin": 0.15530916, "net_margin": 0.1006776, "ebitda_margin": 0.2007392, "fcf_margin": 0.13236313, "roe": 0.16539118, "roa": 0.07427078, "roic": 0.17562547, "roc_greenblatt": null, "asset_turnover": 0.73770911, "cash_conversion": 1.31472275, "accruals_ratio": -0.03641114, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.27157652, "debt_to_assets": 0.06807918, "interest_coverage": 14.1048951, "current_ratio": 0.6629343, "quick_ratio": 0.6629343, "net_debt": 141600000, "revenue_growth_1y": -0.01517659, "revenue_growth_3y_cagr": -0.01546592, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.10446135, "eps_growth_3y_cagr": 0.5068113, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.11284404, "book_value_growth_1y": 0.04335649, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.186364, "revenue_stability_5y": 0.029206, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0092831, "price_return_3m": -0.0078336, "price_return_6m": -0.02774805, "price_return_9m": -0.03809117, "price_return_12m": -0.04955049, "price_return_12m_ex1m": -0.0406447, "distance_from_52w_high": -0.1809834, "distance_from_52w_low": 0.04571429, "relative_strength": -0.06825446, "local_beta": 0.2015, "volatility_252d": 0.20396, "volatility_60d": 0.500695, "max_drawdown_12m": -0.21678741, "revenue_ttm": 2597400000, "gross_profit_ttm": 1009200000, "ebit_ttm": 403400000, "ebitda_ttm": 521400000, "net_income_ttm": 261500000, "eps_diluted_ttm": 2.21646613, "operating_cash_flow_ttm": 389700000, "capital_expenditure_ttm": -45900000, "fcf_ttm": 343800000, "dividends_paid_ttm": -234100000, "share_repurchases_ttm": -60000000, "shares_issued_ttm": null, "interest_expense_ttm": 28600000, "cash_and_equivalents": 98100000, "total_current_assets": 805200000, "total_current_liabilities": 1214600000, "net_ppe": null, "total_assets": 3520900000, "total_debt": 239700000, "total_equity": 1581100000, "net_working_capital": -253000000, "book_value_per_share": 13.40135604, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.40135604, "universe_ticker_count": 632, "sector": "Communication Services", "rank_pe": 25, "rank_pb": 48, "rank_ptbv": 48, "rank_ps": 42, "rank_pcf": 35, "rank_ev_ebitda": 25, "rank_ev_ebit": 26, "rank_earnings_yield": 25, "rank_fcf_yield": 13, "rank_dividend_yield": 5, "rank_shareholder_yield": 8, "rank_total_yield": 16, "rank_roe": 31, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 56, "rank_fcf_margin": 33, "rank_piotroski": 60, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 60, "rank_relative_strength": 62, "value_composite": 19, "quality_composite": 28, "momentum_composite": 70, "growth_composite": 69, "yield_composite": 5, "svqf_composite": 18, "vc1_composite": 25, "vc2_composite": 16, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "income_statement": { "revenue": 2439900000, "cost_of_revenue": 1437000000, "gross_profit": 1002900000, "ebit": 411900000, "ebitda": 528100000, "pretax_income": null, "tax_provision": null, "net_income": 271300000, "net_income_to_common": 271300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168200000, "total_current_assets": 900100000, "total_assets": 3676100000, "short_term_debt": 376200000, "long_term_debt": 199700000, "total_debt": 829200000, "total_liabilities": null, "total_equity": 1531800000, "shares_outstanding": 116733634, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 405800000, "capital_expenditure": -41900000, "free_cash_flow": 363900000, "dividends_paid": -234100000, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": 57300000 }, "complete_fields": { "id": 386243, "ticker_id": 17391, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "528100000", "netIncome": "271300000", "grossProfit": "1002900000", "totalRevenue": "2439900000", "costOfRevenue": "1437000000", "interestExpense": "27000000", "operatingIncome": "411900000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "138600000" }, "balance": { "totalDebt": "829200000", "totalAssets": "3676100000", "longTermDebt": "199700000", "shortTermDebt": "376200000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "116733634", "totalCurrentAssets": "900100000", "totalShareholderEquity": "1531800000", "totalCurrentLiabilities": "1410700000", "cashAndShortTermInvestments": "168200000" }, "cashflow": { "freeCashFlow": "363900000", "dividendsPaid": "-234100000", "issuanceOfDebt": "249300000", "issuanceOfStock": null, "repaymentOfDebt": "-192000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "405800000", "repurchaseOfStock": "-60000000", "capitalExpenditures": "-41900000" } }, "revenue": 2439900000, "cost_of_revenue": 1437000000, "gross_profit": 1002900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411900000, "depreciation_amortisation": 138600000, "ebitda": 528100000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 271300000, "net_income_continuing_ops": null, "net_income_to_common": 271300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 900100000, "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": 3676100000, "short_term_debt": 376200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1410700000, "long_term_debt": 199700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 829200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1531800000, "shares_outstanding": 116733634, "operating_cash_flow": 405800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -41900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -234100000, "share_repurchases": -60000000, "shares_issued": null, "net_debt_issued": 57300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 363900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "528100000", "netIncome": "271300000", "grossProfit": "1002900000", "totalRevenue": "2439900000", "costOfRevenue": "1437000000", "interestExpense": "27000000", "operatingIncome": "411900000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "138600000" }, "balance": { "totalDebt": "829200000", "totalAssets": "3676100000", "longTermDebt": "199700000", "shortTermDebt": "376200000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "116733634", "totalCurrentAssets": "900100000", "totalShareholderEquity": "1531800000", "totalCurrentLiabilities": "1410700000", "cashAndShortTermInvestments": "168200000" }, "cashflow": { "freeCashFlow": "363900000", "dividendsPaid": "-234100000", "issuanceOfDebt": "249300000", "issuanceOfStock": null, "repaymentOfDebt": "-192000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "405800000", "repurchaseOfStock": "-60000000", "capitalExpenditures": "-41900000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "income_statement": { "revenue": 2477500000, "cost_of_revenue": 1475700000, "gross_profit": 1001800000, "ebit": 394700000, "ebitda": 524900000, "pretax_income": null, "tax_provision": null, "net_income": 250200000, "net_income_to_common": 250200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181600000, "total_current_assets": 818100000, "total_assets": 3351400000, "short_term_debt": 195600000, "long_term_debt": 223000000, "total_debt": 697100000, "total_liabilities": null, "total_equity": 1495400000, "shares_outstanding": 118900598, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 370700000, "capital_expenditure": -43700000, "free_cash_flow": 327000000, "dividends_paid": -210400000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -14000000 }, "complete_fields": { "id": 386248, "ticker_id": 17391, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "524900000", "netIncome": "250200000", "grossProfit": "1001800000", "totalRevenue": "2477500000", "costOfRevenue": "1475700000", "interestExpense": "31400000", "operatingIncome": "394700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "144900000" }, "balance": { "totalDebt": "697100000", "totalAssets": "3351400000", "longTermDebt": "223000000", "shortTermDebt": "195600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "118900598", "totalCurrentAssets": "818100000", "totalShareholderEquity": "1495400000", "totalCurrentLiabilities": "1152000000", "cashAndShortTermInvestments": "181600000" }, "cashflow": { "freeCashFlow": "327000000", "dividendsPaid": "-210400000", "issuanceOfDebt": "164500000", "issuanceOfStock": null, "repaymentOfDebt": "-178500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "370700000", "repurchaseOfStock": "0", "capitalExpenditures": "-43700000" } }, "revenue": 2477500000, "cost_of_revenue": 1475700000, "gross_profit": 1001800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394700000, "depreciation_amortisation": 144900000, "ebitda": 524900000, "interest_expense": 31400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 250200000, "net_income_continuing_ops": null, "net_income_to_common": 250200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 818100000, "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": 3351400000, "short_term_debt": 195600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1152000000, "long_term_debt": 223000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 697100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1495400000, "shares_outstanding": 118900598, "operating_cash_flow": 370700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -43700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -210400000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -14000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 327000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "524900000", "netIncome": "250200000", "grossProfit": "1001800000", "totalRevenue": "2477500000", "costOfRevenue": "1475700000", "interestExpense": "31400000", "operatingIncome": "394700000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "144900000" }, "balance": { "totalDebt": "697100000", "totalAssets": "3351400000", "longTermDebt": "223000000", "shortTermDebt": "195600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "118900598", "totalCurrentAssets": "818100000", "totalShareholderEquity": "1495400000", "totalCurrentLiabilities": "1152000000", "cashAndShortTermInvestments": "181600000" }, "cashflow": { "freeCashFlow": "327000000", "dividendsPaid": "-210400000", "issuanceOfDebt": "164500000", "issuanceOfStock": null, "repaymentOfDebt": "-178500000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "370700000", "repurchaseOfStock": "0", "capitalExpenditures": "-43700000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "income_statement": { "revenue": 2385300000, "cost_of_revenue": 1446039000, "gross_profit": 939261000, "ebit": 273011000, "ebitda": 503869000, "pretax_income": null, "tax_provision": null, "net_income": 157600000, "net_income_to_common": 157600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159800000, "total_current_assets": 767800000, "total_assets": 3417400000, "short_term_debt": 180700000, "long_term_debt": 250100000, "total_debt": 778100000, "total_liabilities": null, "total_equity": 1440600000, "shares_outstanding": 118900598, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 398000000, "capital_expenditure": -51400000, "free_cash_flow": 346600000, "dividends_paid": -199700000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -78500000 }, "complete_fields": { "id": 386250, "ticker_id": 17391, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "503869000", "netIncome": "157600000", "grossProfit": "939261000", "totalRevenue": "2385300000", "costOfRevenue": "1446039000", "interestExpense": "29019000", "operatingIncome": "273011000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "243748000" }, "balance": { "totalDebt": "778100000", "totalAssets": "3417400000", "longTermDebt": "250100000", "shortTermDebt": "180700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "118900598", "totalCurrentAssets": "767800000", "totalShareholderEquity": "1440600000", "totalCurrentLiabilities": "1136100000", "cashAndShortTermInvestments": "159800000" }, "cashflow": { "freeCashFlow": "346600000", "dividendsPaid": "-199700000", "issuanceOfDebt": "35000000", "issuanceOfStock": null, "repaymentOfDebt": "-113500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "398000000", "repurchaseOfStock": "0", "capitalExpenditures": "-51400000" } }, "revenue": 2385300000, "cost_of_revenue": 1446039000, "gross_profit": 939261000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273011000, "depreciation_amortisation": 243748000, "ebitda": 503869000, "interest_expense": 29019000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 157600000, "net_income_continuing_ops": null, "net_income_to_common": 157600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 767800000, "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": 3417400000, "short_term_debt": 180700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1136100000, "long_term_debt": 250100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 778100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1440600000, "shares_outstanding": 118900598, "operating_cash_flow": 398000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -51400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -199700000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -78500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 346600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "503869000", "netIncome": "157600000", "grossProfit": "939261000", "totalRevenue": "2385300000", "costOfRevenue": "1446039000", "interestExpense": "29019000", "operatingIncome": "273011000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "243748000" }, "balance": { "totalDebt": "778100000", "totalAssets": "3417400000", "longTermDebt": "250100000", "shortTermDebt": "180700000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "118900598", "totalCurrentAssets": "767800000", "totalShareholderEquity": "1440600000", "totalCurrentLiabilities": "1136100000", "cashAndShortTermInvestments": "159800000" }, "cashflow": { "freeCashFlow": "346600000", "dividendsPaid": "-199700000", "issuanceOfDebt": "35000000", "issuanceOfStock": null, "repaymentOfDebt": "-113500000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "398000000", "repurchaseOfStock": "0", "capitalExpenditures": "-51400000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "income_statement": { "revenue": 2556700000, "cost_of_revenue": 1645015000, "gross_profit": 911685000, "ebit": 151591000, "ebitda": 485234000, "pretax_income": null, "tax_provision": null, "net_income": 79300000, "net_income_to_common": 79300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178022000, "total_current_assets": 775600000, "total_assets": 3628700000, "short_term_debt": 116100000, "long_term_debt": 393400000, "total_debt": 928000000, "total_liabilities": null, "total_equity": 1474700000, "shares_outstanding": 118900598, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 395700000, "capital_expenditure": -62900000, "free_cash_flow": 332800000, "dividends_paid": -186600000, "share_repurchases": -14700000, "shares_issued": null, "net_debt_issued": -140500000 }, "complete_fields": { "id": 386251, "ticker_id": 17391, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "485234000", "netIncome": "79300000", "grossProfit": "911685000", "totalRevenue": "2556700000", "costOfRevenue": "1645015000", "interestExpense": "23040000", "operatingIncome": "151591000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "348194000" }, "balance": { "totalDebt": "928000000", "totalAssets": "3628700000", "longTermDebt": "393400000", "shortTermDebt": "116100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "118900598", "totalCurrentAssets": "775600000", "totalShareholderEquity": "1474700000", "totalCurrentLiabilities": "1106600000", "cashAndShortTermInvestments": "178022000" }, "cashflow": { "freeCashFlow": "332800000", "dividendsPaid": "-186600000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-140500000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "395700000", "repurchaseOfStock": "-14700000", "capitalExpenditures": "-62900000" } }, "revenue": 2556700000, "cost_of_revenue": 1645015000, "gross_profit": 911685000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151591000, "depreciation_amortisation": 348194000, "ebitda": 485234000, "interest_expense": 23040000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 79300000, "net_income_continuing_ops": null, "net_income_to_common": 79300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178022000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 775600000, "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": 3628700000, "short_term_debt": 116100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1106600000, "long_term_debt": 393400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 928000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1474700000, "shares_outstanding": 118900598, "operating_cash_flow": 395700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -62900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -186600000, "share_repurchases": -14700000, "shares_issued": null, "net_debt_issued": -140500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 332800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "485234000", "netIncome": "79300000", "grossProfit": "911685000", "totalRevenue": "2556700000", "costOfRevenue": "1645015000", "interestExpense": "23040000", "operatingIncome": "151591000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "348194000" }, "balance": { "totalDebt": "928000000", "totalAssets": "3628700000", "longTermDebt": "393400000", "shortTermDebt": "116100000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "118900598", "totalCurrentAssets": "775600000", "totalShareholderEquity": "1474700000", "totalCurrentLiabilities": "1106600000", "cashAndShortTermInvestments": "178022000" }, "cashflow": { "freeCashFlow": "332800000", "dividendsPaid": "-186600000", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-140500000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "395700000", "repurchaseOfStock": "-14700000", "capitalExpenditures": "-62900000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+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": 386252, "ticker_id": 17391, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "income_statement": { "revenue": 761900000, "cost_of_revenue": 513100000, "gross_profit": 248800000, "ebit": 88500000, "ebitda": 120600000, "pretax_income": null, "tax_provision": null, "net_income": 47600000, "net_income_to_common": 47600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98100000, "total_current_assets": 805200000, "total_assets": 3520900000, "short_term_debt": 254500000, "long_term_debt": 199700000, "total_debt": 239700000, "total_liabilities": null, "total_equity": 1581100000, "shares_outstanding": 117980598, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85800000, "capital_expenditure": -13000000, "free_cash_flow": 72800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386241, "ticker_id": 17391, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "120600000", "netIncome": "47600000", "grossProfit": "248800000", "totalRevenue": "761900000", "costOfRevenue": "513100000", "interestExpense": "8100000", "operatingIncome": "88500000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "37900000" }, "balance": { "totalDebt": "239700000", "totalAssets": "3520900000", "longTermDebt": "199700000", "shortTermDebt": "254500000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "117980598", "totalCurrentAssets": "805200000", "totalShareholderEquity": "1581100000", "totalCurrentLiabilities": "1214600000", "cashAndShortTermInvestments": "98100000" }, "cashflow": { "freeCashFlow": "72800000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "85800000", "repurchaseOfStock": null, "capitalExpenditures": "-13000000" } }, "revenue": 761900000, "cost_of_revenue": 513100000, "gross_profit": 248800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88500000, "depreciation_amortisation": 37900000, "ebitda": 120600000, "interest_expense": 8100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 47600000, "net_income_continuing_ops": null, "net_income_to_common": 47600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 805200000, "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": 3520900000, "short_term_debt": 254500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1214600000, "long_term_debt": 199700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 239700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1581100000, "shares_outstanding": 117980598, "operating_cash_flow": 85800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13000000, "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": 72800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "120600000", "netIncome": "47600000", "grossProfit": "248800000", "totalRevenue": "761900000", "costOfRevenue": "513100000", "interestExpense": "8100000", "operatingIncome": "88500000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "37900000" }, "balance": { "totalDebt": "239700000", "totalAssets": "3520900000", "longTermDebt": "199700000", "shortTermDebt": "254500000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "117980598", "totalCurrentAssets": "805200000", "totalShareholderEquity": "1581100000", "totalCurrentLiabilities": "1214600000", "cashAndShortTermInvestments": "98100000" }, "cashflow": { "freeCashFlow": "72800000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "85800000", "repurchaseOfStock": null, "capitalExpenditures": "-13000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "income_statement": { "revenue": 611800000, "cost_of_revenue": 368700000, "gross_profit": 243100000, "ebit": 110200000, "ebitda": 117200000, "pretax_income": null, "tax_provision": null, "net_income": 67000000, "net_income_to_common": 67000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168200000, "total_current_assets": 900100000, "total_assets": 3676100000, "short_term_debt": 376200000, "long_term_debt": 199700000, "total_debt": 829200000, "total_liabilities": null, "total_equity": 1531800000, "shares_outstanding": 116733634, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 98000000, "capital_expenditure": -13800000, "free_cash_flow": 84200000, "dividends_paid": 0, "share_repurchases": -7500000, "shares_issued": null, "net_debt_issued": 57300000 }, "complete_fields": { "id": 386242, "ticker_id": 17391, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "117200000", "netIncome": "67000000", "grossProfit": "243100000", "totalRevenue": "611800000", "costOfRevenue": "368700000", "interestExpense": "7100000", "operatingIncome": "110200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "32900000" }, "balance": { "totalDebt": "829200000", "totalAssets": "3676100000", "longTermDebt": "199700000", "shortTermDebt": "376200000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "116733634", "totalCurrentAssets": "900100000", "totalShareholderEquity": "1531800000", "totalCurrentLiabilities": "1410700000", "cashAndShortTermInvestments": "168200000" }, "cashflow": { "freeCashFlow": "84200000", "dividendsPaid": "0", "issuanceOfDebt": "249300000", "issuanceOfStock": null, "repaymentOfDebt": "-192000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "98000000", "repurchaseOfStock": "-7500000", "capitalExpenditures": "-13800000" } }, "revenue": 611800000, "cost_of_revenue": 368700000, "gross_profit": 243100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110200000, "depreciation_amortisation": 32900000, "ebitda": 117200000, "interest_expense": 7100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 67000000, "net_income_continuing_ops": null, "net_income_to_common": 67000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 900100000, "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": 3676100000, "short_term_debt": 376200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1410700000, "long_term_debt": 199700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 829200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1531800000, "shares_outstanding": 116733634, "operating_cash_flow": 98000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -13800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -7500000, "shares_issued": null, "net_debt_issued": 57300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 84200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "117200000", "netIncome": "67000000", "grossProfit": "243100000", "totalRevenue": "611800000", "costOfRevenue": "368700000", "interestExpense": "7100000", "operatingIncome": "110200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "32900000" }, "balance": { "totalDebt": "829200000", "totalAssets": "3676100000", "longTermDebt": "199700000", "shortTermDebt": "376200000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "116733634", "totalCurrentAssets": "900100000", "totalShareholderEquity": "1531800000", "totalCurrentLiabilities": "1410700000", "cashAndShortTermInvestments": "168200000" }, "cashflow": { "freeCashFlow": "84200000", "dividendsPaid": "0", "issuanceOfDebt": "249300000", "issuanceOfStock": null, "repaymentOfDebt": "-192000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "98000000", "repurchaseOfStock": "-7500000", "capitalExpenditures": "-13800000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "income_statement": { "revenue": 615000000, "cost_of_revenue": 349600000, "gross_profit": 265400000, "ebit": 103900000, "ebitda": 153000000, "pretax_income": null, "tax_provision": null, "net_income": 79500000, "net_income_to_common": 79500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155400000, "total_current_assets": 733700000, "total_assets": 3186600000, "short_term_debt": null, "long_term_debt": null, "total_debt": 250000000, "total_liabilities": null, "total_equity": 1471600000, "shares_outstanding": 117980598, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 95700000, "capital_expenditure": -10400000, "free_cash_flow": 85300000, "dividends_paid": 0, "share_repurchases": -28100000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386244, "ticker_id": 17391, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "153000000", "netIncome": "79500000", "grossProfit": "265400000", "totalRevenue": "615000000", "costOfRevenue": "349600000", "interestExpense": "6400000", "operatingIncome": "103900000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "34900000" }, "balance": { "totalDebt": "250000000", "totalAssets": "3186600000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "117980598", "totalCurrentAssets": "733700000", "totalShareholderEquity": "1471600000", "totalCurrentLiabilities": "1083100000", "cashAndShortTermInvestments": "155400000" }, "cashflow": { "freeCashFlow": "85300000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "95700000", "repurchaseOfStock": "-28100000", "capitalExpenditures": "-10400000" } }, "revenue": 615000000, "cost_of_revenue": 349600000, "gross_profit": 265400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103900000, "depreciation_amortisation": 34900000, "ebitda": 153000000, "interest_expense": 6400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 79500000, "net_income_continuing_ops": null, "net_income_to_common": 79500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 733700000, "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": 3186600000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1083100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 250000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1471600000, "shares_outstanding": 117980598, "operating_cash_flow": 95700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -10400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -28100000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 85300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "153000000", "netIncome": "79500000", "grossProfit": "265400000", "totalRevenue": "615000000", "costOfRevenue": "349600000", "interestExpense": "6400000", "operatingIncome": "103900000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "34900000" }, "balance": { "totalDebt": "250000000", "totalAssets": "3186600000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "117980598", "totalCurrentAssets": "733700000", "totalShareholderEquity": "1471600000", "totalCurrentLiabilities": "1083100000", "cashAndShortTermInvestments": "155400000" }, "cashflow": { "freeCashFlow": "85300000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "95700000", "repurchaseOfStock": "-28100000", "capitalExpenditures": "-10400000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "income_statement": { "revenue": 608700000, "cost_of_revenue": 356800000, "gross_profit": 251900000, "ebit": 100800000, "ebitda": 130600000, "pretax_income": null, "tax_provision": null, "net_income": 67400000, "net_income_to_common": 67400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77900000, "total_current_assets": 694100000, "total_assets": 3154300000, "short_term_debt": null, "long_term_debt": null, "total_debt": 251300000, "total_liabilities": null, "total_equity": 1394300000, "shares_outstanding": 117980598, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 110200000, "capital_expenditure": -8700000, "free_cash_flow": 101500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386245, "ticker_id": 17391, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "130600000", "netIncome": "67400000", "grossProfit": "251900000", "totalRevenue": "608700000", "costOfRevenue": "356800000", "interestExpense": "7000000", "operatingIncome": "100800000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "35400000" }, "balance": { "totalDebt": "251300000", "totalAssets": "3154300000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "117980598", "totalCurrentAssets": "694100000", "totalShareholderEquity": "1394300000", "totalCurrentLiabilities": "1123800000", "cashAndShortTermInvestments": "77900000" }, "cashflow": { "freeCashFlow": "101500000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "110200000", "repurchaseOfStock": null, "capitalExpenditures": "-8700000" } }, "revenue": 608700000, "cost_of_revenue": 356800000, "gross_profit": 251900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100800000, "depreciation_amortisation": 35400000, "ebitda": 130600000, "interest_expense": 7000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 67400000, "net_income_continuing_ops": null, "net_income_to_common": 67400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 694100000, "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": 3154300000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1123800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 251300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1394300000, "shares_outstanding": 117980598, "operating_cash_flow": 110200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -8700000, "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": 101500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "130600000", "netIncome": "67400000", "grossProfit": "251900000", "totalRevenue": "608700000", "costOfRevenue": "356800000", "interestExpense": "7000000", "operatingIncome": "100800000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "35400000" }, "balance": { "totalDebt": "251300000", "totalAssets": "3154300000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "117980598", "totalCurrentAssets": "694100000", "totalShareholderEquity": "1394300000", "totalCurrentLiabilities": "1123800000", "cashAndShortTermInvestments": "77900000" }, "cashflow": { "freeCashFlow": "101500000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "110200000", "repurchaseOfStock": null, "capitalExpenditures": "-8700000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "income_statement": { "revenue": 604300000, "cost_of_revenue": 361400000, "gross_profit": 242900000, "ebit": 97400000, "ebitda": 127800000, "pretax_income": null, "tax_provision": null, "net_income": 57900000, "net_income_to_common": 57900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254700000, "total_current_assets": 858300000, "total_assets": 3358500000, "short_term_debt": null, "long_term_debt": null, "total_debt": 264400000, "total_liabilities": null, "total_equity": 1570800000, "shares_outstanding": 118900598, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 101900000, "capital_expenditure": -9000000, "free_cash_flow": 92900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386246, "ticker_id": 17391, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "127800000", "netIncome": "57900000", "grossProfit": "242900000", "totalRevenue": "604300000", "costOfRevenue": "361400000", "interestExpense": "6500000", "operatingIncome": "97400000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "35400000" }, "balance": { "totalDebt": "264400000", "totalAssets": "3358500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "118900598", "totalCurrentAssets": "858300000", "totalShareholderEquity": "1570800000", "totalCurrentLiabilities": "1136300000", "cashAndShortTermInvestments": "254700000" }, "cashflow": { "freeCashFlow": "92900000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "101900000", "repurchaseOfStock": null, "capitalExpenditures": "-9000000" } }, "revenue": 604300000, "cost_of_revenue": 361400000, "gross_profit": 242900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97400000, "depreciation_amortisation": 35400000, "ebitda": 127800000, "interest_expense": 6500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 57900000, "net_income_continuing_ops": null, "net_income_to_common": 57900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 858300000, "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": 3358500000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1136300000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 264400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1570800000, "shares_outstanding": 118900598, "operating_cash_flow": 101900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -9000000, "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": 92900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "127800000", "netIncome": "57900000", "grossProfit": "242900000", "totalRevenue": "604300000", "costOfRevenue": "361400000", "interestExpense": "6500000", "operatingIncome": "97400000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "35400000" }, "balance": { "totalDebt": "264400000", "totalAssets": "3358500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "118900598", "totalCurrentAssets": "858300000", "totalShareholderEquity": "1570800000", "totalCurrentLiabilities": "1136300000", "cashAndShortTermInvestments": "254700000" }, "cashflow": { "freeCashFlow": "92900000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "101900000", "repurchaseOfStock": null, "capitalExpenditures": "-9000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+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": 195600000, "long_term_debt": 223000000, "total_debt": 418600000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12000000 }, "complete_fields": { "id": 386247, "ticker_id": 17391, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+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": "223000000", "shortTermDebt": "195600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-12000000", "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": 195600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 223000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 418600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12000000, "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": "223000000", "shortTermDebt": "195600000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "-12000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386249, "ticker_id": 17391, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:01.929173+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }