{ "ticker": { "uuid": "bae3c438-7709-4b3b-93a1-56c853dc74a6", "symbol": "FPMB", "name": "Freeport-McMoRan Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/bae3c438-7709-4b3b-93a1-56c853dc74a6/", "api_url": "https://sharemaestro.com/factors/api/tickers/bae3c438-7709-4b3b-93a1-56c853dc74a6/" }, "ticker_metadata": { "id": 17456, "uuid": "bae3c438-7709-4b3b-93a1-56c853dc74a6", "symbol": "FPMB", "name": "Freeport-McMoRan Inc.", "asset_type": "equity", "market_cap": 81207754752, "stock_exchange_id": 8, "industry": "Copper", "sector": "Basic Materials", "description": "Freeport-McMoRan Inc. engages in the mining of mineral properties in North America, South America, and Indonesia. The company primarily explores for copper, gold, molybdenum, silver, and other metals. Its assets include the Grasberg minerals district in Indonesia; Morenci, Bagdad, Safford, Sierrita, and Miami in Arizona; Chino and Tyrone in New Mexico; and Henderson and Climax in Colorado, North America, as well as Cerro Verde in Peru and El Abra in Chile. The company was formerly known as Freeport-McMoRan Copper & Gold Inc. and changed its name to Freeport-McMoRan Inc. in July 2014. The company was incorporated in 1987 and is headquartered in Phoenix, Arizona.", "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": "bae3c438-7709-4b3b-93a1-56c853dc74a6", "symbol": "FPMB", "name": "Freeport-McMoRan Inc.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/bae3c438-7709-4b3b-93a1-56c853dc74a6/", "api_url": "https://sharemaestro.com/factors/api/tickers/bae3c438-7709-4b3b-93a1-56c853dc74a6/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.54, "value": 0.23, "quality": 0.68, "momentum": 0.86, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 55.41, "market_cap": 79624170000, "pe_ratio": 29.1343, "earnings_yield": 0.0343, "ebitda_to_ev": 0.1138, "shareholder_yield": 0.0123, "roe": 0.1401, "piotroski_f_score": 6, "momentum_12_1": 0.4321, "volatility_252d": 0.4315 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:05.771721+00:00", "batch_id": "" }, "size": { "price_close": 55.41, "market_cap": 79624170000, "market_cap_usd": 79624170000, "enterprise_value": 86288170000, "shares_outstanding": 1437000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 29.1343, "pb_ratio": 4.0822, "ptbv_ratio": 4.0822, "ps_ratio": 3.0137, "pcf_ratio": 13.1675, "pfcf_ratio": 45.4476, "ev_ebitda": 8.787, "ev_ebit": 13.0011, "ev_sales": 3.2659, "ev_fcf": 49.2512, "earnings_yield": 0.0343, "fcf_yield": 0.0203, "price_to_sales": 3.0137, "price_to_book": 4.0822, "price_to_cashflow": 13.1675, "ebitda_to_ev": 0.1138, "sales_yield": 0.3062 }, "yield": { "dividend_yield": 0.0109, "buyback_yield": 0.0014, "shareholder_yield": 0.0123, "debt_paydown_yield": 0.0005, "total_yield": 0.0128 }, "quality": { "gross_margin": 0.2818, "operating_margin": 0.2512, "net_margin": 0.1034, "ebitda_margin": 0.3717, "fcf_margin": 0.0663, "roe": 0.1401, "roa": 0.0464, "roic": 0.1902, "roc_greenblatt": null, "asset_turnover": 0.449, "cash_conversion": 0.6411, "accruals_ratio": -0.0563, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.3729, "revenue_stability_5y": 0.0687, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1265, "external_financing": 0.003 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.6786, "debt_to_assets": 0.1768, "interest_coverage": 16.0702, "current_ratio": 2.3856, "quick_ratio": 2.3856, "net_debt": 6664000000, "local_beta": 1.4989, "volatility_252d": 0.4315, "volatility_60d": 1.0395, "max_drawdown_12m": -0.2212, "risk_adjusted_momentum": 1.0016 }, "growth": { "revenue_growth_1y": 0.0181, "revenue_growth_3y_cagr": 0.0439, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.17, "eps_growth_3y_cagr": -0.1402, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5255, "book_value_growth_1y": 0.0779, "revenue_growth": 0.0181, "earnings_growth": 0.17 }, "momentum": { "price_return_1m": 0.0703, "price_return_3m": 0.0683, "price_return_6m": 0.4286, "price_return_9m": 0.4207, "price_return_12m": 0.5328, "price_return_12m_ex1m": 0.4321, "momentum_6m": 0.4286, "momentum_12m": 0.5328, "momentum_12_1": 0.4321, "distance_from_52w_high": -0.0661, "distance_from_52w_low": 0.8227, "relative_strength": 0.5141 }, "raw_ttm": { "revenue_ttm": 26421000000, "gross_profit_ttm": 7446000000, "ebit_ttm": 6637000000, "ebitda_ttm": 9820000000, "net_income_ttm": 2733000000, "eps_diluted_ttm": 1.9019, "operating_cash_flow_ttm": 6047000000, "capital_expenditure_ttm": -4295000000, "fcf_ttm": 1752000000, "dividends_paid_ttm": -865000000, "share_repurchases_ttm": -145000000, "shares_issued_ttm": 30000000, "interest_expense_ttm": 413000000, "cash_and_equivalents": 3737000000, "total_current_assets": 14092000000, "total_current_liabilities": 5907000000, "net_ppe": null, "total_assets": 58840000000, "total_debt": 10401000000, "total_equity": 19505000000, "net_working_capital": 4948000000, "book_value_per_share": 13.5734, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.5734 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 76, "rank_pb": 73, "rank_ptbv": 73, "rank_ps": 68, "rank_pcf": 60, "rank_ev_ebitda": 42, "rank_ev_ebit": 45, "rank_earnings_yield": 76, "rank_fcf_yield": 68, "rank_dividend_yield": 56, "rank_shareholder_yield": 64, "rank_total_yield": 74, "rank_roe": 39, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 72, "rank_fcf_margin": 53, "rank_piotroski": 45, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 18 }, "composites": { "value_composite": 77, "quality_composite": 32, "momentum_composite": 14, "growth_composite": 39, "yield_composite": 73, "svqf_composite": 83, "vc1_composite": 75, "vc2_composite": 75, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 46, "quality_value_composite": 0.3955, "os_score": 0.54, "value_percentile": 0.23, "quality_percentile": 0.68, "momentum_percentile": 0.86, "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": 38, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7817, "ticker_id": 17456, "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": "2026-06-07T12:30:05.771721+00:00", "batch_id": "", "os_score_delta": null, "price_close": 55.41, "market_cap": 79624170000, "market_cap_usd": 79624170000, "enterprise_value": 86288170000, "shares_outstanding": 1437000000, "fx_rate_to_usd": null, "pe_ratio": 29.13434687, "pb_ratio": 4.08224404, "ptbv_ratio": 4.08224404, "ps_ratio": 3.01366981, "pcf_ratio": 13.1675492, "pfcf_ratio": 45.44758562, "ev_ebitda": 8.78698269, "ev_ebit": 13.00108031, "ev_sales": 3.26589342, "ev_fcf": 49.25123858, "earnings_yield": 0.03432375, "fcf_yield": 0.02030406, "dividend_yield": 0.01086354, "buyback_yield": 0.00144429, "shareholder_yield": 0.01230782, "debt_paydown_yield": 0.00052748, "total_yield": 0.0128353, "gross_margin": 0.28182128, "operating_margin": 0.2512017, "net_margin": 0.10344045, "ebitda_margin": 0.37167405, "fcf_margin": 0.06631089, "roe": 0.14011792, "roa": 0.04644799, "roic": 0.19021552, "roc_greenblatt": null, "asset_turnover": 0.44903127, "cash_conversion": 0.64105379, "accruals_ratio": -0.05632223, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.67861507, "debt_to_assets": 0.17676751, "interest_coverage": 16.07021792, "current_ratio": 2.38564415, "quick_ratio": 2.38564415, "net_debt": 6664000000, "revenue_growth_1y": 0.01807111, "revenue_growth_3y_cagr": 0.04391667, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.16995286, "eps_growth_3y_cagr": -0.14023948, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5255102, "book_value_growth_1y": 0.07791367, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.372874, "revenue_stability_5y": 0.068716, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07031099, "price_return_3m": 0.06833792, "price_return_6m": 0.42863287, "price_return_9m": 0.42072909, "price_return_12m": 0.53284424, "price_return_12m_ex1m": 0.43214846, "distance_from_52w_high": -0.06607116, "distance_from_52w_low": 0.82271751, "relative_strength": 0.51414027, "local_beta": 1.4989, "volatility_252d": 0.431466, "volatility_60d": 1.039488, "max_drawdown_12m": -0.2212052, "revenue_ttm": 26421000000, "gross_profit_ttm": 7446000000, "ebit_ttm": 6637000000, "ebitda_ttm": 9820000000, "net_income_ttm": 2733000000, "eps_diluted_ttm": 1.90187891, "operating_cash_flow_ttm": 6047000000, "capital_expenditure_ttm": -4295000000, "fcf_ttm": 1752000000, "dividends_paid_ttm": -865000000, "share_repurchases_ttm": -145000000, "shares_issued_ttm": 30000000, "interest_expense_ttm": 413000000, "cash_and_equivalents": 3737000000, "total_current_assets": 14092000000, "total_current_liabilities": 5907000000, "net_ppe": null, "total_assets": 58840000000, "total_debt": 10401000000, "total_equity": 19505000000, "net_working_capital": 4948000000, "book_value_per_share": 13.57341684, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.57341684, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 76, "rank_pb": 73, "rank_ptbv": 73, "rank_ps": 68, "rank_pcf": 60, "rank_ev_ebitda": 42, "rank_ev_ebit": 45, "rank_earnings_yield": 76, "rank_fcf_yield": 68, "rank_dividend_yield": 56, "rank_shareholder_yield": 64, "rank_total_yield": 74, "rank_roe": 39, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 72, "rank_fcf_margin": 53, "rank_piotroski": 45, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 18, "value_composite": 77, "quality_composite": 32, "momentum_composite": 14, "growth_composite": 39, "yield_composite": 73, "svqf_composite": 83, "vc1_composite": 75, "vc2_composite": 75, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 78, "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": 55.41, "os": 0.54, "value": 0.23, "quality": 0.68, "momentum": 0.86, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 29.1343, "earnings_yield": 0.0343, "shareholder_yield": 0.0123, "roe": 0.1401, "momentum_12_1": 0.4321, "complete_fields": { "id": 7817, "ticker_id": 17456, "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": "2026-06-07T12:30:05.771721+00:00", "batch_id": "", "os_score_delta": null, "price_close": 55.41, "market_cap": 79624170000, "market_cap_usd": 79624170000, "enterprise_value": 86288170000, "shares_outstanding": 1437000000, "fx_rate_to_usd": null, "pe_ratio": 29.13434687, "pb_ratio": 4.08224404, "ptbv_ratio": 4.08224404, "ps_ratio": 3.01366981, "pcf_ratio": 13.1675492, "pfcf_ratio": 45.44758562, "ev_ebitda": 8.78698269, "ev_ebit": 13.00108031, "ev_sales": 3.26589342, "ev_fcf": 49.25123858, "earnings_yield": 0.03432375, "fcf_yield": 0.02030406, "dividend_yield": 0.01086354, "buyback_yield": 0.00144429, "shareholder_yield": 0.01230782, "debt_paydown_yield": 0.00052748, "total_yield": 0.0128353, "gross_margin": 0.28182128, "operating_margin": 0.2512017, "net_margin": 0.10344045, "ebitda_margin": 0.37167405, "fcf_margin": 0.06631089, "roe": 0.14011792, "roa": 0.04644799, "roic": 0.19021552, "roc_greenblatt": null, "asset_turnover": 0.44903127, "cash_conversion": 0.64105379, "accruals_ratio": -0.05632223, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.67861507, "debt_to_assets": 0.17676751, "interest_coverage": 16.07021792, "current_ratio": 2.38564415, "quick_ratio": 2.38564415, "net_debt": 6664000000, "revenue_growth_1y": 0.01807111, "revenue_growth_3y_cagr": 0.04391667, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.16995286, "eps_growth_3y_cagr": -0.14023948, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5255102, "book_value_growth_1y": 0.07791367, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.372874, "revenue_stability_5y": 0.068716, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07031099, "price_return_3m": 0.06833792, "price_return_6m": 0.42863287, "price_return_9m": 0.42072909, "price_return_12m": 0.53284424, "price_return_12m_ex1m": 0.43214846, "distance_from_52w_high": -0.06607116, "distance_from_52w_low": 0.82271751, "relative_strength": 0.51414027, "local_beta": 1.4989, "volatility_252d": 0.431466, "volatility_60d": 1.039488, "max_drawdown_12m": -0.2212052, "revenue_ttm": 26421000000, "gross_profit_ttm": 7446000000, "ebit_ttm": 6637000000, "ebitda_ttm": 9820000000, "net_income_ttm": 2733000000, "eps_diluted_ttm": 1.90187891, "operating_cash_flow_ttm": 6047000000, "capital_expenditure_ttm": -4295000000, "fcf_ttm": 1752000000, "dividends_paid_ttm": -865000000, "share_repurchases_ttm": -145000000, "shares_issued_ttm": 30000000, "interest_expense_ttm": 413000000, "cash_and_equivalents": 3737000000, "total_current_assets": 14092000000, "total_current_liabilities": 5907000000, "net_ppe": null, "total_assets": 58840000000, "total_debt": 10401000000, "total_equity": 19505000000, "net_working_capital": 4948000000, "book_value_per_share": 13.57341684, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 13.57341684, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 76, "rank_pb": 73, "rank_ptbv": 73, "rank_ps": 68, "rank_pcf": 60, "rank_ev_ebitda": 42, "rank_ev_ebit": 45, "rank_earnings_yield": 76, "rank_fcf_yield": 68, "rank_dividend_yield": 56, "rank_shareholder_yield": 64, "rank_total_yield": 74, "rank_roe": 39, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 72, "rank_fcf_margin": 53, "rank_piotroski": 45, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 18, "value_composite": 77, "quality_composite": 32, "momentum_composite": 14, "growth_composite": 39, "yield_composite": 73, "svqf_composite": 83, "vc1_composite": 75, "vc2_composite": 75, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 38, "small_cap_core_rank": 78, "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": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "income_statement": { "revenue": 25915000000, "cost_of_revenue": 18618000000, "gross_profit": 7297000000, "ebit": 6502000000, "ebitda": 8985000000, "pretax_income": null, "tax_provision": null, "net_income": 2204000000, "net_income_to_common": 2204000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3824000000, "total_current_assets": 13790000000, "total_assets": 58167000000, "short_term_debt": 466000000, "long_term_debt": 8913000000, "total_debt": 10492000000, "total_liabilities": null, "total_equity": 18899000000, "shares_outstanding": 1433000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5610000000, "capital_expenditure": -4494000000, "free_cash_flow": 1116000000, "dividends_paid": -865000000, "share_repurchases": -107000000, "shares_issued": 12000000, "net_debt_issued": 381000000 }, "complete_fields": { "id": 386293, "ticker_id": 17456, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8985000000", "netIncome": "2204000000", "grossProfit": "7297000000", "totalRevenue": "25915000000", "costOfRevenue": "18618000000", "interestExpense": "369000000", "operatingIncome": "6502000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2244000000" }, "balance": { "totalDebt": "10492000000", "totalAssets": "58167000000", "longTermDebt": "8913000000", "shortTermDebt": "466000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1433000000", "totalCurrentAssets": "13790000000", "totalShareholderEquity": "18899000000", "totalCurrentLiabilities": "6019000000", "cashAndShortTermInvestments": "3824000000" }, "cashflow": { "freeCashFlow": "1116000000", "dividendsPaid": "-865000000", "issuanceOfDebt": "3195000000", "issuanceOfStock": "12000000", "repaymentOfDebt": "-2814000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5610000000", "repurchaseOfStock": "-107000000", "capitalExpenditures": "-4494000000" } }, "revenue": 25915000000, "cost_of_revenue": 18618000000, "gross_profit": 7297000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6502000000, "depreciation_amortisation": 2244000000, "ebitda": 8985000000, "interest_expense": 369000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2204000000, "net_income_continuing_ops": null, "net_income_to_common": 2204000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3824000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13790000000, "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": 58167000000, "short_term_debt": 466000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6019000000, "long_term_debt": 8913000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10492000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18899000000, "shares_outstanding": 1433000000, "operating_cash_flow": 5610000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4494000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -865000000, "share_repurchases": -107000000, "shares_issued": 12000000, "net_debt_issued": 381000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1116000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8985000000", "netIncome": "2204000000", "grossProfit": "7297000000", "totalRevenue": "25915000000", "costOfRevenue": "18618000000", "interestExpense": "369000000", "operatingIncome": "6502000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2244000000" }, "balance": { "totalDebt": "10492000000", "totalAssets": "58167000000", "longTermDebt": "8913000000", "shortTermDebt": "466000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1433000000", "totalCurrentAssets": "13790000000", "totalShareholderEquity": "18899000000", "totalCurrentLiabilities": "6019000000", "cashAndShortTermInvestments": "3824000000" }, "cashflow": { "freeCashFlow": "1116000000", "dividendsPaid": "-865000000", "issuanceOfDebt": "3195000000", "issuanceOfStock": "12000000", "repaymentOfDebt": "-2814000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5610000000", "repurchaseOfStock": "-107000000", "capitalExpenditures": "-4494000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "income_statement": { "revenue": 25455000000, "cost_of_revenue": 17795000000, "gross_profit": 7660000000, "ebit": 6864000000, "ebitda": 9467000000, "pretax_income": null, "tax_provision": null, "net_income": 1889000000, "net_income_to_common": 1889000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3923000000, "total_current_assets": 13296000000, "total_assets": 54848000000, "short_term_debt": 41000000, "long_term_debt": 8907000000, "total_debt": 9738000000, "total_liabilities": null, "total_equity": 17581000000, "shares_outstanding": 1436927710, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7160000000, "capital_expenditure": -4808000000, "free_cash_flow": 2352000000, "dividends_paid": -865000000, "share_repurchases": -59000000, "shares_issued": 29000000, "net_debt_issued": -521000000 }, "complete_fields": { "id": 386298, "ticker_id": 17456, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9467000000", "netIncome": "1889000000", "grossProfit": "7660000000", "totalRevenue": "25455000000", "costOfRevenue": "17795000000", "interestExpense": "319000000", "operatingIncome": "6864000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2241000000" }, "balance": { "totalDebt": "9738000000", "totalAssets": "54848000000", "longTermDebt": "8907000000", "shortTermDebt": "41000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1436927710", "totalCurrentAssets": "13296000000", "totalShareholderEquity": "17581000000", "totalCurrentLiabilities": "5496000000", "cashAndShortTermInvestments": "3923000000" }, "cashflow": { "freeCashFlow": "2352000000", "dividendsPaid": "-865000000", "issuanceOfDebt": "2251000000", "issuanceOfStock": "29000000", "repaymentOfDebt": "-2772000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "7160000000", "repurchaseOfStock": "-59000000", "capitalExpenditures": "-4808000000" } }, "revenue": 25455000000, "cost_of_revenue": 17795000000, "gross_profit": 7660000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6864000000, "depreciation_amortisation": 2241000000, "ebitda": 9467000000, "interest_expense": 319000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1889000000, "net_income_continuing_ops": null, "net_income_to_common": 1889000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3923000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13296000000, "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": 54848000000, "short_term_debt": 41000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5496000000, "long_term_debt": 8907000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9738000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17581000000, "shares_outstanding": 1436927710, "operating_cash_flow": 7160000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4808000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -865000000, "share_repurchases": -59000000, "shares_issued": 29000000, "net_debt_issued": -521000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2352000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9467000000", "netIncome": "1889000000", "grossProfit": "7660000000", "totalRevenue": "25455000000", "costOfRevenue": "17795000000", "interestExpense": "319000000", "operatingIncome": "6864000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2241000000" }, "balance": { "totalDebt": "9738000000", "totalAssets": "54848000000", "longTermDebt": "8907000000", "shortTermDebt": "41000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1436927710", "totalCurrentAssets": "13296000000", "totalShareholderEquity": "17581000000", "totalCurrentLiabilities": "5496000000", "cashAndShortTermInvestments": "3923000000" }, "cashflow": { "freeCashFlow": "2352000000", "dividendsPaid": "-865000000", "issuanceOfDebt": "2251000000", "issuanceOfStock": "29000000", "repaymentOfDebt": "-2772000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "7160000000", "repurchaseOfStock": "-59000000", "capitalExpenditures": "-4808000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "income_statement": { "revenue": 22855000000, "cost_of_revenue": 15695000000, "gross_profit": 7160000000, "ebit": 6225000000, "ebitda": 8589000000, "pretax_income": null, "tax_provision": null, "net_income": 1848000000, "net_income_to_common": 1848000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4758000000, "total_current_assets": 14065000000, "total_assets": 52506000000, "short_term_debt": 766000000, "long_term_debt": 8656000000, "total_debt": 9853000000, "total_liabilities": null, "total_equity": 16693000000, "shares_outstanding": 1435000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5279000000, "capital_expenditure": -4824000000, "free_cash_flow": 455000000, "dividends_paid": -863000000, "share_repurchases": 0, "shares_issued": 47000000, "net_debt_issued": -1202000000 }, "complete_fields": { "id": 386300, "ticker_id": 17456, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8589000000", "netIncome": "1848000000", "grossProfit": "7160000000", "totalRevenue": "22855000000", "costOfRevenue": "15695000000", "interestExpense": "515000000", "operatingIncome": "6225000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2068000000" }, "balance": { "totalDebt": "9853000000", "totalAssets": "52506000000", "longTermDebt": "8656000000", "shortTermDebt": "766000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1435000000", "totalCurrentAssets": "14065000000", "totalShareholderEquity": "16693000000", "totalCurrentLiabilities": "5815000000", "cashAndShortTermInvestments": "4758000000" }, "cashflow": { "freeCashFlow": "455000000", "dividendsPaid": "-863000000", "issuanceOfDebt": "1781000000", "issuanceOfStock": "47000000", "repaymentOfDebt": "-2983000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5279000000", "repurchaseOfStock": "0", "capitalExpenditures": "-4824000000" } }, "revenue": 22855000000, "cost_of_revenue": 15695000000, "gross_profit": 7160000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6225000000, "depreciation_amortisation": 2068000000, "ebitda": 8589000000, "interest_expense": 515000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1848000000, "net_income_continuing_ops": null, "net_income_to_common": 1848000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4758000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14065000000, "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": 52506000000, "short_term_debt": 766000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5815000000, "long_term_debt": 8656000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9853000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 16693000000, "shares_outstanding": 1435000000, "operating_cash_flow": 5279000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4824000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -863000000, "share_repurchases": 0, "shares_issued": 47000000, "net_debt_issued": -1202000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 455000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8589000000", "netIncome": "1848000000", "grossProfit": "7160000000", "totalRevenue": "22855000000", "costOfRevenue": "15695000000", "interestExpense": "515000000", "operatingIncome": "6225000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2068000000" }, "balance": { "totalDebt": "9853000000", "totalAssets": "52506000000", "longTermDebt": "8656000000", "shortTermDebt": "766000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "1435000000", "totalCurrentAssets": "14065000000", "totalShareholderEquity": "16693000000", "totalCurrentLiabilities": "5815000000", "cashAndShortTermInvestments": "4758000000" }, "cashflow": { "freeCashFlow": "455000000", "dividendsPaid": "-863000000", "issuanceOfDebt": "1781000000", "issuanceOfStock": "47000000", "repaymentOfDebt": "-2983000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "5279000000", "repurchaseOfStock": "0", "capitalExpenditures": "-4824000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "income_statement": { "revenue": 22780000000, "cost_of_revenue": 15090000000, "gross_profit": 7690000000, "ebit": 7034000000, "ebitda": 9294000000, "pretax_income": null, "tax_provision": null, "net_income": 3468000000, "net_income_to_common": 3468000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8146000000, "total_current_assets": 15613000000, "total_assets": 51093000000, "short_term_debt": 1037000000, "long_term_debt": 9583000000, "total_debt": 10952000000, "total_liabilities": null, "total_equity": 15555000000, "shares_outstanding": 1430000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5139000000, "capital_expenditure": -3469000000, "free_cash_flow": 1670000000, "dividends_paid": -866000000, "share_repurchases": -1347000000, "shares_issued": 125000000, "net_debt_issued": 1213000000 }, "complete_fields": { "id": 386301, "ticker_id": 17456, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "9294000000", "netIncome": "3468000000", "grossProfit": "7690000000", "totalRevenue": "22780000000", "costOfRevenue": "15090000000", "interestExpense": "560000000", "operatingIncome": "7034000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2019000000" }, "balance": { "totalDebt": "10952000000", "totalAssets": "51093000000", "longTermDebt": "9583000000", "shortTermDebt": "1037000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1430000000", "totalCurrentAssets": "15613000000", "totalShareholderEquity": "15555000000", "totalCurrentLiabilities": "6345000000", "cashAndShortTermInvestments": "8146000000" }, "cashflow": { "freeCashFlow": "1670000000", "dividendsPaid": "-866000000", "issuanceOfDebt": "5735000000", "issuanceOfStock": "125000000", "repaymentOfDebt": "-4522000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "5139000000", "repurchaseOfStock": "-1347000000", "capitalExpenditures": "-3469000000" } }, "revenue": 22780000000, "cost_of_revenue": 15090000000, "gross_profit": 7690000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7034000000, "depreciation_amortisation": 2019000000, "ebitda": 9294000000, "interest_expense": 560000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3468000000, "net_income_continuing_ops": null, "net_income_to_common": 3468000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8146000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15613000000, "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": 51093000000, "short_term_debt": 1037000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6345000000, "long_term_debt": 9583000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10952000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 15555000000, "shares_outstanding": 1430000000, "operating_cash_flow": 5139000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -3469000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -866000000, "share_repurchases": -1347000000, "shares_issued": 125000000, "net_debt_issued": 1213000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1670000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "9294000000", "netIncome": "3468000000", "grossProfit": "7690000000", "totalRevenue": "22780000000", "costOfRevenue": "15090000000", "interestExpense": "560000000", "operatingIncome": "7034000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2019000000" }, "balance": { "totalDebt": "10952000000", "totalAssets": "51093000000", "longTermDebt": "9583000000", "shortTermDebt": "1037000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "1430000000", "totalCurrentAssets": "15613000000", "totalShareholderEquity": "15555000000", "totalCurrentLiabilities": "6345000000", "cashAndShortTermInvestments": "8146000000" }, "cashflow": { "freeCashFlow": "1670000000", "dividendsPaid": "-866000000", "issuanceOfDebt": "5735000000", "issuanceOfStock": "125000000", "repaymentOfDebt": "-4522000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "5139000000", "repurchaseOfStock": "-1347000000", "capitalExpenditures": "-3469000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+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": 386302, "ticker_id": 17456, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+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 } }, "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 } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "income_statement": { "revenue": 6234000000, "cost_of_revenue": 4579000000, "gross_profit": 1655000000, "ebit": 1438000000, "ebitda": 2662000000, "pretax_income": null, "tax_provision": null, "net_income": 881000000, "net_income_to_common": 881000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3737000000, "total_current_assets": 14092000000, "total_assets": 58840000000, "short_term_debt": 500000000, "long_term_debt": 8914000000, "total_debt": 10401000000, "total_liabilities": null, "total_equity": 19505000000, "shares_outstanding": 1437000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1495000000, "capital_expenditure": -973000000, "free_cash_flow": 522000000, "dividends_paid": -218000000, "share_repurchases": -93000000, "shares_issued": 19000000, "net_debt_issued": 26000000 }, "complete_fields": { "id": 386291, "ticker_id": 17456, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2662000000", "netIncome": "881000000", "grossProfit": "1655000000", "totalRevenue": "6234000000", "costOfRevenue": "4579000000", "interestExpense": "114000000", "operatingIncome": "1438000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "514000000" }, "balance": { "totalDebt": "10401000000", "totalAssets": "58840000000", "longTermDebt": "8914000000", "shortTermDebt": "500000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "1437000000", "totalCurrentAssets": "14092000000", "totalShareholderEquity": "19505000000", "totalCurrentLiabilities": "5907000000", "cashAndShortTermInvestments": "3737000000" }, "cashflow": { "freeCashFlow": "522000000", "dividendsPaid": "-218000000", "issuanceOfDebt": "1137000000", "issuanceOfStock": "19000000", "repaymentOfDebt": "-1111000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1495000000", "repurchaseOfStock": "-93000000", "capitalExpenditures": "-973000000" } }, "revenue": 6234000000, "cost_of_revenue": 4579000000, "gross_profit": 1655000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1438000000, "depreciation_amortisation": 514000000, "ebitda": 2662000000, "interest_expense": 114000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 881000000, "net_income_continuing_ops": null, "net_income_to_common": 881000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3737000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14092000000, "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": 58840000000, "short_term_debt": 500000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5907000000, "long_term_debt": 8914000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10401000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 19505000000, "shares_outstanding": 1437000000, "operating_cash_flow": 1495000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -973000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -218000000, "share_repurchases": -93000000, "shares_issued": 19000000, "net_debt_issued": 26000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 522000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2662000000", "netIncome": "881000000", "grossProfit": "1655000000", "totalRevenue": "6234000000", "costOfRevenue": "4579000000", "interestExpense": "114000000", "operatingIncome": "1438000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "514000000" }, "balance": { "totalDebt": "10401000000", "totalAssets": "58840000000", "longTermDebt": "8914000000", "shortTermDebt": "500000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "1437000000", "totalCurrentAssets": "14092000000", "totalShareholderEquity": "19505000000", "totalCurrentLiabilities": "5907000000", "cashAndShortTermInvestments": "3737000000" }, "cashflow": { "freeCashFlow": "522000000", "dividendsPaid": "-218000000", "issuanceOfDebt": "1137000000", "issuanceOfStock": "19000000", "repaymentOfDebt": "-1111000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1495000000", "repurchaseOfStock": "-93000000", "capitalExpenditures": "-973000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "income_statement": { "revenue": 5633000000, "cost_of_revenue": 4616000000, "gross_profit": 1017000000, "ebit": 811000000, "ebitda": 1361000000, "pretax_income": null, "tax_provision": null, "net_income": 406000000, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3824000000, "total_current_assets": 13790000000, "total_assets": 58167000000, "short_term_debt": 466000000, "long_term_debt": 8913000000, "total_debt": 10492000000, "total_liabilities": null, "total_equity": 18899000000, "shares_outstanding": 1433000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 693000000, "capital_expenditure": -1005000000, "free_cash_flow": -312000000, "dividends_paid": -216000000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": 44000000 }, "complete_fields": { "id": 386292, "ticker_id": 17456, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1361000000", "netIncome": "406000000", "grossProfit": "1017000000", "totalRevenue": "5633000000", "costOfRevenue": "4616000000", "interestExpense": "110000000", "operatingIncome": "811000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "485000000" }, "balance": { "totalDebt": "10492000000", "totalAssets": "58167000000", "longTermDebt": "8913000000", "shortTermDebt": "466000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1433000000", "totalCurrentAssets": "13790000000", "totalShareholderEquity": "18899000000", "totalCurrentLiabilities": "6019000000", "cashAndShortTermInvestments": "3824000000" }, "cashflow": { "freeCashFlow": "-312000000", "dividendsPaid": "-216000000", "issuanceOfDebt": "1015000000", "issuanceOfStock": "6000000", "repaymentOfDebt": "-971000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "693000000", "repurchaseOfStock": "0", "capitalExpenditures": "-1005000000" } }, "revenue": 5633000000, "cost_of_revenue": 4616000000, "gross_profit": 1017000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 811000000, "depreciation_amortisation": 485000000, "ebitda": 1361000000, "interest_expense": 110000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 406000000, "net_income_continuing_ops": null, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3824000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13790000000, "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": 58167000000, "short_term_debt": 466000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6019000000, "long_term_debt": 8913000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10492000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18899000000, "shares_outstanding": 1433000000, "operating_cash_flow": 693000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1005000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -216000000, "share_repurchases": 0, "shares_issued": 6000000, "net_debt_issued": 44000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -312000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1361000000", "netIncome": "406000000", "grossProfit": "1017000000", "totalRevenue": "5633000000", "costOfRevenue": "4616000000", "interestExpense": "110000000", "operatingIncome": "811000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "485000000" }, "balance": { "totalDebt": "10492000000", "totalAssets": "58167000000", "longTermDebt": "8913000000", "shortTermDebt": "466000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1433000000", "totalCurrentAssets": "13790000000", "totalShareholderEquity": "18899000000", "totalCurrentLiabilities": "6019000000", "cashAndShortTermInvestments": "3824000000" }, "cashflow": { "freeCashFlow": "-312000000", "dividendsPaid": "-216000000", "issuanceOfDebt": "1015000000", "issuanceOfStock": "6000000", "repaymentOfDebt": "-971000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "693000000", "repurchaseOfStock": "0", "capitalExpenditures": "-1005000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "income_statement": { "revenue": 6972000000, "cost_of_revenue": 4830000000, "gross_profit": 2142000000, "ebit": 1956000000, "ebitda": 2656000000, "pretax_income": null, "tax_provision": null, "net_income": 674000000, "net_income_to_common": 674000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4318000000, "total_current_assets": 13564000000, "total_assets": 56828000000, "short_term_debt": 383000000, "long_term_debt": 8915000000, "total_debt": 9298000000, "total_liabilities": null, "total_equity": 18685000000, "shares_outstanding": 1435000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1664000000, "capital_expenditure": -1056000000, "free_cash_flow": 608000000, "dividends_paid": -216000000, "share_repurchases": 0, "shares_issued": 4000000, "net_debt_issued": 60000000 }, "complete_fields": { "id": 386294, "ticker_id": 17456, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2656000000", "netIncome": "674000000", "grossProfit": "2142000000", "totalRevenue": "6972000000", "costOfRevenue": "4830000000", "interestExpense": "107000000", "operatingIncome": "1956000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "625000000" }, "balance": { "totalDebt": "9298000000", "totalAssets": "56828000000", "longTermDebt": "8915000000", "shortTermDebt": "383000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1435000000", "totalCurrentAssets": "13564000000", "totalShareholderEquity": "18685000000", "totalCurrentLiabilities": "5526000000", "cashAndShortTermInvestments": "4318000000" }, "cashflow": { "freeCashFlow": "608000000", "dividendsPaid": "-216000000", "issuanceOfDebt": "550000000", "issuanceOfStock": "4000000", "repaymentOfDebt": "-490000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1664000000", "repurchaseOfStock": "0", "capitalExpenditures": "-1056000000" } }, "revenue": 6972000000, "cost_of_revenue": 4830000000, "gross_profit": 2142000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1956000000, "depreciation_amortisation": 625000000, "ebitda": 2656000000, "interest_expense": 107000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 674000000, "net_income_continuing_ops": null, "net_income_to_common": 674000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4318000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13564000000, "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": 56828000000, "short_term_debt": 383000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5526000000, "long_term_debt": 8915000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9298000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18685000000, "shares_outstanding": 1435000000, "operating_cash_flow": 1664000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1056000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -216000000, "share_repurchases": 0, "shares_issued": 4000000, "net_debt_issued": 60000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 608000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2656000000", "netIncome": "674000000", "grossProfit": "2142000000", "totalRevenue": "6972000000", "costOfRevenue": "4830000000", "interestExpense": "107000000", "operatingIncome": "1956000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "625000000" }, "balance": { "totalDebt": "9298000000", "totalAssets": "56828000000", "longTermDebt": "8915000000", "shortTermDebt": "383000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1435000000", "totalCurrentAssets": "13564000000", "totalShareholderEquity": "18685000000", "totalCurrentLiabilities": "5526000000", "cashAndShortTermInvestments": "4318000000" }, "cashflow": { "freeCashFlow": "608000000", "dividendsPaid": "-216000000", "issuanceOfDebt": "550000000", "issuanceOfStock": "4000000", "repaymentOfDebt": "-490000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1664000000", "repurchaseOfStock": "0", "capitalExpenditures": "-1056000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "income_statement": { "revenue": 7582000000, "cost_of_revenue": 4950000000, "gross_profit": 2632000000, "ebit": 2432000000, "ebitda": 3141000000, "pretax_income": null, "tax_provision": null, "net_income": 772000000, "net_income_to_common": 772000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4490000000, "total_current_assets": 13636000000, "total_assets": 56492000000, "short_term_debt": 338000000, "long_term_debt": 8913000000, "total_debt": 9251000000, "total_liabilities": null, "total_equity": 18208000000, "shares_outstanding": 1434700253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2195000000, "capital_expenditure": -1261000000, "free_cash_flow": 934000000, "dividends_paid": -215000000, "share_repurchases": -52000000, "shares_issued": 1000000, "net_debt_issued": -172000000 }, "complete_fields": { "id": 386295, "ticker_id": 17456, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3141000000", "netIncome": "772000000", "grossProfit": "2632000000", "totalRevenue": "7582000000", "costOfRevenue": "4950000000", "interestExpense": "82000000", "operatingIncome": "2432000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "668000000" }, "balance": { "totalDebt": "9251000000", "totalAssets": "56492000000", "longTermDebt": "8913000000", "shortTermDebt": "338000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1434700253", "totalCurrentAssets": "13636000000", "totalShareholderEquity": "18208000000", "totalCurrentLiabilities": "5531000000", "cashAndShortTermInvestments": "4490000000" }, "cashflow": { "freeCashFlow": "934000000", "dividendsPaid": "-215000000", "issuanceOfDebt": "542000000", "issuanceOfStock": "1000000", "repaymentOfDebt": "-714000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2195000000", "repurchaseOfStock": "-52000000", "capitalExpenditures": "-1261000000" } }, "revenue": 7582000000, "cost_of_revenue": 4950000000, "gross_profit": 2632000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2432000000, "depreciation_amortisation": 668000000, "ebitda": 3141000000, "interest_expense": 82000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 772000000, "net_income_continuing_ops": null, "net_income_to_common": 772000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4490000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13636000000, "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": 56492000000, "short_term_debt": 338000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5531000000, "long_term_debt": 8913000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9251000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18208000000, "shares_outstanding": 1434700253, "operating_cash_flow": 2195000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1261000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -215000000, "share_repurchases": -52000000, "shares_issued": 1000000, "net_debt_issued": -172000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 934000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3141000000", "netIncome": "772000000", "grossProfit": "2632000000", "totalRevenue": "7582000000", "costOfRevenue": "4950000000", "interestExpense": "82000000", "operatingIncome": "2432000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "668000000" }, "balance": { "totalDebt": "9251000000", "totalAssets": "56492000000", "longTermDebt": "8913000000", "shortTermDebt": "338000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "1434700253", "totalCurrentAssets": "13636000000", "totalShareholderEquity": "18208000000", "totalCurrentLiabilities": "5531000000", "cashAndShortTermInvestments": "4490000000" }, "cashflow": { "freeCashFlow": "934000000", "dividendsPaid": "-215000000", "issuanceOfDebt": "542000000", "issuanceOfStock": "1000000", "repaymentOfDebt": "-714000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "2195000000", "repurchaseOfStock": "-52000000", "capitalExpenditures": "-1261000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "income_statement": { "revenue": 5728000000, "cost_of_revenue": 4222000000, "gross_profit": 1506000000, "ebit": 1303000000, "ebitda": 1827000000, "pretax_income": null, "tax_provision": null, "net_income": 352000000, "net_income_to_common": 352000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4385000000, "total_current_assets": 13802000000, "total_assets": 56022000000, "short_term_debt": 495000000, "long_term_debt": 8909000000, "total_debt": 9404000000, "total_liabilities": null, "total_equity": 17688000000, "shares_outstanding": 1437000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1058000000, "capital_expenditure": -1172000000, "free_cash_flow": -114000000, "dividends_paid": -218000000, "share_repurchases": -55000000, "shares_issued": 1000000, "net_debt_issued": 449000000 }, "complete_fields": { "id": 386296, "ticker_id": 17456, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1827000000", "netIncome": "352000000", "grossProfit": "1506000000", "totalRevenue": "5728000000", "costOfRevenue": "4222000000", "interestExpense": "70000000", "operatingIncome": "1303000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "466000000" }, "balance": { "totalDebt": "9404000000", "totalAssets": "56022000000", "longTermDebt": "8909000000", "shortTermDebt": "495000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "1437000000", "totalCurrentAssets": "13802000000", "totalShareholderEquity": "17688000000", "totalCurrentLiabilities": "5943000000", "cashAndShortTermInvestments": "4385000000" }, "cashflow": { "freeCashFlow": "-114000000", "dividendsPaid": "-218000000", "issuanceOfDebt": "1088000000", "issuanceOfStock": "1000000", "repaymentOfDebt": "-639000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1058000000", "repurchaseOfStock": "-55000000", "capitalExpenditures": "-1172000000" } }, "revenue": 5728000000, "cost_of_revenue": 4222000000, "gross_profit": 1506000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1303000000, "depreciation_amortisation": 466000000, "ebitda": 1827000000, "interest_expense": 70000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 352000000, "net_income_continuing_ops": null, "net_income_to_common": 352000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4385000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13802000000, "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": 56022000000, "short_term_debt": 495000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5943000000, "long_term_debt": 8909000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 9404000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17688000000, "shares_outstanding": 1437000000, "operating_cash_flow": 1058000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1172000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -218000000, "share_repurchases": -55000000, "shares_issued": 1000000, "net_debt_issued": 449000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -114000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1827000000", "netIncome": "352000000", "grossProfit": "1506000000", "totalRevenue": "5728000000", "costOfRevenue": "4222000000", "interestExpense": "70000000", "operatingIncome": "1303000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "466000000" }, "balance": { "totalDebt": "9404000000", "totalAssets": "56022000000", "longTermDebt": "8909000000", "shortTermDebt": "495000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "1437000000", "totalCurrentAssets": "13802000000", "totalShareholderEquity": "17688000000", "totalCurrentLiabilities": "5943000000", "cashAndShortTermInvestments": "4385000000" }, "cashflow": { "freeCashFlow": "-114000000", "dividendsPaid": "-218000000", "issuanceOfDebt": "1088000000", "issuanceOfStock": "1000000", "repaymentOfDebt": "-639000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1058000000", "repurchaseOfStock": "-55000000", "capitalExpenditures": "-1172000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+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": 386297, "ticker_id": 17456, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+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": 386299, "ticker_id": 17456, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:59:18.904755+00:00", "is_restated": false, "raw_data": { "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 } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }