{ "ticker": { "uuid": "be7cd576-eda6-4bcd-9791-9b2cb27ba39e", "symbol": "BMT", "name": "British American Tobacco p.l.c.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Tobacco", "page_url": "https://sharemaestro.com/factors/ticker/be7cd576-eda6-4bcd-9791-9b2cb27ba39e/", "api_url": "https://sharemaestro.com/factors/api/tickers/be7cd576-eda6-4bcd-9791-9b2cb27ba39e/" }, "ticker_metadata": { "id": 14296, "uuid": "be7cd576-eda6-4bcd-9791-9b2cb27ba39e", "symbol": "BMT", "name": "British American Tobacco p.l.c.", "asset_type": "equity", "market_cap": 114497691648, "stock_exchange_id": 8, "industry": "Tobacco", "sector": "Consumer Defensive", "description": "British American Tobacco p.l.c. provides tobacco and nicotine products to consumers in the United States, Europe, Latin America, Canada, the Asia-Pacific, the Middle East, Central Asia, Caucasus, and Africa. The company offers vapour products; heated products, which consists of a battery-powered device and a plant-based substance consumable that is heated; modern oral products, such as nicotine pouches; combustibles, including cigarette sticks and other tobacco stick products; traditional oral products, such as snus and moist snuff; and fine cut/roll-your-own tobacco products. It sells its products under the Vuse, glo, Velo, Grizzly, Kodiak, Dunhill, Kent, Lucky Strike, Pall Mall, Rothmans, Newport, Natural American Spirit, and Camel Snus brands, as well as Vogue, Viceroy, Kool, Peter Stuyvesant, Craven A, and State Express 555 brands. The company distributes its products to retail outlets. British American Tobacco p.l.c. was founded in 1902 and is headquartered in London, the United Kingdom.", "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": "be7cd576-eda6-4bcd-9791-9b2cb27ba39e", "symbol": "BMT", "name": "British American Tobacco p.l.c.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Tobacco", "page_url": "https://sharemaestro.com/factors/ticker/be7cd576-eda6-4bcd-9791-9b2cb27ba39e/", "api_url": "https://sharemaestro.com/factors/api/tickers/be7cd576-eda6-4bcd-9791-9b2cb27ba39e/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.74, "value": 0.38, "quality": 0.85, "momentum": 0.76, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 51.12, "market_cap": 111100830782.03, "pe_ratio": 14.3097, "earnings_yield": 0.0699, "ebitda_to_ev": 0.0985, "shareholder_yield": 0.0577, "roe": 0.162, "piotroski_f_score": 7, "momentum_12_1": 0.2502, "volatility_252d": 0.2725 }, "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": "2026-06-07T12:29:52.322722+00:00", "batch_id": "" }, "size": { "price_close": 51.12, "market_cap": 111100830782.026, "market_cap_usd": 111100830782.026, "enterprise_value": 142678830782.026, "shares_outstanding": 2173333978, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.3097, "pb_ratio": 2.3182, "ptbv_ratio": 2.3182, "ps_ratio": 4.3382, "pcf_ratio": 17.5183, "pfcf_ratio": 19.7057, "ev_ebitda": 10.1507, "ev_ebit": 12.2377, "ev_sales": 5.5712, "ev_fcf": 25.3066, "earnings_yield": 0.0699, "fcf_yield": 0.0395, "price_to_sales": 4.3382, "price_to_book": 2.3182, "price_to_cashflow": 17.5183, "ebitda_to_ev": 0.0985, "sales_yield": 0.1795 }, "yield": { "dividend_yield": 0.0471, "buyback_yield": 0.0106, "shareholder_yield": 0.0577, "debt_paydown_yield": 0.0011, "total_yield": 0.0588 }, "quality": { "gross_margin": 0.835, "operating_margin": 0.4553, "net_margin": 0.3032, "ebitda_margin": 0.5488, "fcf_margin": 0.2201, "roe": 0.162, "roa": 0.071, "roic": 0.11, "roc_greenblatt": null, "asset_turnover": 0.2343, "cash_conversion": 0.7262, "accruals_ratio": 0.013, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.0382, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1957, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.2466, "debt_to_assets": 0.3209, "interest_coverage": 6.0503, "current_ratio": 0.8733, "quick_ratio": 0.8733, "net_debt": 31578000000, "local_beta": -0.0238, "volatility_252d": 0.2725, "volatility_60d": 0.6381, "max_drawdown_12m": -0.1111, "risk_adjusted_momentum": 0.918 }, "growth": { "revenue_growth_1y": -0.0099, "revenue_growth_3y_cagr": -0.0253, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.5645, "eps_growth_3y_cagr": 0.0521, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4076, "book_value_growth_1y": -0.0217, "revenue_growth": -0.0099, "earnings_growth": 1.5645 }, "momentum": { "price_return_1m": 0.0313, "price_return_3m": 0.0454, "price_return_6m": 0.0672, "price_return_9m": 0.1145, "price_return_12m": 0.2893, "price_return_12m_ex1m": 0.2502, "momentum_6m": 0.0672, "momentum_12m": 0.2893, "momentum_12_1": 0.2502, "distance_from_52w_high": -0.0962, "distance_from_52w_low": 0.3211, "relative_strength": 0.2706 }, "raw_ttm": { "revenue_ttm": 25610000000, "gross_profit_ttm": 21384000000, "ebit_ttm": 11659000000, "ebitda_ttm": 14056000000, "net_income_ttm": 7764000000, "eps_diluted_ttm": 3.5724, "operating_cash_flow_ttm": 6342000000, "capital_expenditure_ttm": -704000000, "fcf_ttm": 5638000000, "dividends_paid_ttm": -5238000000, "share_repurchases_ttm": -1173000000, "shares_issued_ttm": null, "interest_expense_ttm": 1927000000, "cash_and_equivalents": 3492000000, "total_current_assets": 12684000000, "total_current_liabilities": 14524000000, "net_ppe": null, "total_assets": 109290000000, "total_debt": 35070000000, "total_equity": 47926000000, "net_working_capital": -2123000000, "book_value_per_share": 22.0518, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.0518 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 34, "rank_pb": 56, "rank_ptbv": 56, "rank_ps": 80, "rank_pcf": 74, "rank_ev_ebitda": 50, "rank_ev_ebit": 42, "rank_earnings_yield": 34, "rank_fcf_yield": 50, "rank_dividend_yield": 14, "rank_shareholder_yield": 22, "rank_total_yield": 32, "rank_roe": 32, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 7, "rank_fcf_margin": 17, "rank_piotroski": 16, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 30 }, "composites": { "value_composite": 62, "quality_composite": 15, "momentum_composite": 24, "growth_composite": 29, "yield_composite": 16, "svqf_composite": 25, "vc1_composite": 70, "vc2_composite": 64, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 26, "quality_value_composite": 0.5683, "os_score": 0.74, "value_percentile": 0.38, "quality_percentile": 0.85, "momentum_percentile": 0.76, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7682, "ticker_id": 14296, "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": "2026-06-07T12:29:52.322722+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.12, "market_cap": 111100830782.026, "market_cap_usd": 111100830782.026, "enterprise_value": 142678830782.026, "shares_outstanding": 2173333978, "fx_rate_to_usd": null, "pe_ratio": 14.30974121, "pb_ratio": 2.31817449, "ptbv_ratio": 2.31817449, "ps_ratio": 4.3381816, "pcf_ratio": 17.51826408, "pfcf_ratio": 19.7057167, "ev_ebitda": 10.15074209, "ev_ebit": 12.23765596, "ev_sales": 5.57121557, "ev_fcf": 25.30663902, "earnings_yield": 0.06988247, "fcf_yield": 0.03951532, "dividend_yield": 0.04714636, "buyback_yield": 0.01055798, "shareholder_yield": 0.05770434, "debt_paydown_yield": 0.0010621, "total_yield": 0.05876644, "gross_margin": 0.83498633, "operating_margin": 0.45525185, "net_margin": 0.30316283, "ebitda_margin": 0.54884811, "fcf_margin": 0.22014838, "roe": 0.16199975, "roa": 0.07104035, "roic": 0.10998503, "roc_greenblatt": null, "asset_turnover": 0.23433068, "cash_conversion": 0.72617208, "accruals_ratio": 0.01301125, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.24658509, "debt_to_assets": 0.32088938, "interest_coverage": 6.05033731, "current_ratio": 0.87331314, "quick_ratio": 0.87331314, "net_debt": 31578000000, "revenue_growth_1y": -0.00993544, "revenue_growth_3y_cagr": -0.02528278, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.56453617, "eps_growth_3y_cagr": 0.05213969, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.40758642, "book_value_growth_1y": -0.02165547, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.038191, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03126889, "price_return_3m": 0.04543428, "price_return_6m": 0.06718016, "price_return_9m": 0.1145298, "price_return_12m": 0.28928262, "price_return_12m_ex1m": 0.25019054, "distance_from_52w_high": -0.09618108, "distance_from_52w_low": 0.32107836, "relative_strength": 0.27057865, "local_beta": -0.0238, "volatility_252d": 0.272544, "volatility_60d": 0.638086, "max_drawdown_12m": -0.11113657, "revenue_ttm": 25610000000, "gross_profit_ttm": 21384000000, "ebit_ttm": 11659000000, "ebitda_ttm": 14056000000, "net_income_ttm": 7764000000, "eps_diluted_ttm": 3.57239158, "operating_cash_flow_ttm": 6342000000, "capital_expenditure_ttm": -704000000, "fcf_ttm": 5638000000, "dividends_paid_ttm": -5238000000, "share_repurchases_ttm": -1173000000, "shares_issued_ttm": null, "interest_expense_ttm": 1927000000, "cash_and_equivalents": 3492000000, "total_current_assets": 12684000000, "total_current_liabilities": 14524000000, "net_ppe": null, "total_assets": 109290000000, "total_debt": 35070000000, "total_equity": 47926000000, "net_working_capital": -2123000000, "book_value_per_share": 22.05183395, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.05183395, "universe_ticker_count": 632, "sector": "Consumer Defensive", "rank_pe": 34, "rank_pb": 56, "rank_ptbv": 56, "rank_ps": 80, "rank_pcf": 74, "rank_ev_ebitda": 50, "rank_ev_ebit": 42, "rank_earnings_yield": 34, "rank_fcf_yield": 50, "rank_dividend_yield": 14, "rank_shareholder_yield": 22, "rank_total_yield": 32, "rank_roe": 32, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 7, "rank_fcf_margin": 17, "rank_piotroski": 16, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 30, "value_composite": 62, "quality_composite": 15, "momentum_composite": 24, "growth_composite": 29, "yield_composite": 16, "svqf_composite": 25, "vc1_composite": 70, "vc2_composite": 64, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 51.12, "os": 0.74, "value": 0.38, "quality": 0.85, "momentum": 0.76, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 14.3097, "earnings_yield": 0.0699, "shareholder_yield": 0.0577, "roe": 0.162, "momentum_12_1": 0.2502, "complete_fields": { "id": 7682, "ticker_id": 14296, "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": "2026-06-07T12:29:52.322722+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.12, "market_cap": 111100830782.026, "market_cap_usd": 111100830782.026, "enterprise_value": 142678830782.026, "shares_outstanding": 2173333978, "fx_rate_to_usd": null, "pe_ratio": 14.30974121, "pb_ratio": 2.31817449, "ptbv_ratio": 2.31817449, "ps_ratio": 4.3381816, "pcf_ratio": 17.51826408, "pfcf_ratio": 19.7057167, "ev_ebitda": 10.15074209, "ev_ebit": 12.23765596, "ev_sales": 5.57121557, "ev_fcf": 25.30663902, "earnings_yield": 0.06988247, "fcf_yield": 0.03951532, "dividend_yield": 0.04714636, "buyback_yield": 0.01055798, "shareholder_yield": 0.05770434, "debt_paydown_yield": 0.0010621, "total_yield": 0.05876644, "gross_margin": 0.83498633, "operating_margin": 0.45525185, "net_margin": 0.30316283, "ebitda_margin": 0.54884811, "fcf_margin": 0.22014838, "roe": 0.16199975, "roa": 0.07104035, "roic": 0.10998503, "roc_greenblatt": null, "asset_turnover": 0.23433068, "cash_conversion": 0.72617208, "accruals_ratio": 0.01301125, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.24658509, "debt_to_assets": 0.32088938, "interest_coverage": 6.05033731, "current_ratio": 0.87331314, "quick_ratio": 0.87331314, "net_debt": 31578000000, "revenue_growth_1y": -0.00993544, "revenue_growth_3y_cagr": -0.02528278, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.56453617, "eps_growth_3y_cagr": 0.05213969, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.40758642, "book_value_growth_1y": -0.02165547, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.038191, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03126889, "price_return_3m": 0.04543428, "price_return_6m": 0.06718016, "price_return_9m": 0.1145298, "price_return_12m": 0.28928262, "price_return_12m_ex1m": 0.25019054, "distance_from_52w_high": -0.09618108, "distance_from_52w_low": 0.32107836, "relative_strength": 0.27057865, "local_beta": -0.0238, "volatility_252d": 0.272544, "volatility_60d": 0.638086, "max_drawdown_12m": -0.11113657, "revenue_ttm": 25610000000, "gross_profit_ttm": 21384000000, "ebit_ttm": 11659000000, "ebitda_ttm": 14056000000, "net_income_ttm": 7764000000, "eps_diluted_ttm": 3.57239158, "operating_cash_flow_ttm": 6342000000, "capital_expenditure_ttm": -704000000, "fcf_ttm": 5638000000, "dividends_paid_ttm": -5238000000, "share_repurchases_ttm": -1173000000, "shares_issued_ttm": null, "interest_expense_ttm": 1927000000, "cash_and_equivalents": 3492000000, "total_current_assets": 12684000000, "total_current_liabilities": 14524000000, "net_ppe": null, "total_assets": 109290000000, "total_debt": 35070000000, "total_equity": 47926000000, "net_working_capital": -2123000000, "book_value_per_share": 22.05183395, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.05183395, "universe_ticker_count": 632, "sector": "Consumer Defensive", "rank_pe": 34, "rank_pb": 56, "rank_ptbv": 56, "rank_ps": 80, "rank_pcf": 74, "rank_ev_ebitda": 50, "rank_ev_ebit": 42, "rank_earnings_yield": 34, "rank_fcf_yield": 50, "rank_dividend_yield": 14, "rank_shareholder_yield": 22, "rank_total_yield": 32, "rank_roe": 32, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 7, "rank_fcf_margin": 17, "rank_piotroski": 16, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 7, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 70, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 30, "value_composite": 62, "quality_composite": 15, "momentum_composite": 24, "growth_composite": 29, "yield_composite": 16, "svqf_composite": 25, "vc1_composite": 70, "vc2_composite": 64, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+00:00", "is_restated": false, "income_statement": { "revenue": 25610000000, "cost_of_revenue": 4226000000, "gross_profit": 21384000000, "ebit": 11659000000, "ebitda": 14056000000, "pretax_income": null, "tax_provision": null, "net_income": 7764000000, "net_income_to_common": 7764000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3492000000, "total_current_assets": 12684000000, "total_assets": 109290000000, "short_term_debt": 3209000000, "long_term_debt": 31332000000, "total_debt": 35070000000, "total_liabilities": null, "total_equity": 47926000000, "shares_outstanding": 2173333978, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6342000000, "capital_expenditure": -704000000, "free_cash_flow": 5638000000, "dividends_paid": -5238000000, "share_repurchases": -1173000000, "shares_issued": null, "net_debt_issued": -118000000 }, "complete_fields": { "id": 384597, "ticker_id": 14296, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "14056000000", "netIncome": "7764000000", "grossProfit": "21384000000", "totalRevenue": "25610000000", "costOfRevenue": "4226000000", "interestExpense": "1927000000", "operatingIncome": "11659000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "133000000", "depreciationAndAmortization": "2270000000" }, "balance": { "totalDebt": "35070000000", "totalAssets": "109290000000", "longTermDebt": "31332000000", "shortTermDebt": "3209000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2173333978", "totalCurrentAssets": "12684000000", "totalShareholderEquity": "47926000000", "totalCurrentLiabilities": "14524000000", "cashAndShortTermInvestments": "3492000000" }, "cashflow": { "freeCashFlow": "5638000000", "dividendsPaid": "-5238000000", "issuanceOfDebt": "3814000000", "issuanceOfStock": null, "repaymentOfDebt": "-3932000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "6342000000", "repurchaseOfStock": "-1173000000", "capitalExpenditures": "-704000000" } }, "revenue": 25610000000, "cost_of_revenue": 4226000000, "gross_profit": 21384000000, "research_and_development": 133000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11659000000, "depreciation_amortisation": 2270000000, "ebitda": 14056000000, "interest_expense": 1927000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7764000000, "net_income_continuing_ops": null, "net_income_to_common": 7764000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3492000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12684000000, "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": 109290000000, "short_term_debt": 3209000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14524000000, "long_term_debt": 31332000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35070000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47926000000, "shares_outstanding": 2173333978, "operating_cash_flow": 6342000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -704000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5238000000, "share_repurchases": -1173000000, "shares_issued": null, "net_debt_issued": -118000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5638000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "14056000000", "netIncome": "7764000000", "grossProfit": "21384000000", "totalRevenue": "25610000000", "costOfRevenue": "4226000000", "interestExpense": "1927000000", "operatingIncome": "11659000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "133000000", "depreciationAndAmortization": "2270000000" }, "balance": { "totalDebt": "35070000000", "totalAssets": "109290000000", "longTermDebt": "31332000000", "shortTermDebt": "3209000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2173333978", "totalCurrentAssets": "12684000000", "totalShareholderEquity": "47926000000", "totalCurrentLiabilities": "14524000000", "cashAndShortTermInvestments": "3492000000" }, "cashflow": { "freeCashFlow": "5638000000", "dividendsPaid": "-5238000000", "issuanceOfDebt": "3814000000", "issuanceOfStock": null, "repaymentOfDebt": "-3932000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "6342000000", "repurchaseOfStock": "-1173000000", "capitalExpenditures": "-704000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+00:00", "is_restated": false, "income_statement": { "revenue": 25867000000, "cost_of_revenue": 4436000000, "gross_profit": 21431000000, "ebit": 10633000000, "ebitda": 8422000000, "pretax_income": null, "tax_provision": null, "net_income": 3068000000, "net_income_to_common": 3068000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2886000000, "total_current_assets": 14294000000, "total_assets": 118899000000, "short_term_debt": 4171000000, "long_term_debt": 32194000000, "total_debt": 36950000000, "total_liabilities": null, "total_equity": 49643000000, "shares_outstanding": 2202445277, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10125000000, "capital_expenditure": -608000000, "free_cash_flow": 9517000000, "dividends_paid": -5213000000, "share_repurchases": -792000000, "shares_issued": null, "net_debt_issued": -2422000000 }, "complete_fields": { "id": 384600, "ticker_id": 14296, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8422000000", "netIncome": "3068000000", "grossProfit": "21431000000", "totalRevenue": "25867000000", "costOfRevenue": "4436000000", "interestExpense": "1822000000", "operatingIncome": "10633000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "174000000", "depreciationAndAmortization": "3062000000" }, "balance": { "totalDebt": "36950000000", "totalAssets": "118899000000", "longTermDebt": "32194000000", "shortTermDebt": "4171000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2202445277", "totalCurrentAssets": "14294000000", "totalShareholderEquity": "49643000000", "totalCurrentLiabilities": "18743000000", "cashAndShortTermInvestments": "2886000000" }, "cashflow": { "freeCashFlow": "9517000000", "dividendsPaid": "-5213000000", "issuanceOfDebt": "2404000000", "issuanceOfStock": null, "repaymentOfDebt": "-4826000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "10125000000", "repurchaseOfStock": "-792000000", "capitalExpenditures": "-608000000" } }, "revenue": 25867000000, "cost_of_revenue": 4436000000, "gross_profit": 21431000000, "research_and_development": 174000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10633000000, "depreciation_amortisation": 3062000000, "ebitda": 8422000000, "interest_expense": 1822000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3068000000, "net_income_continuing_ops": null, "net_income_to_common": 3068000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2886000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14294000000, "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": 118899000000, "short_term_debt": 4171000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18743000000, "long_term_debt": 32194000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36950000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49643000000, "shares_outstanding": 2202445277, "operating_cash_flow": 10125000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -608000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5213000000, "share_repurchases": -792000000, "shares_issued": null, "net_debt_issued": -2422000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9517000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8422000000", "netIncome": "3068000000", "grossProfit": "21431000000", "totalRevenue": "25867000000", "costOfRevenue": "4436000000", "interestExpense": "1822000000", "operatingIncome": "10633000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "174000000", "depreciationAndAmortization": "3062000000" }, "balance": { "totalDebt": "36950000000", "totalAssets": "118899000000", "longTermDebt": "32194000000", "shortTermDebt": "4171000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2202445277", "totalCurrentAssets": "14294000000", "totalShareholderEquity": "49643000000", "totalCurrentLiabilities": "18743000000", "cashAndShortTermInvestments": "2886000000" }, "cashflow": { "freeCashFlow": "9517000000", "dividendsPaid": "-5213000000", "issuanceOfDebt": "2404000000", "issuanceOfStock": null, "repaymentOfDebt": "-4826000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "10125000000", "repurchaseOfStock": "-792000000", "capitalExpenditures": "-608000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+00:00", "is_restated": false, "income_statement": { "revenue": 27283000000, "cost_of_revenue": 4641000000, "gross_profit": 22642000000, "ebit": -8533000000, "ebitda": 8826000000, "pretax_income": null, "tax_provision": null, "net_income": -14367000000, "net_income_to_common": -14367000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2363000000, "total_current_assets": 14186000000, "total_assets": 118716000000, "short_term_debt": 4193000000, "long_term_debt": 35039000000, "total_debt": 39730000000, "total_liabilities": null, "total_equity": 52566000000, "shares_outstanding": 2230456075, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10714000000, "capital_expenditure": -601000000, "free_cash_flow": 10113000000, "dividends_paid": -5055000000, "share_repurchases": -110000000, "shares_issued": null, "net_debt_issued": -1635000000 }, "complete_fields": { "id": 384601, "ticker_id": 14296, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "8826000000", "netIncome": "-14367000000", "grossProfit": "22642000000", "totalRevenue": "27283000000", "costOfRevenue": "4641000000", "interestExpense": "1887000000", "operatingIncome": "-8533000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "181000000", "depreciationAndAmortization": "24000000000" }, "balance": { "totalDebt": "39730000000", "totalAssets": "118716000000", "longTermDebt": "35039000000", "shortTermDebt": "4193000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "2230456075", "totalCurrentAssets": "14186000000", "totalShareholderEquity": "52566000000", "totalCurrentLiabilities": "15673000000", "cashAndShortTermInvestments": "2363000000" }, "cashflow": { "freeCashFlow": "10113000000", "dividendsPaid": "-5055000000", "issuanceOfDebt": "5134000000", "issuanceOfStock": null, "repaymentOfDebt": "-6769000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "10714000000", "repurchaseOfStock": "-110000000", "capitalExpenditures": "-601000000" } }, "revenue": 27283000000, "cost_of_revenue": 4641000000, "gross_profit": 22642000000, "research_and_development": 181000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8533000000, "depreciation_amortisation": 24000000000, "ebitda": 8826000000, "interest_expense": 1887000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -14367000000, "net_income_continuing_ops": null, "net_income_to_common": -14367000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2363000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14186000000, "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": 118716000000, "short_term_debt": 4193000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15673000000, "long_term_debt": 35039000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 39730000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 52566000000, "shares_outstanding": 2230456075, "operating_cash_flow": 10714000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -601000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5055000000, "share_repurchases": -110000000, "shares_issued": null, "net_debt_issued": -1635000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10113000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "8826000000", "netIncome": "-14367000000", "grossProfit": "22642000000", "totalRevenue": "27283000000", "costOfRevenue": "4641000000", "interestExpense": "1887000000", "operatingIncome": "-8533000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "181000000", "depreciationAndAmortization": "24000000000" }, "balance": { "totalDebt": "39730000000", "totalAssets": "118716000000", "longTermDebt": "35039000000", "shortTermDebt": "4193000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "2230456075", "totalCurrentAssets": "14186000000", "totalShareholderEquity": "52566000000", "totalCurrentLiabilities": "15673000000", "cashAndShortTermInvestments": "2363000000" }, "cashflow": { "freeCashFlow": "10113000000", "dividendsPaid": "-5055000000", "issuanceOfDebt": "5134000000", "issuanceOfStock": null, "repaymentOfDebt": "-6769000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "10714000000", "repurchaseOfStock": "-110000000", "capitalExpenditures": "-601000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+00:00", "is_restated": false, "income_statement": { "revenue": 27655000000, "cost_of_revenue": 4554000000, "gross_profit": 23101000000, "ebit": 14279000000, "ebitda": 12292000000, "pretax_income": null, "tax_provision": null, "net_income": 6666000000, "net_income_to_common": 6666000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1711000000, "total_current_assets": 15409000000, "total_assets": 153546000000, "short_term_debt": 4271000000, "long_term_debt": 38351000000, "total_debt": 43139000000, "total_liabilities": null, "total_equity": 75368000000, "shares_outstanding": 2229946590, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10394000000, "capital_expenditure": -656000000, "free_cash_flow": 9738000000, "dividends_paid": -4915000000, "share_repurchases": -2092000000, "shares_issued": null, "net_debt_issued": 223000000 }, "complete_fields": { "id": 384602, "ticker_id": 14296, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12292000000", "netIncome": "6666000000", "grossProfit": "23101000000", "totalRevenue": "27655000000", "costOfRevenue": "4554000000", "interestExpense": "1663000000", "operatingIncome": "14279000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "138000000", "depreciationAndAmortization": "1305000000" }, "balance": { "totalDebt": "43139000000", "totalAssets": "153546000000", "longTermDebt": "38351000000", "shortTermDebt": "4271000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "2229946590", "totalCurrentAssets": "15409000000", "totalShareholderEquity": "75368000000", "totalCurrentLiabilities": "17853000000", "cashAndShortTermInvestments": "1711000000" }, "cashflow": { "freeCashFlow": "9738000000", "dividendsPaid": "-4915000000", "issuanceOfDebt": "3267000000", "issuanceOfStock": null, "repaymentOfDebt": "-3044000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "10394000000", "repurchaseOfStock": "-2092000000", "capitalExpenditures": "-656000000" } }, "revenue": 27655000000, "cost_of_revenue": 4554000000, "gross_profit": 23101000000, "research_and_development": 138000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14279000000, "depreciation_amortisation": 1305000000, "ebitda": 12292000000, "interest_expense": 1663000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 6666000000, "net_income_continuing_ops": null, "net_income_to_common": 6666000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1711000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15409000000, "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": 153546000000, "short_term_debt": 4271000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17853000000, "long_term_debt": 38351000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 43139000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 75368000000, "shares_outstanding": 2229946590, "operating_cash_flow": 10394000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -656000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -4915000000, "share_repurchases": -2092000000, "shares_issued": null, "net_debt_issued": 223000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9738000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12292000000", "netIncome": "6666000000", "grossProfit": "23101000000", "totalRevenue": "27655000000", "costOfRevenue": "4554000000", "interestExpense": "1663000000", "operatingIncome": "14279000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "138000000", "depreciationAndAmortization": "1305000000" }, "balance": { "totalDebt": "43139000000", "totalAssets": "153546000000", "longTermDebt": "38351000000", "shortTermDebt": "4271000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "2229946590", "totalCurrentAssets": "15409000000", "totalShareholderEquity": "75368000000", "totalCurrentLiabilities": "17853000000", "cashAndShortTermInvestments": "1711000000" }, "cashflow": { "freeCashFlow": "9738000000", "dividendsPaid": "-4915000000", "issuanceOfDebt": "3267000000", "issuanceOfStock": null, "repaymentOfDebt": "-3044000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "10394000000", "repurchaseOfStock": "-2092000000", "capitalExpenditures": "-656000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+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": 384603, "ticker_id": 14296, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+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": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+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": 3492000000, "total_current_assets": 12684000000, "total_assets": 109290000000, "short_term_debt": 3209000000, "long_term_debt": 31332000000, "total_debt": 35070000000, "total_liabilities": null, "total_equity": 47926000000, "shares_outstanding": 2173333978, "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": 384596, "ticker_id": 14296, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "35070000000", "totalAssets": "109290000000", "longTermDebt": "31332000000", "shortTermDebt": "3209000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2173333978", "totalCurrentAssets": "12684000000", "totalShareholderEquity": "47926000000", "totalCurrentLiabilities": "14524000000", "cashAndShortTermInvestments": "3492000000" } }, "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": 3492000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12684000000, "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": 109290000000, "short_term_debt": 3209000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14524000000, "long_term_debt": 31332000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35070000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47926000000, "shares_outstanding": 2173333978, "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": "35070000000", "totalAssets": "109290000000", "longTermDebt": "31332000000", "shortTermDebt": "3209000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "2173333978", "totalCurrentAssets": "12684000000", "totalShareholderEquity": "47926000000", "totalCurrentLiabilities": "14524000000", "cashAndShortTermInvestments": "3492000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+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": 4404000000, "total_current_assets": 13875000000, "total_assets": 110226000000, "short_term_debt": null, "long_term_debt": null, "total_debt": 35208000000, "total_liabilities": null, "total_equity": 46874000000, "shares_outstanding": 2188456844, "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": 384598, "ticker_id": 14296, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "35208000000", "totalAssets": "110226000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "2188456844", "totalCurrentAssets": "13875000000", "totalShareholderEquity": "46874000000", "totalCurrentLiabilities": "15996000000", "cashAndShortTermInvestments": "4404000000" } }, "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": 4404000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13875000000, "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": 110226000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15996000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 35208000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 46874000000, "shares_outstanding": 2188456844, "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": "35208000000", "totalAssets": "110226000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "2188456844", "totalCurrentAssets": "13875000000", "totalShareholderEquity": "46874000000", "totalCurrentLiabilities": "15996000000", "cashAndShortTermInvestments": "4404000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+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": 2886000000, "total_current_assets": 14294000000, "total_assets": 118899000000, "short_term_debt": 4171000000, "long_term_debt": 32194000000, "total_debt": 36950000000, "total_liabilities": null, "total_equity": 49643000000, "shares_outstanding": 2202445277, "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": 384599, "ticker_id": 14296, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:32.548627+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "36950000000", "totalAssets": "118899000000", "longTermDebt": "32194000000", "shortTermDebt": "4171000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2202445277", "totalCurrentAssets": "14294000000", "totalShareholderEquity": "49643000000", "totalCurrentLiabilities": "18743000000", "cashAndShortTermInvestments": "2886000000" } }, "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": 2886000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14294000000, "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": 118899000000, "short_term_debt": 4171000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18743000000, "long_term_debt": 32194000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 36950000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 49643000000, "shares_outstanding": 2202445277, "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": "36950000000", "totalAssets": "118899000000", "longTermDebt": "32194000000", "shortTermDebt": "4171000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "2202445277", "totalCurrentAssets": "14294000000", "totalShareholderEquity": "49643000000", "totalCurrentLiabilities": "18743000000", "cashAndShortTermInvestments": "2886000000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": 3, "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" ] } } }