{ "ticker": { "uuid": "c7c283ff-2c34-4ea9-b775-1ba4cd1e9c0c", "symbol": "QIA", "name": "Qiagen N.V.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/c7c283ff-2c34-4ea9-b775-1ba4cd1e9c0c/", "api_url": "https://sharemaestro.com/factors/api/tickers/c7c283ff-2c34-4ea9-b775-1ba4cd1e9c0c/" }, "ticker_metadata": { "id": 20152, "uuid": "c7c283ff-2c34-4ea9-b775-1ba4cd1e9c0c", "symbol": "QIA", "name": "Qiagen N.V.", "asset_type": "equity", "market_cap": 6526781440, "stock_exchange_id": 8, "industry": "Diagnostics & Research", "sector": "Healthcare", "description": "Qiagen N.V. provides sample to insight solutions that transform biological samples into molecular insights worldwide. The company offers sample technology consumables, such as nucleic acid stabilization and purification kits for sample materials, manual and automated processing for genotyping, gene expression, and viral and bacterial analysis, as well as silica membranes and magnetic bead technologies; secondary sample technology consumables, including kits and components for purification of nucleic acids; and instruments for nucleic acid purification, quality control, and accessories. It also provides Immune response consumables, such as interferon-gamma release assay for TB testing, and assays for post-transplant testing and viral load monitoring; oncology and sexual and reproductive health consumables, inclsuing assays for prenatal testing and detection of sexually transmitted diseases and HPV; assays for analysis of genomic variants; and sample to insight instruments, including one-step molecular analysis of hard-to-diagnose syndromes, and integrated PCR testing. The company offers research PCR consumables, such as quantitative PCR, reverse transcription, and combinations kits for analysis of gene expression, genotyping and gene regulation, and running on QIAGEN instruments and technologies; human ID/forensics assay consumables comprising short tandem repeat assays for human ID, and assays for food contamination; PCR instruments, including digital PCR and qPCR solutions; and developed and configured enzymes and PCR solutions. It offers NGS gene panels, library prep kits and components, and whole genome amplification; DNA methylation analysis; QIAGEN consumables and instruments; bioinformatics solutions; and sequence-based assays forensic genetic genealog services. it provides software-as-a-service. It serves molecular diagnostics and life sciences sectors. The company was founded in 1984 and is headquartered in Venlo, the Netherlands.", "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": "c7c283ff-2c34-4ea9-b775-1ba4cd1e9c0c", "symbol": "QIA", "name": "Qiagen N.V.", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Diagnostics & Research", "page_url": "https://sharemaestro.com/factors/ticker/c7c283ff-2c34-4ea9-b775-1ba4cd1e9c0c/", "api_url": "https://sharemaestro.com/factors/api/tickers/c7c283ff-2c34-4ea9-b775-1ba4cd1e9c0c/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.42, "value": 0.47, "quality": 0.74, "momentum": 0.15, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 31.92, "market_cap": 6583500000, "pe_ratio": 16.3701, "earnings_yield": 0.0611, "ebitda_to_ev": 0.0916, "shareholder_yield": 0.0082, "roe": 0.1207, "piotroski_f_score": 6, "momentum_12_1": -0.2887, "volatility_252d": 0.3261 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:31.382916+00:00", "batch_id": "" }, "size": { "price_close": 31.92, "market_cap": 6583500000, "market_cap_usd": 6583500000, "enterprise_value": 7583768000, "shares_outstanding": 206250000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.3701, "pb_ratio": 1.976, "ptbv_ratio": 1.976, "ps_ratio": 3.1367, "pcf_ratio": 10.7011, "pfcf_ratio": 16.301, "ev_ebitda": 10.9181, "ev_ebit": 14.8186, "ev_sales": 3.6133, "ev_fcf": 18.7777, "earnings_yield": 0.0611, "fcf_yield": 0.0533, "price_to_sales": 3.1367, "price_to_book": 1.976, "price_to_cashflow": 10.7011, "ebitda_to_ev": 0.0916, "sales_yield": 0.2768 }, "yield": { "dividend_yield": 0.0082, "buyback_yield": 0, "shareholder_yield": 0.0082, "debt_paydown_yield": 0, "total_yield": 0.0082 }, "quality": { "gross_margin": 0.6196, "operating_margin": 0.2438, "net_margin": 0.1916, "ebitda_margin": 0.3309, "fcf_margin": 0.1924, "roe": 0.1207, "roa": 0.0696, "roic": 0.0886, "roc_greenblatt": null, "asset_turnover": 0.363, "cash_conversion": 1.0042, "accruals_ratio": -0.0368, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.231, "revenue_stability_5y": 0.042, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2249, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 1.44, "debt_to_assets": 0.2848, "interest_coverage": 13.8268, "current_ratio": 3.2148, "quick_ratio": 3.2148, "net_debt": 1000268000, "local_beta": 0.5758, "volatility_252d": 0.3261, "volatility_60d": 0.7802, "max_drawdown_12m": -0.3905, "risk_adjusted_momentum": -0.8854 }, "growth": { "revenue_growth_1y": 0.0565, "revenue_growth_3y_cagr": -0.0081, "revenue_growth_5y_cagr": null, "eps_growth_1y": 4.064, "eps_growth_3y_cagr": 0.0013, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1097, "book_value_growth_1y": 0.0552, "revenue_growth": 0.0565, "earnings_growth": 4.064 }, "momentum": { "price_return_1m": 0.1353, "price_return_3m": -0.1835, "price_return_6m": -0.2042, "price_return_9m": -0.2039, "price_return_12m": -0.1925, "price_return_12m_ex1m": -0.2887, "momentum_6m": -0.2042, "momentum_12m": -0.1925, "momentum_12_1": -0.2887, "distance_from_52w_high": -0.308, "distance_from_52w_low": 0.1353, "relative_strength": -0.2112 }, "raw_ttm": { "revenue_ttm": 2098863000, "gross_profit_ttm": 1300417000, "ebit_ttm": 511773000, "ebitda_ttm": 694607000, "net_income_ttm": 402165000, "eps_diluted_ttm": 1.9499, "operating_cash_flow_ttm": 615215000, "capital_expenditure_ttm": -211343000, "fcf_ttm": 403872000, "dividends_paid_ttm": -54243000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 37013000, "cash_and_equivalents": 646289000, "total_current_assets": 1540254000, "total_current_liabilities": 479110000, "net_ppe": null, "total_assets": 5782065000, "total_debt": 1646557000, "total_equity": 3331706000, "net_working_capital": 914455000, "book_value_per_share": 16.1537, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 16.1537 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 43, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 71, "rank_pcf": 50, "rank_ev_ebitda": 53, "rank_ev_ebit": 52, "rank_earnings_yield": 43, "rank_fcf_yield": 38, "rank_dividend_yield": 59, "rank_shareholder_yield": 68, "rank_total_yield": 78, "rank_roe": 46, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 24, "rank_fcf_margin": 21, "rank_piotroski": 53, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 79 }, "composites": { "value_composite": 53, "quality_composite": 26, "momentum_composite": 85, "growth_composite": 7, "yield_composite": 75, "svqf_composite": 31, "vc1_composite": 63, "vc2_composite": 66, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 58, "quality_value_composite": 0.5897, "os_score": 0.42, "value_percentile": 0.47, "quality_percentile": 0.74, "momentum_percentile": 0.15, "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": 70, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 8061, "ticker_id": 20152, "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": "2026-06-07T12:30:31.382916+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.92, "market_cap": 6583500000, "market_cap_usd": 6583500000, "enterprise_value": 7583768000, "shares_outstanding": 206250000, "fx_rate_to_usd": null, "pe_ratio": 16.37014658, "pb_ratio": 1.97601469, "ptbv_ratio": 1.97601469, "ps_ratio": 3.1366983, "pcf_ratio": 10.701137, "pfcf_ratio": 16.30095674, "ev_ebitda": 10.91807022, "ev_ebit": 14.81861685, "ev_sales": 3.61327443, "ev_fcf": 18.77765233, "earnings_yield": 0.06108681, "fcf_yield": 0.05325479, "dividend_yield": 0.00823923, "buyback_yield": 0, "shareholder_yield": 0.00823923, "debt_paydown_yield": 0, "total_yield": 0.00823923, "gross_margin": 0.61958165, "operating_margin": 0.24383345, "net_margin": 0.19161089, "ebitda_margin": 0.33094442, "fcf_margin": 0.19242418, "roe": 0.12070843, "roa": 0.06955387, "roic": 0.08860389, "roc_greenblatt": null, "asset_turnover": 0.3629954, "cash_conversion": 1.00424453, "accruals_ratio": -0.0368467, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.44004883, "debt_to_assets": 0.28476971, "interest_coverage": 13.82684462, "current_ratio": 3.21482332, "quick_ratio": 3.21482332, "net_debt": 1000268000, "revenue_growth_1y": 0.05650804, "revenue_growth_3y_cagr": -0.00808426, "revenue_growth_5y_cagr": null, "eps_growth_1y": 4.06397052, "eps_growth_3y_cagr": 0.00131283, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.10971135, "book_value_growth_1y": 0.05516329, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.231008, "revenue_stability_5y": 0.042039, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13533701, "price_return_3m": -0.18352733, "price_return_6m": -0.20421763, "price_return_9m": -0.20392215, "price_return_12m": -0.19247382, "price_return_12m_ex1m": -0.28873438, "distance_from_52w_high": -0.3080425, "distance_from_52w_low": 0.13533701, "relative_strength": -0.21117778, "local_beta": 0.5758, "volatility_252d": 0.326113, "volatility_60d": 0.780177, "max_drawdown_12m": -0.39052679, "revenue_ttm": 2098863000, "gross_profit_ttm": 1300417000, "ebit_ttm": 511773000, "ebitda_ttm": 694607000, "net_income_ttm": 402165000, "eps_diluted_ttm": 1.94989091, "operating_cash_flow_ttm": 615215000, "capital_expenditure_ttm": -211343000, "fcf_ttm": 403872000, "dividends_paid_ttm": -54243000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 37013000, "cash_and_equivalents": 646289000, "total_current_assets": 1540254000, "total_current_liabilities": 479110000, "net_ppe": null, "total_assets": 5782065000, "total_debt": 1646557000, "total_equity": 3331706000, "net_working_capital": 914455000, "book_value_per_share": 16.15372606, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 16.15372606, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 43, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 71, "rank_pcf": 50, "rank_ev_ebitda": 53, "rank_ev_ebit": 52, "rank_earnings_yield": 43, "rank_fcf_yield": 38, "rank_dividend_yield": 59, "rank_shareholder_yield": 68, "rank_total_yield": 78, "rank_roe": 46, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 24, "rank_fcf_margin": 21, "rank_piotroski": 53, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 79, "value_composite": 53, "quality_composite": 26, "momentum_composite": 85, "growth_composite": 7, "yield_composite": 75, "svqf_composite": 31, "vc1_composite": 63, "vc2_composite": 66, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 69, "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": 31.92, "os": 0.42, "value": 0.47, "quality": 0.74, "momentum": 0.15, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 16.3701, "earnings_yield": 0.0611, "shareholder_yield": 0.0082, "roe": 0.1207, "momentum_12_1": -0.2887, "complete_fields": { "id": 8061, "ticker_id": 20152, "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": "2026-06-07T12:30:31.382916+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.92, "market_cap": 6583500000, "market_cap_usd": 6583500000, "enterprise_value": 7583768000, "shares_outstanding": 206250000, "fx_rate_to_usd": null, "pe_ratio": 16.37014658, "pb_ratio": 1.97601469, "ptbv_ratio": 1.97601469, "ps_ratio": 3.1366983, "pcf_ratio": 10.701137, "pfcf_ratio": 16.30095674, "ev_ebitda": 10.91807022, "ev_ebit": 14.81861685, "ev_sales": 3.61327443, "ev_fcf": 18.77765233, "earnings_yield": 0.06108681, "fcf_yield": 0.05325479, "dividend_yield": 0.00823923, "buyback_yield": 0, "shareholder_yield": 0.00823923, "debt_paydown_yield": 0, "total_yield": 0.00823923, "gross_margin": 0.61958165, "operating_margin": 0.24383345, "net_margin": 0.19161089, "ebitda_margin": 0.33094442, "fcf_margin": 0.19242418, "roe": 0.12070843, "roa": 0.06955387, "roic": 0.08860389, "roc_greenblatt": null, "asset_turnover": 0.3629954, "cash_conversion": 1.00424453, "accruals_ratio": -0.0368467, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 1.44004883, "debt_to_assets": 0.28476971, "interest_coverage": 13.82684462, "current_ratio": 3.21482332, "quick_ratio": 3.21482332, "net_debt": 1000268000, "revenue_growth_1y": 0.05650804, "revenue_growth_3y_cagr": -0.00808426, "revenue_growth_5y_cagr": null, "eps_growth_1y": 4.06397052, "eps_growth_3y_cagr": 0.00131283, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.10971135, "book_value_growth_1y": 0.05516329, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.231008, "revenue_stability_5y": 0.042039, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13533701, "price_return_3m": -0.18352733, "price_return_6m": -0.20421763, "price_return_9m": -0.20392215, "price_return_12m": -0.19247382, "price_return_12m_ex1m": -0.28873438, "distance_from_52w_high": -0.3080425, "distance_from_52w_low": 0.13533701, "relative_strength": -0.21117778, "local_beta": 0.5758, "volatility_252d": 0.326113, "volatility_60d": 0.780177, "max_drawdown_12m": -0.39052679, "revenue_ttm": 2098863000, "gross_profit_ttm": 1300417000, "ebit_ttm": 511773000, "ebitda_ttm": 694607000, "net_income_ttm": 402165000, "eps_diluted_ttm": 1.94989091, "operating_cash_flow_ttm": 615215000, "capital_expenditure_ttm": -211343000, "fcf_ttm": 403872000, "dividends_paid_ttm": -54243000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 37013000, "cash_and_equivalents": 646289000, "total_current_assets": 1540254000, "total_current_liabilities": 479110000, "net_ppe": null, "total_assets": 5782065000, "total_debt": 1646557000, "total_equity": 3331706000, "net_working_capital": 914455000, "book_value_per_share": 16.15372606, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 16.15372606, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 43, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 71, "rank_pcf": 50, "rank_ev_ebitda": 53, "rank_ev_ebit": 52, "rank_earnings_yield": 43, "rank_fcf_yield": 38, "rank_dividend_yield": 59, "rank_shareholder_yield": 68, "rank_total_yield": 78, "rank_roe": 46, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 24, "rank_fcf_margin": 21, "rank_piotroski": 53, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 79, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 79, "value_composite": 53, "quality_composite": 26, "momentum_composite": 85, "growth_composite": 7, "yield_composite": 75, "svqf_composite": 31, "vc1_composite": 63, "vc2_composite": 66, "vc3_composite": 68, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "income_statement": { "revenue": 2089999000, "cost_of_revenue": 790504000, "gross_profit": 1299495000, "ebit": 520310000, "ebitda": 717267000, "pretax_income": null, "tax_provision": null, "net_income": 424880000, "net_income_to_common": 424880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 839005000, "total_current_assets": 1995073000, "total_assets": 6281232000, "short_term_debt": null, "long_term_debt": 1654428000, "total_debt": 1812372000, "total_liabilities": null, "total_equity": 3778154000, "shares_outstanding": 206074698, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 654326000, "capital_expenditure": -207126000, "free_cash_flow": 447200000, "dividends_paid": -54243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 208151000 }, "complete_fields": { "id": 388962, "ticker_id": 20152, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "717267000", "netIncome": "424880000", "grossProfit": "1299495000", "totalRevenue": "2089999000", "costOfRevenue": "790504000", "interestExpense": "33256000", "operatingIncome": "520310000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "187516000", "depreciationAndAmortization": "193746000" }, "balance": { "totalDebt": "1812372000", "totalAssets": "6281232000", "longTermDebt": "1654428000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "206074698", "totalCurrentAssets": "1995073000", "totalShareholderEquity": "3778154000", "totalCurrentLiabilities": "512137000", "cashAndShortTermInvestments": "839005000" }, "cashflow": { "freeCashFlow": "447200000", "dividendsPaid": "-54243000", "issuanceOfDebt": "742318000", "issuanceOfStock": null, "repaymentOfDebt": "-534167000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "654326000", "repurchaseOfStock": null, "capitalExpenditures": "-207126000" } }, "revenue": 2089999000, "cost_of_revenue": 790504000, "gross_profit": 1299495000, "research_and_development": 187516000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 520310000, "depreciation_amortisation": 193746000, "ebitda": 717267000, "interest_expense": 33256000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 424880000, "net_income_continuing_ops": null, "net_income_to_common": 424880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 839005000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1995073000, "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": 6281232000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 512137000, "long_term_debt": 1654428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1812372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3778154000, "shares_outstanding": 206074698, "operating_cash_flow": 654326000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -207126000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -54243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 208151000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 447200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "717267000", "netIncome": "424880000", "grossProfit": "1299495000", "totalRevenue": "2089999000", "costOfRevenue": "790504000", "interestExpense": "33256000", "operatingIncome": "520310000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "187516000", "depreciationAndAmortization": "193746000" }, "balance": { "totalDebt": "1812372000", "totalAssets": "6281232000", "longTermDebt": "1654428000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "206074698", "totalCurrentAssets": "1995073000", "totalShareholderEquity": "3778154000", "totalCurrentLiabilities": "512137000", "cashAndShortTermInvestments": "839005000" }, "cashflow": { "freeCashFlow": "447200000", "dividendsPaid": "-54243000", "issuanceOfDebt": "742318000", "issuanceOfStock": null, "repaymentOfDebt": "-534167000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "654326000", "repurchaseOfStock": null, "capitalExpenditures": "-207126000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "income_statement": { "revenue": 1978214000, "cost_of_revenue": 1010864000, "gross_profit": 967350000, "ebit": 199899000, "ebitda": 368256000, "pretax_income": null, "tax_provision": null, "net_income": 83591000, "net_income_to_common": 83591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 663555000, "total_current_assets": 1959853000, "total_assets": 5689622000, "short_term_debt": 551883000, "long_term_debt": 839665000, "total_debt": 1512541000, "total_liabilities": null, "total_equity": 3567339000, "shares_outstanding": 205309513, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 673551000, "capital_expenditure": -171242000, "free_cash_flow": 502309000, "dividends_paid": 0, "share_repurchases": -292099000, "shares_issued": null, "net_debt_issued": -107325000 }, "complete_fields": { "id": 388967, "ticker_id": 20152, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "368256000", "netIncome": "83591000", "grossProfit": "967350000", "totalRevenue": "1978214000", "costOfRevenue": "1010864000", "interestExpense": "43841000", "operatingIncome": "199899000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "193494000", "depreciationAndAmortization": "203268000" }, "balance": { "totalDebt": "1512541000", "totalAssets": "5689622000", "longTermDebt": "839665000", "shortTermDebt": "551883000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "205309513", "totalCurrentAssets": "1959853000", "totalShareholderEquity": "3567339000", "totalCurrentLiabilities": "1042031000", "cashAndShortTermInvestments": "663555000" }, "cashflow": { "freeCashFlow": "502309000", "dividendsPaid": "0", "issuanceOfDebt": "494211000", "issuanceOfStock": null, "repaymentOfDebt": "-601536000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "673551000", "repurchaseOfStock": "-292099000", "capitalExpenditures": "-171242000" } }, "revenue": 1978214000, "cost_of_revenue": 1010864000, "gross_profit": 967350000, "research_and_development": 193494000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199899000, "depreciation_amortisation": 203268000, "ebitda": 368256000, "interest_expense": 43841000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 83591000, "net_income_continuing_ops": null, "net_income_to_common": 83591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 663555000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1959853000, "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": 5689622000, "short_term_debt": 551883000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1042031000, "long_term_debt": 839665000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1512541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3567339000, "shares_outstanding": 205309513, "operating_cash_flow": 673551000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -171242000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -292099000, "shares_issued": null, "net_debt_issued": -107325000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 502309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "368256000", "netIncome": "83591000", "grossProfit": "967350000", "totalRevenue": "1978214000", "costOfRevenue": "1010864000", "interestExpense": "43841000", "operatingIncome": "199899000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "193494000", "depreciationAndAmortization": "203268000" }, "balance": { "totalDebt": "1512541000", "totalAssets": "5689622000", "longTermDebt": "839665000", "shortTermDebt": "551883000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "205309513", "totalCurrentAssets": "1959853000", "totalShareholderEquity": "3567339000", "totalCurrentLiabilities": "1042031000", "cashAndShortTermInvestments": "663555000" }, "cashflow": { "freeCashFlow": "502309000", "dividendsPaid": "0", "issuanceOfDebt": "494211000", "issuanceOfStock": null, "repaymentOfDebt": "-601536000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "673551000", "repurchaseOfStock": "-292099000", "capitalExpenditures": "-171242000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "income_statement": { "revenue": 1965311000, "cost_of_revenue": 731623000, "gross_profit": 1233688000, "ebit": 445247000, "ebitda": 688555000, "pretax_income": null, "tax_provision": null, "net_income": 341303000, "net_income_to_common": 341303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 668084000, "total_current_assets": 2147560000, "total_assets": 6115190000, "short_term_debt": 587970000, "long_term_debt": 921824000, "total_debt": 1532062000, "total_liabilities": null, "total_equity": 3807764000, "shares_outstanding": 204447482, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 459455000, "capital_expenditure": -162802000, "free_cash_flow": 296653000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 163000, "net_debt_issued": -436762000 }, "complete_fields": { "id": 388969, "ticker_id": 20152, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "688555000", "netIncome": "341303000", "grossProfit": "1233688000", "totalRevenue": "1965311000", "costOfRevenue": "731623000", "interestExpense": "53410000", "operatingIncome": "445247000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "198511000", "depreciationAndAmortization": "205336000" }, "balance": { "totalDebt": "1532062000", "totalAssets": "6115190000", "longTermDebt": "921824000", "shortTermDebt": "587970000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "204447482", "totalCurrentAssets": "2147560000", "totalShareholderEquity": "3807764000", "totalCurrentLiabilities": "1079293000", "cashAndShortTermInvestments": "668084000" }, "cashflow": { "freeCashFlow": "296653000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "163000", "repaymentOfDebt": "-436762000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "459455000", "repurchaseOfStock": "0", "capitalExpenditures": "-162802000" } }, "revenue": 1965311000, "cost_of_revenue": 731623000, "gross_profit": 1233688000, "research_and_development": 198511000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 445247000, "depreciation_amortisation": 205336000, "ebitda": 688555000, "interest_expense": 53410000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 341303000, "net_income_continuing_ops": null, "net_income_to_common": 341303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 668084000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2147560000, "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": 6115190000, "short_term_debt": 587970000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1079293000, "long_term_debt": 921824000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1532062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3807764000, "shares_outstanding": 204447482, "operating_cash_flow": 459455000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -162802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 163000, "net_debt_issued": -436762000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 296653000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "688555000", "netIncome": "341303000", "grossProfit": "1233688000", "totalRevenue": "1965311000", "costOfRevenue": "731623000", "interestExpense": "53410000", "operatingIncome": "445247000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "198511000", "depreciationAndAmortization": "205336000" }, "balance": { "totalDebt": "1532062000", "totalAssets": "6115190000", "longTermDebt": "921824000", "shortTermDebt": "587970000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "204447482", "totalCurrentAssets": "2147560000", "totalShareholderEquity": "3807764000", "totalCurrentLiabilities": "1079293000", "cashAndShortTermInvestments": "668084000" }, "cashflow": { "freeCashFlow": "296653000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "163000", "repaymentOfDebt": "-436762000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "459455000", "repurchaseOfStock": "0", "capitalExpenditures": "-162802000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "income_statement": { "revenue": 2141518000, "cost_of_revenue": 756955000, "gross_profit": 1384563000, "ebit": 576228000, "ebitda": 779355000, "pretax_income": null, "tax_provision": null, "net_income": 423211000, "net_income_to_common": 423211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 730669000, "total_current_assets": 2393952000, "total_assets": 6287735000, "short_term_debt": 389552000, "long_term_debt": 1471898000, "total_debt": 1883670000, "total_liabilities": null, "total_equity": 3466611000, "shares_outstanding": 204011784, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 715264000, "capital_expenditure": -149336000, "free_cash_flow": 565928000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 121000, "net_debt_issued": -108551000 }, "complete_fields": { "id": 388970, "ticker_id": 20152, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "779355000", "netIncome": "423211000", "grossProfit": "1384563000", "totalRevenue": "2141518000", "costOfRevenue": "756955000", "interestExpense": "58357000", "operatingIncome": "576228000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "189859000", "depreciationAndAmortization": "208397000" }, "balance": { "totalDebt": "1883670000", "totalAssets": "6287735000", "longTermDebt": "1471898000", "shortTermDebt": "389552000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "204011784", "totalCurrentAssets": "2393952000", "totalShareholderEquity": "3466611000", "totalCurrentLiabilities": "974523000", "cashAndShortTermInvestments": "730669000" }, "cashflow": { "freeCashFlow": "565928000", "dividendsPaid": null, "issuanceOfDebt": "371452000", "issuanceOfStock": "121000", "repaymentOfDebt": "-480003000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "715264000", "repurchaseOfStock": "0", "capitalExpenditures": "-149336000" } }, "revenue": 2141518000, "cost_of_revenue": 756955000, "gross_profit": 1384563000, "research_and_development": 189859000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 576228000, "depreciation_amortisation": 208397000, "ebitda": 779355000, "interest_expense": 58357000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 423211000, "net_income_continuing_ops": null, "net_income_to_common": 423211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 730669000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2393952000, "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": 6287735000, "short_term_debt": 389552000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 974523000, "long_term_debt": 1471898000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1883670000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3466611000, "shares_outstanding": 204011784, "operating_cash_flow": 715264000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -149336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 121000, "net_debt_issued": -108551000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 565928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "779355000", "netIncome": "423211000", "grossProfit": "1384563000", "totalRevenue": "2141518000", "costOfRevenue": "756955000", "interestExpense": "58357000", "operatingIncome": "576228000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "189859000", "depreciationAndAmortization": "208397000" }, "balance": { "totalDebt": "1883670000", "totalAssets": "6287735000", "longTermDebt": "1471898000", "shortTermDebt": "389552000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "204011784", "totalCurrentAssets": "2393952000", "totalShareholderEquity": "3466611000", "totalCurrentLiabilities": "974523000", "cashAndShortTermInvestments": "730669000" }, "cashflow": { "freeCashFlow": "565928000", "dividendsPaid": null, "issuanceOfDebt": "371452000", "issuanceOfStock": "121000", "repaymentOfDebt": "-480003000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "715264000", "repurchaseOfStock": "0", "capitalExpenditures": "-149336000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+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": 847626000, "long_term_debt": null, "total_debt": 847626000, "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": -99987000, "shares_issued": 7919000, "net_debt_issued": null }, "complete_fields": { "id": 388971, "ticker_id": 20152, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+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": "847626000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7919000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-99987000", "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": 847626000, "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": 847626000, "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": -99987000, "shares_issued": 7919000, "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": "847626000", "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "7919000", "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": "-99987000", "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "income_statement": { "revenue": 492320000, "cost_of_revenue": 182717000, "gross_profit": 309603000, "ebit": 116626000, "ebitda": 148091000, "pretax_income": null, "tax_provision": null, "net_income": 68043000, "net_income_to_common": 68043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646289000, "total_current_assets": 1540254000, "total_assets": 5782065000, "short_term_debt": null, "long_term_debt": 1646557000, "total_debt": 1646557000, "total_liabilities": null, "total_equity": 3331706000, "shares_outstanding": 206250000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100629000, "capital_expenditure": -48481000, "free_cash_flow": 52148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388960, "ticker_id": 20152, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "148091000", "netIncome": "68043000", "grossProfit": "309603000", "totalRevenue": "492320000", "costOfRevenue": "182717000", "interestExpense": "11051000", "operatingIncome": "116626000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "48261000", "depreciationAndAmortization": "51211000" }, "balance": { "totalDebt": "1646557000", "totalAssets": "5782065000", "longTermDebt": "1646557000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "206250000", "totalCurrentAssets": "1540254000", "totalShareholderEquity": "3331706000", "totalCurrentLiabilities": "479110000", "cashAndShortTermInvestments": "646289000" }, "cashflow": { "freeCashFlow": "52148000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "100629000", "repurchaseOfStock": null, "capitalExpenditures": "-48481000" } }, "revenue": 492320000, "cost_of_revenue": 182717000, "gross_profit": 309603000, "research_and_development": 48261000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116626000, "depreciation_amortisation": 51211000, "ebitda": 148091000, "interest_expense": 11051000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 68043000, "net_income_continuing_ops": null, "net_income_to_common": 68043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 646289000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1540254000, "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": 5782065000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 479110000, "long_term_debt": 1646557000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1646557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3331706000, "shares_outstanding": 206250000, "operating_cash_flow": 100629000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -48481000, "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": 52148000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "148091000", "netIncome": "68043000", "grossProfit": "309603000", "totalRevenue": "492320000", "costOfRevenue": "182717000", "interestExpense": "11051000", "operatingIncome": "116626000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "48261000", "depreciationAndAmortization": "51211000" }, "balance": { "totalDebt": "1646557000", "totalAssets": "5782065000", "longTermDebt": "1646557000", "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "206250000", "totalCurrentAssets": "1540254000", "totalShareholderEquity": "3331706000", "totalCurrentLiabilities": "479110000", "cashAndShortTermInvestments": "646289000" }, "cashflow": { "freeCashFlow": "52148000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "100629000", "repurchaseOfStock": null, "capitalExpenditures": "-48481000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "income_statement": { "revenue": 540420000, "cost_of_revenue": 215151000, "gross_profit": 325269000, "ebit": 121880000, "ebitda": 168702000, "pretax_income": null, "tax_provision": null, "net_income": 107829000, "net_income_to_common": 107829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 839005000, "total_current_assets": 1995073000, "total_assets": 6281232000, "short_term_debt": null, "long_term_debt": 1654428000, "total_debt": 1812372000, "total_liabilities": null, "total_equity": 3778154000, "shares_outstanding": 206074698, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 188132000, "capital_expenditure": -71579000, "free_cash_flow": 116553000, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -476310000 }, "complete_fields": { "id": 388961, "ticker_id": 20152, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "168702000", "netIncome": "107829000", "grossProfit": "325269000", "totalRevenue": "540420000", "costOfRevenue": "215151000", "interestExpense": "10139000", "operatingIncome": "121880000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "47235000", "depreciationAndAmortization": "49394000" }, "balance": { "totalDebt": "1812372000", "totalAssets": "6281232000", "longTermDebt": "1654428000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "206074698", "totalCurrentAssets": "1995073000", "totalShareholderEquity": "3778154000", "totalCurrentLiabilities": "512137000", "cashAndShortTermInvestments": "839005000" }, "cashflow": { "freeCashFlow": "116553000", "dividendsPaid": "1000", "issuanceOfDebt": "-2310000", "issuanceOfStock": null, "repaymentOfDebt": "-474000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "188132000", "repurchaseOfStock": null, "capitalExpenditures": "-71579000" } }, "revenue": 540420000, "cost_of_revenue": 215151000, "gross_profit": 325269000, "research_and_development": 47235000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121880000, "depreciation_amortisation": 49394000, "ebitda": 168702000, "interest_expense": 10139000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 107829000, "net_income_continuing_ops": null, "net_income_to_common": 107829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 839005000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1995073000, "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": 6281232000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 512137000, "long_term_debt": 1654428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1812372000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3778154000, "shares_outstanding": 206074698, "operating_cash_flow": 188132000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -71579000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 1000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -476310000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 116553000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "168702000", "netIncome": "107829000", "grossProfit": "325269000", "totalRevenue": "540420000", "costOfRevenue": "215151000", "interestExpense": "10139000", "operatingIncome": "121880000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "47235000", "depreciationAndAmortization": "49394000" }, "balance": { "totalDebt": "1812372000", "totalAssets": "6281232000", "longTermDebt": "1654428000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "206074698", "totalCurrentAssets": "1995073000", "totalShareholderEquity": "3778154000", "totalCurrentLiabilities": "512137000", "cashAndShortTermInvestments": "839005000" }, "cashflow": { "freeCashFlow": "116553000", "dividendsPaid": "1000", "issuanceOfDebt": "-2310000", "issuanceOfStock": null, "repaymentOfDebt": "-474000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "188132000", "repurchaseOfStock": null, "capitalExpenditures": "-71579000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "income_statement": { "revenue": 532583000, "cost_of_revenue": 201324000, "gross_profit": 331259000, "ebit": 137293000, "ebitda": 193910000, "pretax_income": null, "tax_provision": null, "net_income": 130043000, "net_income_to_common": 130043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1355594000, "total_current_assets": 2530937000, "total_assets": 6553497000, "short_term_debt": 499600000, "long_term_debt": 1627592000, "total_debt": 2127192000, "total_liabilities": null, "total_equity": 3649415000, "shares_outstanding": 205998950, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 165019000, "capital_expenditure": -50447000, "free_cash_flow": 114572000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -60167000 }, "complete_fields": { "id": 388963, "ticker_id": 20152, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "193910000", "netIncome": "130043000", "grossProfit": "331259000", "totalRevenue": "532583000", "costOfRevenue": "201324000", "interestExpense": "8218000", "operatingIncome": "137293000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "48748000", "depreciationAndAmortization": "50966000" }, "balance": { "totalDebt": "2127192000", "totalAssets": "6553497000", "longTermDebt": "1627592000", "shortTermDebt": "499600000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "205998950", "totalCurrentAssets": "2530937000", "totalShareholderEquity": "3649415000", "totalCurrentLiabilities": "973405000", "cashAndShortTermInvestments": "1355594000" }, "cashflow": { "freeCashFlow": "114572000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-60167000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "165019000", "repurchaseOfStock": "0", "capitalExpenditures": "-50447000" } }, "revenue": 532583000, "cost_of_revenue": 201324000, "gross_profit": 331259000, "research_and_development": 48748000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137293000, "depreciation_amortisation": 50966000, "ebitda": 193910000, "interest_expense": 8218000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 130043000, "net_income_continuing_ops": null, "net_income_to_common": 130043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1355594000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2530937000, "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": 6553497000, "short_term_debt": 499600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 973405000, "long_term_debt": 1627592000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2127192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3649415000, "shares_outstanding": 205998950, "operating_cash_flow": 165019000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -50447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -60167000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 114572000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "193910000", "netIncome": "130043000", "grossProfit": "331259000", "totalRevenue": "532583000", "costOfRevenue": "201324000", "interestExpense": "8218000", "operatingIncome": "137293000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "48748000", "depreciationAndAmortization": "50966000" }, "balance": { "totalDebt": "2127192000", "totalAssets": "6553497000", "longTermDebt": "1627592000", "shortTermDebt": "499600000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "205998950", "totalCurrentAssets": "2530937000", "totalShareholderEquity": "3649415000", "totalCurrentLiabilities": "973405000", "cashAndShortTermInvestments": "1355594000" }, "cashflow": { "freeCashFlow": "114572000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": "-60167000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "165019000", "repurchaseOfStock": "0", "capitalExpenditures": "-50447000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "income_statement": { "revenue": 533540000, "cost_of_revenue": 199254000, "gross_profit": 334286000, "ebit": 135974000, "ebitda": 183904000, "pretax_income": null, "tax_provision": null, "net_income": 96250000, "net_income_to_common": 96250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733815000, "total_current_assets": 1818989000, "total_assets": 5823758000, "short_term_debt": 559187000, "long_term_debt": 884849000, "total_debt": 1444036000, "total_liabilities": null, "total_equity": 3505490000, "shares_outstanding": 205992555, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 161435000, "capital_expenditure": -40836000, "free_cash_flow": 120599000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388964, "ticker_id": 20152, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "183904000", "netIncome": "96250000", "grossProfit": "334286000", "totalRevenue": "533540000", "costOfRevenue": "199254000", "interestExpense": "7605000", "operatingIncome": "135974000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "47750000", "depreciationAndAmortization": "49478000" }, "balance": { "totalDebt": "1444036000", "totalAssets": "5823758000", "longTermDebt": "884849000", "shortTermDebt": "559187000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "205992555", "totalCurrentAssets": "1818989000", "totalShareholderEquity": "3505490000", "totalCurrentLiabilities": "1128314000", "cashAndShortTermInvestments": "733815000" }, "cashflow": { "freeCashFlow": "120599000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "161435000", "repurchaseOfStock": null, "capitalExpenditures": "-40836000" } }, "revenue": 533540000, "cost_of_revenue": 199254000, "gross_profit": 334286000, "research_and_development": 47750000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135974000, "depreciation_amortisation": 49478000, "ebitda": 183904000, "interest_expense": 7605000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 96250000, "net_income_continuing_ops": null, "net_income_to_common": 96250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 733815000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1818989000, "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": 5823758000, "short_term_debt": 559187000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1128314000, "long_term_debt": 884849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1444036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3505490000, "shares_outstanding": 205992555, "operating_cash_flow": 161435000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -40836000, "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": 120599000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "183904000", "netIncome": "96250000", "grossProfit": "334286000", "totalRevenue": "533540000", "costOfRevenue": "199254000", "interestExpense": "7605000", "operatingIncome": "135974000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "47750000", "depreciationAndAmortization": "49478000" }, "balance": { "totalDebt": "1444036000", "totalAssets": "5823758000", "longTermDebt": "884849000", "shortTermDebt": "559187000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "205992555", "totalCurrentAssets": "1818989000", "totalShareholderEquity": "3505490000", "totalCurrentLiabilities": "1128314000", "cashAndShortTermInvestments": "733815000" }, "cashflow": { "freeCashFlow": "120599000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "161435000", "repurchaseOfStock": null, "capitalExpenditures": "-40836000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "income_statement": { "revenue": 483456000, "cost_of_revenue": 174775000, "gross_profit": 308681000, "ebit": 125163000, "ebitda": 170751000, "pretax_income": null, "tax_provision": null, "net_income": 90758000, "net_income_to_common": 90758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 638756000, "total_current_assets": 1742871000, "total_assets": 5545369000, "short_term_debt": 55693000, "long_term_debt": 1352646000, "total_debt": 1408339000, "total_liabilities": null, "total_equity": 3407877000, "shares_outstanding": 205728455, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 139740000, "capital_expenditure": -44264000, "free_cash_flow": 95476000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 388965, "ticker_id": 20152, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "170751000", "netIncome": "90758000", "grossProfit": "308681000", "totalRevenue": "483456000", "costOfRevenue": "174775000", "interestExpense": "7294000", "operatingIncome": "125163000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "43783000", "depreciationAndAmortization": "43908000" }, "balance": { "totalDebt": "1408339000", "totalAssets": "5545369000", "longTermDebt": "1352646000", "shortTermDebt": "55693000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "205728455", "totalCurrentAssets": "1742871000", "totalShareholderEquity": "3407877000", "totalCurrentLiabilities": "516944000", "cashAndShortTermInvestments": "638756000" }, "cashflow": { "freeCashFlow": "95476000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "139740000", "repurchaseOfStock": null, "capitalExpenditures": "-44264000" } }, "revenue": 483456000, "cost_of_revenue": 174775000, "gross_profit": 308681000, "research_and_development": 43783000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125163000, "depreciation_amortisation": 43908000, "ebitda": 170751000, "interest_expense": 7294000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 90758000, "net_income_continuing_ops": null, "net_income_to_common": 90758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 638756000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1742871000, "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": 5545369000, "short_term_debt": 55693000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516944000, "long_term_debt": 1352646000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1408339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3407877000, "shares_outstanding": 205728455, "operating_cash_flow": 139740000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -44264000, "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": 95476000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "170751000", "netIncome": "90758000", "grossProfit": "308681000", "totalRevenue": "483456000", "costOfRevenue": "174775000", "interestExpense": "7294000", "operatingIncome": "125163000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "43783000", "depreciationAndAmortization": "43908000" }, "balance": { "totalDebt": "1408339000", "totalAssets": "5545369000", "longTermDebt": "1352646000", "shortTermDebt": "55693000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "205728455", "totalCurrentAssets": "1742871000", "totalShareholderEquity": "3407877000", "totalCurrentLiabilities": "516944000", "cashAndShortTermInvestments": "638756000" }, "cashflow": { "freeCashFlow": "95476000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "139740000", "repurchaseOfStock": null, "capitalExpenditures": "-44264000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+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": 551883000, "long_term_debt": null, "total_debt": 551883000, "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": -502141000 }, "complete_fields": { "id": 388966, "ticker_id": 20152, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "551883000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "-2141000", "issuanceOfStock": null, "repaymentOfDebt": "-500000000", "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": 551883000, "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": 551883000, "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": -502141000, "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": "551883000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "-2141000", "issuanceOfStock": null, "repaymentOfDebt": "-500000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+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": 555257000, "long_term_debt": null, "total_debt": 555257000, "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": 0, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 388968, "ticker_id": 20152, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:14:49.126418+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": "555257000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "0", "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": 555257000, "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": 555257000, "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": 0, "shares_issued": 0, "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": "555257000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }