{ "ticker": { "uuid": "ba23b010-8efd-4f38-93e5-186f03eefcc7", "symbol": "DT3", "name": "Dollar Tree, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Discount Stores", "page_url": "https://sharemaestro.com/factors/ticker/ba23b010-8efd-4f38-93e5-186f03eefcc7/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba23b010-8efd-4f38-93e5-186f03eefcc7/" }, "ticker_metadata": { "id": 14755, "uuid": "ba23b010-8efd-4f38-93e5-186f03eefcc7", "symbol": "DT3", "name": "Dollar Tree, Inc.", "asset_type": "equity", "market_cap": 18873466880, "stock_exchange_id": 8, "industry": "Discount Stores", "sector": "Consumer Defensive", "description": "Dollar Tree, Inc. operates retail discount stores under the Dollar Tree and Dollar Tree Canada brands in the United States and Canada. The company offers consumable merchandise comprising everyday consumables, such as household paper and chemicals, food, candy, health, personal care products, and frozen and refrigerated food; variety merchandise consisting of toys, durable housewares, gifts, stationery, party goods, greeting cards, softlines, arts and crafts supplies, and other items; and seasonal goods, including Christmas, Easter, Halloween, and Valentine's Day merchandise. The company was founded in 1986 and is based in Chesapeake, Virginia.", "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": "ba23b010-8efd-4f38-93e5-186f03eefcc7", "symbol": "DT3", "name": "Dollar Tree, Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Discount Stores", "page_url": "https://sharemaestro.com/factors/ticker/ba23b010-8efd-4f38-93e5-186f03eefcc7/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba23b010-8efd-4f38-93e5-186f03eefcc7/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.83, "value": 0.6, "quality": 0.9, "momentum": 0.54, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 95.25, "market_cap": 18420719445, "pe_ratio": 14.3196, "earnings_yield": 0.0698, "ebitda_to_ev": 0.0968, "shareholder_yield": 0.0922, "roe": 0.3668, "piotroski_f_score": 8, "momentum_12_1": null, "volatility_252d": 0.5375 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:00.151249+00:00", "batch_id": "" }, "size": { "price_close": 95.25, "market_cap": 18420719445, "market_cap_usd": 18420719445, "enterprise_value": 25006719445, "shares_outstanding": 193393380, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.3196, "pb_ratio": 5.2526, "ptbv_ratio": 5.2526, "ps_ratio": 0.9328, "pcf_ratio": 6.8351, "pfcf_ratio": 11.8309, "ev_ebitda": 10.3252, "ev_ebit": 14.3527, "ev_sales": 1.2663, "ev_fcf": 16.0608, "earnings_yield": 0.0698, "fcf_yield": 0.0623, "price_to_sales": 0.9328, "price_to_book": 5.2526, "price_to_cashflow": 6.8351, "ebitda_to_ev": 0.0968, "sales_yield": 0.7897 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0922, "shareholder_yield": 0.0922, "debt_paydown_yield": 0, "total_yield": 0.0922 }, "quality": { "gross_margin": 0.3671, "operating_margin": 0.0882, "net_margin": 0.0651, "ebitda_margin": 0.1226, "fcf_margin": 0.0788, "roe": 0.3668, "roa": 0.0931, "roic": 0.1295, "roc_greenblatt": null, "asset_turnover": 1.4285, "cash_conversion": 1.2104, "accruals_ratio": -0.1019, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.3718, "revenue_stability_5y": 0.0966, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5244, "external_financing": 0.124 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.7194, "debt_to_assets": 0.5493, "interest_coverage": 22.0265, "current_ratio": 1.1614, "quick_ratio": 1.1614, "net_debt": 6586000000, "local_beta": 0.8831, "volatility_252d": 0.5375, "volatility_60d": 1.1833, "max_drawdown_12m": -0.328, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.1043, "revenue_growth_3y_cagr": 0.08, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.074, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1037, "book_value_growth_1y": 0.0229, "revenue_growth": 0.1043, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0723, "price_return_3m": -0.0384, "price_return_6m": -0.0475, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.0475, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.2158, "distance_from_52w_low": 0.167, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 19747900000, "gross_profit_ttm": 7248900000, "ebit_ttm": 1742300000, "ebitda_ttm": 2421900000, "net_income_ttm": 1286400000, "eps_diluted_ttm": 6.6517, "operating_cash_flow_ttm": 2695000000, "capital_expenditure_ttm": -1138000000, "fcf_ttm": 1557000000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1706100000, "shares_issued_ttm": 7800000, "interest_expense_ttm": 79100000, "cash_and_equivalents": 1007300000, "total_current_assets": 3698400000, "total_current_liabilities": 3184400000, "net_ppe": null, "total_assets": 13823800000, "total_debt": 7593300000, "total_equity": 3507000000, "net_working_capital": 126200000, "book_value_per_share": 18.134, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 18.134 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 35, "rank_pb": 78, "rank_ptbv": 78, "rank_ps": 37, "rank_pcf": 31, "rank_ev_ebitda": 51, "rank_ev_ebit": 50, "rank_earnings_yield": 34, "rank_fcf_yield": 30, "rank_dividend_yield": 78, "rank_shareholder_yield": 9, "rank_total_yield": 18, "rank_roe": 10, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 60, "rank_fcf_margin": 47, "rank_piotroski": 6, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 40, "quality_composite": 10, "momentum_composite": 46, "growth_composite": 26, "yield_composite": 29, "svqf_composite": 25, "vc1_composite": 41, "vc2_composite": 29, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 17, "quality_value_composite": 0.7348, "os_score": 0.83, "value_percentile": 0.6, "quality_percentile": 0.9, "momentum_percentile": 0.54, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7762, "ticker_id": 14755, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:00.151249+00:00", "batch_id": "", "os_score_delta": null, "price_close": 95.25, "market_cap": 18420719445, "market_cap_usd": 18420719445, "enterprise_value": 25006719445, "shares_outstanding": 193393380, "fx_rate_to_usd": null, "pe_ratio": 14.31958912, "pb_ratio": 5.25255758, "ptbv_ratio": 5.25255758, "ps_ratio": 0.93279384, "pcf_ratio": 6.83514636, "pfcf_ratio": 11.83090523, "ev_ebitda": 10.32524854, "ev_ebit": 14.35270587, "ev_sales": 1.26629765, "ev_fcf": 16.06083458, "earnings_yield": 0.06983441, "fcf_yield": 0.06226327, "dividend_yield": 0, "buyback_yield": 0.0921951, "shareholder_yield": 0.0921951, "debt_paydown_yield": 0, "total_yield": 0.0921951, "gross_margin": 0.36707194, "operating_margin": 0.0882271, "net_margin": 0.0651411, "ebitda_margin": 0.12264089, "fcf_margin": 0.07884383, "roe": 0.36680924, "roa": 0.0930569, "roic": 0.12946844, "roc_greenblatt": null, "asset_turnover": 1.42854353, "cash_conversion": 1.21035448, "accruals_ratio": -0.10189673, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.71935257, "debt_to_assets": 0.5492918, "interest_coverage": 22.02654867, "current_ratio": 1.16141188, "quick_ratio": 1.16141188, "net_debt": 6586000000, "revenue_growth_1y": 0.10429218, "revenue_growth_3y_cagr": 0.07995825, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.07403956, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.10371319, "book_value_growth_1y": 0.02287657, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.371807, "revenue_stability_5y": 0.096591, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07227286, "price_return_3m": -0.03836449, "price_return_6m": -0.0475, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.2157912, "distance_from_52w_low": 0.16699334, "relative_strength": null, "local_beta": 0.8831, "volatility_252d": 0.537511, "volatility_60d": 1.183276, "max_drawdown_12m": -0.32800919, "revenue_ttm": 19747900000, "gross_profit_ttm": 7248900000, "ebit_ttm": 1742300000, "ebitda_ttm": 2421900000, "net_income_ttm": 1286400000, "eps_diluted_ttm": 6.65172717, "operating_cash_flow_ttm": 2695000000, "capital_expenditure_ttm": -1138000000, "fcf_ttm": 1557000000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1706100000, "shares_issued_ttm": 7800000, "interest_expense_ttm": 79100000, "cash_and_equivalents": 1007300000, "total_current_assets": 3698400000, "total_current_liabilities": 3184400000, "net_ppe": null, "total_assets": 13823800000, "total_debt": 7593300000, "total_equity": 3507000000, "net_working_capital": 126200000, "book_value_per_share": 18.13402299, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 18.13402299, "universe_ticker_count": 632, "sector": "Consumer Defensive", "rank_pe": 35, "rank_pb": 78, "rank_ptbv": 78, "rank_ps": 37, "rank_pcf": 31, "rank_ev_ebitda": 51, "rank_ev_ebit": 50, "rank_earnings_yield": 34, "rank_fcf_yield": 30, "rank_dividend_yield": 78, "rank_shareholder_yield": 9, "rank_total_yield": 18, "rank_roe": 10, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 60, "rank_fcf_margin": 47, "rank_piotroski": 6, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 40, "quality_composite": 10, "momentum_composite": 46, "growth_composite": 26, "yield_composite": 29, "svqf_composite": 25, "vc1_composite": 41, "vc2_composite": 29, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 95.25, "os": 0.83, "value": 0.6, "quality": 0.9, "momentum": 0.54, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 14.3196, "earnings_yield": 0.0698, "shareholder_yield": 0.0922, "roe": 0.3668, "momentum_12_1": null, "complete_fields": { "id": 7762, "ticker_id": 14755, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:00.151249+00:00", "batch_id": "", "os_score_delta": null, "price_close": 95.25, "market_cap": 18420719445, "market_cap_usd": 18420719445, "enterprise_value": 25006719445, "shares_outstanding": 193393380, "fx_rate_to_usd": null, "pe_ratio": 14.31958912, "pb_ratio": 5.25255758, "ptbv_ratio": 5.25255758, "ps_ratio": 0.93279384, "pcf_ratio": 6.83514636, "pfcf_ratio": 11.83090523, "ev_ebitda": 10.32524854, "ev_ebit": 14.35270587, "ev_sales": 1.26629765, "ev_fcf": 16.06083458, "earnings_yield": 0.06983441, "fcf_yield": 0.06226327, "dividend_yield": 0, "buyback_yield": 0.0921951, "shareholder_yield": 0.0921951, "debt_paydown_yield": 0, "total_yield": 0.0921951, "gross_margin": 0.36707194, "operating_margin": 0.0882271, "net_margin": 0.0651411, "ebitda_margin": 0.12264089, "fcf_margin": 0.07884383, "roe": 0.36680924, "roa": 0.0930569, "roic": 0.12946844, "roc_greenblatt": null, "asset_turnover": 1.42854353, "cash_conversion": 1.21035448, "accruals_ratio": -0.10189673, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.71935257, "debt_to_assets": 0.5492918, "interest_coverage": 22.02654867, "current_ratio": 1.16141188, "quick_ratio": 1.16141188, "net_debt": 6586000000, "revenue_growth_1y": 0.10429218, "revenue_growth_3y_cagr": 0.07995825, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.07403956, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.10371319, "book_value_growth_1y": 0.02287657, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.371807, "revenue_stability_5y": 0.096591, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07227286, "price_return_3m": -0.03836449, "price_return_6m": -0.0475, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.2157912, "distance_from_52w_low": 0.16699334, "relative_strength": null, "local_beta": 0.8831, "volatility_252d": 0.537511, "volatility_60d": 1.183276, "max_drawdown_12m": -0.32800919, "revenue_ttm": 19747900000, "gross_profit_ttm": 7248900000, "ebit_ttm": 1742300000, "ebitda_ttm": 2421900000, "net_income_ttm": 1286400000, "eps_diluted_ttm": 6.65172717, "operating_cash_flow_ttm": 2695000000, "capital_expenditure_ttm": -1138000000, "fcf_ttm": 1557000000, "dividends_paid_ttm": null, "share_repurchases_ttm": -1706100000, "shares_issued_ttm": 7800000, "interest_expense_ttm": 79100000, "cash_and_equivalents": 1007300000, "total_current_assets": 3698400000, "total_current_liabilities": 3184400000, "net_ppe": null, "total_assets": 13823800000, "total_debt": 7593300000, "total_equity": 3507000000, "net_working_capital": 126200000, "book_value_per_share": 18.13402299, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 18.13402299, "universe_ticker_count": 632, "sector": "Consumer Defensive", "rank_pe": 35, "rank_pb": 78, "rank_ptbv": 78, "rank_ps": 37, "rank_pcf": 31, "rank_ev_ebitda": 51, "rank_ev_ebit": 50, "rank_earnings_yield": 34, "rank_fcf_yield": 30, "rank_dividend_yield": 78, "rank_shareholder_yield": 9, "rank_total_yield": 18, "rank_roe": 10, "rank_roc": 50, "rank_roic": 37, "rank_gross_margin": 60, "rank_fcf_margin": 47, "rank_piotroski": 6, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 40, "quality_composite": 10, "momentum_composite": 46, "growth_composite": 26, "yield_composite": 29, "svqf_composite": 25, "vc1_composite": 41, "vc2_composite": 29, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2026-01-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "income_statement": { "revenue": 19411800000, "cost_of_revenue": 12345000000, "gross_profit": 7066800000, "ebit": 1653100000, "ebitda": 2363100000, "pretax_income": null, "tax_provision": null, "net_income": 1282500000, "net_income_to_common": 1282500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 717800000, "total_current_assets": 3446200000, "total_assets": 13466200000, "short_term_debt": null, "long_term_debt": 2431700000, "total_debt": 7055600000, "total_liabilities": null, "total_equity": 3754900000, "shares_outstanding": 198505205, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2534000000, "capital_expenditure": -1134000000, "free_cash_flow": 1400000000, "dividends_paid": null, "share_repurchases": -1548000000, "shares_issued": 8200000, "net_debt_issued": -1000000000 }, "complete_fields": { "id": 385579, "ticker_id": 14755, "period_end_date": "2026-01-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2363100000", "netIncome": "1282500000", "grossProfit": "7066800000", "totalRevenue": "19411800000", "costOfRevenue": "12345000000", "interestExpense": "85500000", "operatingIncome": "1653100000", "fiscalDateEnding": "2026-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "648100000" }, "balance": { "totalDebt": "7055600000", "totalAssets": "13466200000", "longTermDebt": "2431700000", "shortTermDebt": null, "fiscalDateEnding": "2026-01-31", "totalLiabilities": null, "sharesOutstanding": "198505205", "totalCurrentAssets": "3446200000", "totalShareholderEquity": "3754900000", "totalCurrentLiabilities": "3228600000", "cashAndShortTermInvestments": "717800000" }, "cashflow": { "freeCashFlow": "1400000000", "dividendsPaid": null, "issuanceOfDebt": "10117200000", "issuanceOfStock": "8200000", "repaymentOfDebt": "-11117200000", "fiscalDateEnding": "2026-01-31", "operatingCashflow": "2534000000", "repurchaseOfStock": "-1548000000", "capitalExpenditures": "-1134000000" } }, "revenue": 19411800000, "cost_of_revenue": 12345000000, "gross_profit": 7066800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1653100000, "depreciation_amortisation": 648100000, "ebitda": 2363100000, "interest_expense": 85500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1282500000, "net_income_continuing_ops": null, "net_income_to_common": 1282500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 717800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3446200000, "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": 13466200000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3228600000, "long_term_debt": 2431700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7055600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3754900000, "shares_outstanding": 198505205, "operating_cash_flow": 2534000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1134000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -1548000000, "shares_issued": 8200000, "net_debt_issued": -1000000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1400000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2363100000", "netIncome": "1282500000", "grossProfit": "7066800000", "totalRevenue": "19411800000", "costOfRevenue": "12345000000", "interestExpense": "85500000", "operatingIncome": "1653100000", "fiscalDateEnding": "2026-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "648100000" }, "balance": { "totalDebt": "7055600000", "totalAssets": "13466200000", "longTermDebt": "2431700000", "shortTermDebt": null, "fiscalDateEnding": "2026-01-31", "totalLiabilities": null, "sharesOutstanding": "198505205", "totalCurrentAssets": "3446200000", "totalShareholderEquity": "3754900000", "totalCurrentLiabilities": "3228600000", "cashAndShortTermInvestments": "717800000" }, "cashflow": { "freeCashFlow": "1400000000", "dividendsPaid": null, "issuanceOfDebt": "10117200000", "issuanceOfStock": "8200000", "repaymentOfDebt": "-11117200000", "fiscalDateEnding": "2026-01-31", "operatingCashflow": "2534000000", "repurchaseOfStock": "-1548000000", "capitalExpenditures": "-1134000000" } } }, { "period_end_date": "2025-01-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "income_statement": { "revenue": 17578500000, "cost_of_revenue": 11284100000, "gross_profit": 6294400000, "ebit": 1462000000, "ebitda": 2018000000, "pretax_income": null, "tax_provision": null, "net_income": -3030100000, "net_income_to_common": -3030100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1256500000, "total_current_assets": 9107200000, "total_assets": 18644000000, "short_term_debt": 1000000000, "long_term_debt": 2431200000, "total_debt": 7830600000, "total_liabilities": null, "total_equity": 3977400000, "shares_outstanding": 215078018, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2862500000, "capital_expenditure": -1300500000, "free_cash_flow": 1562000000, "dividends_paid": null, "share_repurchases": -400000000, "shares_issued": 9800000, "net_debt_issued": null }, "complete_fields": { "id": 385584, "ticker_id": 14755, "period_end_date": "2025-01-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2018000000", "netIncome": "-3030100000", "grossProfit": "6294400000", "totalRevenue": "17578500000", "costOfRevenue": "11284100000", "interestExpense": "107500000", "operatingIncome": "1462000000", "fiscalDateEnding": "2025-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "526900000" }, "balance": { "totalDebt": "7830600000", "totalAssets": "18644000000", "longTermDebt": "2431200000", "shortTermDebt": "1000000000", "fiscalDateEnding": "2025-01-31", "totalLiabilities": null, "sharesOutstanding": "215078018", "totalCurrentAssets": "9107200000", "totalShareholderEquity": "3977400000", "totalCurrentLiabilities": "8585900000", "cashAndShortTermInvestments": "1256500000" }, "cashflow": { "freeCashFlow": "1562000000", "dividendsPaid": null, "issuanceOfDebt": "3206100000", "issuanceOfStock": "9800000", "repaymentOfDebt": "-3206100000", "fiscalDateEnding": "2025-01-31", "operatingCashflow": "2862500000", "repurchaseOfStock": "-400000000", "capitalExpenditures": "-1300500000" } }, "revenue": 17578500000, "cost_of_revenue": 11284100000, "gross_profit": 6294400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1462000000, "depreciation_amortisation": 526900000, "ebitda": 2018000000, "interest_expense": 107500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -3030100000, "net_income_continuing_ops": null, "net_income_to_common": -3030100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1256500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 9107200000, "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": 18644000000, "short_term_debt": 1000000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8585900000, "long_term_debt": 2431200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7830600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3977400000, "shares_outstanding": 215078018, "operating_cash_flow": 2862500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1300500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -400000000, "shares_issued": 9800000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1562000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2018000000", "netIncome": "-3030100000", "grossProfit": "6294400000", "totalRevenue": "17578500000", "costOfRevenue": "11284100000", "interestExpense": "107500000", "operatingIncome": "1462000000", "fiscalDateEnding": "2025-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "526900000" }, "balance": { "totalDebt": "7830600000", "totalAssets": "18644000000", "longTermDebt": "2431200000", "shortTermDebt": "1000000000", "fiscalDateEnding": "2025-01-31", "totalLiabilities": null, "sharesOutstanding": "215078018", "totalCurrentAssets": "9107200000", "totalShareholderEquity": "3977400000", "totalCurrentLiabilities": "8585900000", "cashAndShortTermInvestments": "1256500000" }, "cashflow": { "freeCashFlow": "1562000000", "dividendsPaid": null, "issuanceOfDebt": "3206100000", "issuanceOfStock": "9800000", "repaymentOfDebt": "-3206100000", "fiscalDateEnding": "2025-01-31", "operatingCashflow": "2862500000", "repurchaseOfStock": "-400000000", "capitalExpenditures": "-1300500000" } } }, { "period_end_date": "2024-01-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "income_statement": { "revenue": 16781100000, "cost_of_revenue": 10761400000, "gross_profit": 6019700000, "ebit": 1774500000, "ebitda": 2174900000, "pretax_income": null, "tax_provision": null, "net_income": -998400000, "net_income_to_common": -998400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 425200000, "total_current_assets": 6132700000, "total_assets": 22023500000, "short_term_debt": null, "long_term_debt": 3426300000, "total_debt": 7368400000, "total_liabilities": null, "total_equity": 7313100000, "shares_outstanding": 217907206, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2684500000, "capital_expenditure": -1194800000, "free_cash_flow": 1489700000, "dividends_paid": null, "share_repurchases": -500000000, "shares_issued": 10000000, "net_debt_issued": null }, "complete_fields": { "id": 385586, "ticker_id": 14755, "period_end_date": "2024-01-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2174900000", "netIncome": "-998400000", "grossProfit": "6019700000", "totalRevenue": "16781100000", "costOfRevenue": "10761400000", "interestExpense": "112500000", "operatingIncome": "1774500000", "fiscalDateEnding": "2024-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "400500000" }, "balance": { "totalDebt": "7368400000", "totalAssets": "22023500000", "longTermDebt": "3426300000", "shortTermDebt": null, "fiscalDateEnding": "2024-01-31", "totalLiabilities": null, "sharesOutstanding": "217907206", "totalCurrentAssets": "6132700000", "totalShareholderEquity": "7313100000", "totalCurrentLiabilities": "4696700000", "cashAndShortTermInvestments": "425200000" }, "cashflow": { "freeCashFlow": "1489700000", "dividendsPaid": null, "issuanceOfDebt": "1067900000", "issuanceOfStock": "10000000", "repaymentOfDebt": "-1067900000", "fiscalDateEnding": "2024-01-31", "operatingCashflow": "2684500000", "repurchaseOfStock": "-500000000", "capitalExpenditures": "-1194800000" } }, "revenue": 16781100000, "cost_of_revenue": 10761400000, "gross_profit": 6019700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1774500000, "depreciation_amortisation": 400500000, "ebitda": 2174900000, "interest_expense": 112500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -998400000, "net_income_continuing_ops": null, "net_income_to_common": -998400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 425200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6132700000, "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": 22023500000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4696700000, "long_term_debt": 3426300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7368400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 7313100000, "shares_outstanding": 217907206, "operating_cash_flow": 2684500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1194800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -500000000, "shares_issued": 10000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1489700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2174900000", "netIncome": "-998400000", "grossProfit": "6019700000", "totalRevenue": "16781100000", "costOfRevenue": "10761400000", "interestExpense": "112500000", "operatingIncome": "1774500000", "fiscalDateEnding": "2024-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "400500000" }, "balance": { "totalDebt": "7368400000", "totalAssets": "22023500000", "longTermDebt": "3426300000", "shortTermDebt": null, "fiscalDateEnding": "2024-01-31", "totalLiabilities": null, "sharesOutstanding": "217907206", "totalCurrentAssets": "6132700000", "totalShareholderEquity": "7313100000", "totalCurrentLiabilities": "4696700000", "cashAndShortTermInvestments": "425200000" }, "cashflow": { "freeCashFlow": "1489700000", "dividendsPaid": null, "issuanceOfDebt": "1067900000", "issuanceOfStock": "10000000", "repaymentOfDebt": "-1067900000", "fiscalDateEnding": "2024-01-31", "operatingCashflow": "2684500000", "repurchaseOfStock": "-500000000", "capitalExpenditures": "-1194800000" } } }, { "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "income_statement": { "revenue": 15411500000, "cost_of_revenue": 9630200000, "gross_profit": 5781300000, "ebit": 2099300000, "ebitda": 2464200000, "pretax_income": null, "tax_provision": null, "net_income": 1615400000, "net_income_to_common": 1615400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 642800000, "total_current_assets": 6367100000, "total_assets": 23022100000, "short_term_debt": null, "long_term_debt": 3421600000, "total_debt": 10126500000, "total_liabilities": null, "total_equity": 8751500000, "shares_outstanding": 221222984, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1614800000, "capital_expenditure": -643700000, "free_cash_flow": 971100000, "dividends_paid": null, "share_repurchases": -647500000, "shares_issued": 9300000, "net_debt_issued": null }, "complete_fields": { "id": 385587, "ticker_id": 14755, "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2464200000", "netIncome": "1615400000", "grossProfit": "5781300000", "totalRevenue": "15411500000", "costOfRevenue": "9630200000", "interestExpense": "127200000", "operatingIncome": "2099300000", "fiscalDateEnding": "2023-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "365300000" }, "balance": { "totalDebt": "10126500000", "totalAssets": "23022100000", "longTermDebt": "3421600000", "shortTermDebt": null, "fiscalDateEnding": "2023-01-31", "totalLiabilities": null, "sharesOutstanding": "221222984", "totalCurrentAssets": "6367100000", "totalShareholderEquity": "8751500000", "totalCurrentLiabilities": "4225200000", "cashAndShortTermInvestments": "642800000" }, "cashflow": { "freeCashFlow": "971100000", "dividendsPaid": null, "issuanceOfDebt": "555000000", "issuanceOfStock": "9300000", "repaymentOfDebt": "-555000000", "fiscalDateEnding": "2023-01-31", "operatingCashflow": "1614800000", "repurchaseOfStock": "-647500000", "capitalExpenditures": "-643700000" } }, "revenue": 15411500000, "cost_of_revenue": 9630200000, "gross_profit": 5781300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2099300000, "depreciation_amortisation": 365300000, "ebitda": 2464200000, "interest_expense": 127200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1615400000, "net_income_continuing_ops": null, "net_income_to_common": 1615400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 642800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 6367100000, "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": 23022100000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4225200000, "long_term_debt": 3421600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10126500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8751500000, "shares_outstanding": 221222984, "operating_cash_flow": 1614800000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -643700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -647500000, "shares_issued": 9300000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 971100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2464200000", "netIncome": "1615400000", "grossProfit": "5781300000", "totalRevenue": "15411500000", "costOfRevenue": "9630200000", "interestExpense": "127200000", "operatingIncome": "2099300000", "fiscalDateEnding": "2023-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "365300000" }, "balance": { "totalDebt": "10126500000", "totalAssets": "23022100000", "longTermDebt": "3421600000", "shortTermDebt": null, "fiscalDateEnding": "2023-01-31", "totalLiabilities": null, "sharesOutstanding": "221222984", "totalCurrentAssets": "6367100000", "totalShareholderEquity": "8751500000", "totalCurrentLiabilities": "4225200000", "cashAndShortTermInvestments": "642800000" }, "cashflow": { "freeCashFlow": "971100000", "dividendsPaid": null, "issuanceOfDebt": "555000000", "issuanceOfStock": "9300000", "repaymentOfDebt": "-555000000", "fiscalDateEnding": "2023-01-31", "operatingCashflow": "1614800000", "repurchaseOfStock": "-647500000", "capitalExpenditures": "-643700000" } } }, { "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+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": 385588, "ticker_id": 14755, "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2022-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2022-01-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-01-31", "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": "2022-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2022-01-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-01-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "income_statement": { "revenue": 4975800000, "cost_of_revenue": 3141000000, "gross_profit": 1834800000, "ebit": 473300000, "ebitda": 655700000, "pretax_income": null, "tax_provision": null, "net_income": 347300000, "net_income_to_common": 347300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1007300000, "total_current_assets": 3698400000, "total_assets": 13823800000, "short_term_debt": null, "long_term_debt": 2932600000, "total_debt": 7593300000, "total_liabilities": null, "total_equity": 3507000000, "shares_outstanding": 193393380, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 644000000, "capital_expenditure": -252900000, "free_cash_flow": 391100000, "dividends_paid": null, "share_repurchases": -585800000, "shares_issued": 2400000, "net_debt_issued": 500000000 }, "complete_fields": { "id": 385577, "ticker_id": 14755, "period_end_date": "2026-04-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "655700000", "netIncome": "347300000", "grossProfit": "1834800000", "totalRevenue": "4975800000", "costOfRevenue": "3141000000", "interestExpense": "16300000", "operatingIncome": "473300000", "fiscalDateEnding": "2026-04-30", "researchAndDevelopment": null, "depreciationAndAmortization": "177000000" }, "balance": { "totalDebt": "7593300000", "totalAssets": "13823800000", "longTermDebt": "2932600000", "shortTermDebt": null, "fiscalDateEnding": "2026-04-30", "totalLiabilities": null, "sharesOutstanding": "193393380", "totalCurrentAssets": "3698400000", "totalShareholderEquity": "3507000000", "totalCurrentLiabilities": "3184400000", "cashAndShortTermInvestments": "1007300000" }, "cashflow": { "freeCashFlow": "391100000", "dividendsPaid": null, "issuanceOfDebt": "500000000", "issuanceOfStock": "2400000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-04-30", "operatingCashflow": "644000000", "repurchaseOfStock": "-585800000", "capitalExpenditures": "-252900000" } }, "revenue": 4975800000, "cost_of_revenue": 3141000000, "gross_profit": 1834800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 473300000, "depreciation_amortisation": 177000000, "ebitda": 655700000, "interest_expense": 16300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 347300000, "net_income_continuing_ops": null, "net_income_to_common": 347300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1007300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3698400000, "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": 13823800000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3184400000, "long_term_debt": 2932600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7593300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3507000000, "shares_outstanding": 193393380, "operating_cash_flow": 644000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -252900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -585800000, "shares_issued": 2400000, "net_debt_issued": 500000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 391100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "655700000", "netIncome": "347300000", "grossProfit": "1834800000", "totalRevenue": "4975800000", "costOfRevenue": "3141000000", "interestExpense": "16300000", "operatingIncome": "473300000", "fiscalDateEnding": "2026-04-30", "researchAndDevelopment": null, "depreciationAndAmortization": "177000000" }, "balance": { "totalDebt": "7593300000", "totalAssets": "13823800000", "longTermDebt": "2932600000", "shortTermDebt": null, "fiscalDateEnding": "2026-04-30", "totalLiabilities": null, "sharesOutstanding": "193393380", "totalCurrentAssets": "3698400000", "totalShareholderEquity": "3507000000", "totalCurrentLiabilities": "3184400000", "cashAndShortTermInvestments": "1007300000" }, "cashflow": { "freeCashFlow": "391100000", "dividendsPaid": null, "issuanceOfDebt": "500000000", "issuanceOfStock": "2400000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-04-30", "operatingCashflow": "644000000", "repurchaseOfStock": "-585800000", "capitalExpenditures": "-252900000" } } }, { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "income_statement": { "revenue": 5450700000, "cost_of_revenue": 3315500000, "gross_profit": 2135200000, "ebit": 694700000, "ebitda": 865100000, "pretax_income": null, "tax_provision": null, "net_income": 506100000, "net_income_to_common": 506100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 717800000, "total_current_assets": 3446200000, "total_assets": 13466200000, "short_term_debt": null, "long_term_debt": 2431700000, "total_debt": 7055600000, "total_liabilities": null, "total_equity": 3754900000, "shares_outstanding": 198505205, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1232200000, "capital_expenditure": -263700000, "free_cash_flow": 968500000, "dividends_paid": null, "share_repurchases": -236000000, "shares_issued": 2100000, "net_debt_issued": -618700000 }, "complete_fields": { "id": 385578, "ticker_id": 14755, "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "865100000", "netIncome": "506100000", "grossProfit": "2135200000", "totalRevenue": "5450700000", "costOfRevenue": "3315500000", "interestExpense": "18100000", "operatingIncome": "694700000", "fiscalDateEnding": "2026-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "170500000" }, "balance": { "totalDebt": "7055600000", "totalAssets": "13466200000", "longTermDebt": "2431700000", "shortTermDebt": null, "fiscalDateEnding": "2026-01-31", "totalLiabilities": null, "sharesOutstanding": "198505205", "totalCurrentAssets": "3446200000", "totalShareholderEquity": "3754900000", "totalCurrentLiabilities": "3228600000", "cashAndShortTermInvestments": "717800000" }, "cashflow": { "freeCashFlow": "968500000", "dividendsPaid": null, "issuanceOfDebt": "2530000000", "issuanceOfStock": "2100000", "repaymentOfDebt": "-3148700000", "fiscalDateEnding": "2026-01-31", "operatingCashflow": "1232200000", "repurchaseOfStock": "-236000000", "capitalExpenditures": "-263700000" } }, "revenue": 5450700000, "cost_of_revenue": 3315500000, "gross_profit": 2135200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 694700000, "depreciation_amortisation": 170500000, "ebitda": 865100000, "interest_expense": 18100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 506100000, "net_income_continuing_ops": null, "net_income_to_common": 506100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 717800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3446200000, "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": 13466200000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3228600000, "long_term_debt": 2431700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7055600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3754900000, "shares_outstanding": 198505205, "operating_cash_flow": 1232200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -263700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -236000000, "shares_issued": 2100000, "net_debt_issued": -618700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 968500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "865100000", "netIncome": "506100000", "grossProfit": "2135200000", "totalRevenue": "5450700000", "costOfRevenue": "3315500000", "interestExpense": "18100000", "operatingIncome": "694700000", "fiscalDateEnding": "2026-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "170500000" }, "balance": { "totalDebt": "7055600000", "totalAssets": "13466200000", "longTermDebt": "2431700000", "shortTermDebt": null, "fiscalDateEnding": "2026-01-31", "totalLiabilities": null, "sharesOutstanding": "198505205", "totalCurrentAssets": "3446200000", "totalShareholderEquity": "3754900000", "totalCurrentLiabilities": "3228600000", "cashAndShortTermInvestments": "717800000" }, "cashflow": { "freeCashFlow": "968500000", "dividendsPaid": null, "issuanceOfDebt": "2530000000", "issuanceOfStock": "2100000", "repaymentOfDebt": "-3148700000", "fiscalDateEnding": "2026-01-31", "operatingCashflow": "1232200000", "repurchaseOfStock": "-236000000", "capitalExpenditures": "-263700000" } } }, { "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "income_statement": { "revenue": 4751000000, "cost_of_revenue": 3045800000, "gross_profit": 1705200000, "ebit": 343300000, "ebitda": 507700000, "pretax_income": null, "tax_provision": null, "net_income": 244600000, "net_income_to_common": 244600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 594800000, "total_current_assets": 3730500000, "total_assets": 13656300000, "short_term_debt": 619500000, "long_term_debt": 2430700000, "total_debt": 7658900000, "total_liabilities": null, "total_equity": 3464700000, "shares_outstanding": 200689657, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 193700000, "capital_expenditure": -376400000, "free_cash_flow": -182700000, "dividends_paid": null, "share_repurchases": -387800000, "shares_issued": 1200000, "net_debt_issued": 319500000 }, "complete_fields": { "id": 385580, "ticker_id": 14755, "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "507700000", "netIncome": "244600000", "grossProfit": "1705200000", "totalRevenue": "4751000000", "costOfRevenue": "3045800000", "interestExpense": "21900000", "operatingIncome": "343300000", "fiscalDateEnding": "2025-10-31", "researchAndDevelopment": null, "depreciationAndAmortization": "164500000" }, "balance": { "totalDebt": "7658900000", "totalAssets": "13656300000", "longTermDebt": "2430700000", "shortTermDebt": "619500000", "fiscalDateEnding": "2025-10-31", "totalLiabilities": null, "sharesOutstanding": "200689657", "totalCurrentAssets": "3730500000", "totalShareholderEquity": "3464700000", "totalCurrentLiabilities": "3889800000", "cashAndShortTermInvestments": "594800000" }, "cashflow": { "freeCashFlow": "-182700000", "dividendsPaid": null, "issuanceOfDebt": "3894300000", "issuanceOfStock": "1200000", "repaymentOfDebt": "-3574800000", "fiscalDateEnding": "2025-10-31", "operatingCashflow": "193700000", "repurchaseOfStock": "-387800000", "capitalExpenditures": "-376400000" } }, "revenue": 4751000000, "cost_of_revenue": 3045800000, "gross_profit": 1705200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 343300000, "depreciation_amortisation": 164500000, "ebitda": 507700000, "interest_expense": 21900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 244600000, "net_income_continuing_ops": null, "net_income_to_common": 244600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 594800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3730500000, "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": 13656300000, "short_term_debt": 619500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3889800000, "long_term_debt": 2430700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7658900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3464700000, "shares_outstanding": 200689657, "operating_cash_flow": 193700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -376400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -387800000, "shares_issued": 1200000, "net_debt_issued": 319500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -182700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "507700000", "netIncome": "244600000", "grossProfit": "1705200000", "totalRevenue": "4751000000", "costOfRevenue": "3045800000", "interestExpense": "21900000", "operatingIncome": "343300000", "fiscalDateEnding": "2025-10-31", "researchAndDevelopment": null, "depreciationAndAmortization": "164500000" }, "balance": { "totalDebt": "7658900000", "totalAssets": "13656300000", "longTermDebt": "2430700000", "shortTermDebt": "619500000", "fiscalDateEnding": "2025-10-31", "totalLiabilities": null, "sharesOutstanding": "200689657", "totalCurrentAssets": "3730500000", "totalShareholderEquity": "3464700000", "totalCurrentLiabilities": "3889800000", "cashAndShortTermInvestments": "594800000" }, "cashflow": { "freeCashFlow": "-182700000", "dividendsPaid": null, "issuanceOfDebt": "3894300000", "issuanceOfStock": "1200000", "repaymentOfDebt": "-3574800000", "fiscalDateEnding": "2025-10-31", "operatingCashflow": "193700000", "repurchaseOfStock": "-387800000", "capitalExpenditures": "-376400000" } } }, { "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "income_statement": { "revenue": 4570400000, "cost_of_revenue": 2996700000, "gross_profit": 1573700000, "ebit": 231000000, "ebitda": 393400000, "pretax_income": null, "tax_provision": null, "net_income": 188400000, "net_income_to_common": 188400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 666300000, "total_current_assets": 3613900000, "total_assets": 13384900000, "short_term_debt": 299500000, "long_term_debt": 2429700000, "total_debt": 7342700000, "total_liabilities": null, "total_equity": 3605100000, "shares_outstanding": 204634244, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 625100000, "capital_expenditure": -245000000, "free_cash_flow": 380100000, "dividends_paid": null, "share_repurchases": -496500000, "shares_issued": 2100000, "net_debt_issued": 3692900000 }, "complete_fields": { "id": 385581, "ticker_id": 14755, "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "393400000", "netIncome": "188400000", "grossProfit": "1573700000", "totalRevenue": "4570400000", "costOfRevenue": "2996700000", "interestExpense": "22800000", "operatingIncome": "231000000", "fiscalDateEnding": "2025-07-31", "researchAndDevelopment": null, "depreciationAndAmortization": "162000000" }, "balance": { "totalDebt": "7342700000", "totalAssets": "13384900000", "longTermDebt": "2429700000", "shortTermDebt": "299500000", "fiscalDateEnding": "2025-07-31", "totalLiabilities": null, "sharesOutstanding": "204634244", "totalCurrentAssets": "3613900000", "totalShareholderEquity": "3605100000", "totalCurrentLiabilities": "3486900000", "cashAndShortTermInvestments": "666300000" }, "cashflow": { "freeCashFlow": "380100000", "dividendsPaid": null, "issuanceOfDebt": "3692900000", "issuanceOfStock": "2100000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-07-31", "operatingCashflow": "625100000", "repurchaseOfStock": "-496500000", "capitalExpenditures": "-245000000" } }, "revenue": 4570400000, "cost_of_revenue": 2996700000, "gross_profit": 1573700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231000000, "depreciation_amortisation": 162000000, "ebitda": 393400000, "interest_expense": 22800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 188400000, "net_income_continuing_ops": null, "net_income_to_common": 188400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 666300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3613900000, "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": 13384900000, "short_term_debt": 299500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3486900000, "long_term_debt": 2429700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7342700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3605100000, "shares_outstanding": 204634244, "operating_cash_flow": 625100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -245000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -496500000, "shares_issued": 2100000, "net_debt_issued": 3692900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 380100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "393400000", "netIncome": "188400000", "grossProfit": "1573700000", "totalRevenue": "4570400000", "costOfRevenue": "2996700000", "interestExpense": "22800000", "operatingIncome": "231000000", "fiscalDateEnding": "2025-07-31", "researchAndDevelopment": null, "depreciationAndAmortization": "162000000" }, "balance": { "totalDebt": "7342700000", "totalAssets": "13384900000", "longTermDebt": "2429700000", "shortTermDebt": "299500000", "fiscalDateEnding": "2025-07-31", "totalLiabilities": null, "sharesOutstanding": "204634244", "totalCurrentAssets": "3613900000", "totalShareholderEquity": "3605100000", "totalCurrentLiabilities": "3486900000", "cashAndShortTermInvestments": "666300000" }, "cashflow": { "freeCashFlow": "380100000", "dividendsPaid": null, "issuanceOfDebt": "3692900000", "issuanceOfStock": "2100000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-07-31", "operatingCashflow": "625100000", "repurchaseOfStock": "-496500000", "capitalExpenditures": "-245000000" } } }, { "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "income_statement": { "revenue": 4639700000, "cost_of_revenue": 2987000000, "gross_profit": 1652700000, "ebit": 384100000, "ebitda": 596900000, "pretax_income": null, "tax_provision": null, "net_income": 343400000, "net_income_to_common": 343400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1007400000, "total_current_assets": 8596700000, "total_assets": 18291200000, "short_term_debt": 1000000000, "long_term_debt": 2428800000, "total_debt": 7907400000, "total_liabilities": null, "total_equity": 3904800000, "shares_outstanding": 210151340, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 483000000, "capital_expenditure": -248900000, "free_cash_flow": 234100000, "dividends_paid": null, "share_repurchases": -427700000, "shares_issued": 2800000, "net_debt_issued": null }, "complete_fields": { "id": 385582, "ticker_id": 14755, "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "596900000", "netIncome": "343400000", "grossProfit": "1652700000", "totalRevenue": "4639700000", "costOfRevenue": "2987000000", "interestExpense": "22700000", "operatingIncome": "384100000", "fiscalDateEnding": "2025-04-30", "researchAndDevelopment": null, "depreciationAndAmortization": "151100000" }, "balance": { "totalDebt": "7907400000", "totalAssets": "18291200000", "longTermDebt": "2428800000", "shortTermDebt": "1000000000", "fiscalDateEnding": "2025-04-30", "totalLiabilities": null, "sharesOutstanding": "210151340", "totalCurrentAssets": "8596700000", "totalShareholderEquity": "3904800000", "totalCurrentLiabilities": "8236800000", "cashAndShortTermInvestments": "1007400000" }, "cashflow": { "freeCashFlow": "234100000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "2800000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-04-30", "operatingCashflow": "483000000", "repurchaseOfStock": "-427700000", "capitalExpenditures": "-248900000" } }, "revenue": 4639700000, "cost_of_revenue": 2987000000, "gross_profit": 1652700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 384100000, "depreciation_amortisation": 151100000, "ebitda": 596900000, "interest_expense": 22700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 343400000, "net_income_continuing_ops": null, "net_income_to_common": 343400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1007400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 8596700000, "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": 18291200000, "short_term_debt": 1000000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8236800000, "long_term_debt": 2428800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7907400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3904800000, "shares_outstanding": 210151340, "operating_cash_flow": 483000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -248900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -427700000, "shares_issued": 2800000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 234100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "596900000", "netIncome": "343400000", "grossProfit": "1652700000", "totalRevenue": "4639700000", "costOfRevenue": "2987000000", "interestExpense": "22700000", "operatingIncome": "384100000", "fiscalDateEnding": "2025-04-30", "researchAndDevelopment": null, "depreciationAndAmortization": "151100000" }, "balance": { "totalDebt": "7907400000", "totalAssets": "18291200000", "longTermDebt": "2428800000", "shortTermDebt": "1000000000", "fiscalDateEnding": "2025-04-30", "totalLiabilities": null, "sharesOutstanding": "210151340", "totalCurrentAssets": "8596700000", "totalShareholderEquity": "3904800000", "totalCurrentLiabilities": "8236800000", "cashAndShortTermInvestments": "1007400000" }, "cashflow": { "freeCashFlow": "234100000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "2800000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-04-30", "operatingCashflow": "483000000", "repurchaseOfStock": "-427700000", "capitalExpenditures": "-248900000" } } }, { "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+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": 1000000000, "long_term_debt": null, "total_debt": 1000000000, "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": 385583, "ticker_id": 14755, "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1000000000", "fiscalDateEnding": "2025-01-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-01-31", "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": 1000000000, "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": 1000000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1000000000", "fiscalDateEnding": "2025-01-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2025-01-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+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": 1000000000, "long_term_debt": null, "total_debt": 1000000000, "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": -1148600000 }, "complete_fields": { "id": 385585, "ticker_id": 14755, "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:13.319883+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1000000000", "fiscalDateEnding": "2024-10-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1148600000", "fiscalDateEnding": "2024-10-31", "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": 1000000000, "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": 1000000000, "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": -1148600000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "1000000000", "fiscalDateEnding": "2024-10-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-1148600000", "fiscalDateEnding": "2024-10-31", "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": "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2026-01-31" }, "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" ] } } }