{ "ticker": { "uuid": "dcfaaded-82d3-4d3a-8310-ecd8306b2a4e", "symbol": "SRT3", "name": "Sartorius Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/dcfaaded-82d3-4d3a-8310-ecd8306b2a4e/", "api_url": "https://sharemaestro.com/factors/api/tickers/dcfaaded-82d3-4d3a-8310-ecd8306b2a4e/" }, "ticker_metadata": { "id": 20599, "uuid": "dcfaaded-82d3-4d3a-8310-ecd8306b2a4e", "symbol": "SRT3", "name": "Sartorius Aktiengesellschaft", "asset_type": "equity", "market_cap": 16924716032, "stock_exchange_id": 8, "industry": "Medical Instruments & Supplies", "sector": "Healthcare", "description": "Sartorius Aktiengesellschaft provides bioprocess solutions, and lab products and services worldwide. The company offers analytical solutions, such as biolayer interferometry systems, high-throughput screening by cytometry systems, process analytical technology and data analytics, cell selection and retrieval, live-cell imaging and analysis systems, and surface plasmon resonance systems; cell culture solutions, including bioreactors and fermenters, cell culture reagents, supplements and matrices, nucleic acid and delivery solutions, cell culture media, and cell lines and buffers; and fluid management products. It also provides lab filtration and purification solutions, lab water purification systems, microtissue technologies, lab weighing, pipettes, tips and dispensers, microbiological testing solutions, lab data and fleet management software, and OEM solutions; and Process chromatography and filtration solutions. The company serves the life science research, biopharmaceutical manufacturing, cell and gene therapy, and applied industries. The company was founded in 1870 and is headquartered in G\u00f6ttingen, Germany.", "currency": "EUR", "is_active": true }, "exchange_metadata": { "id": 8, "name": "XETRA", "symbol": "GER", "country_code": "DE", "currency": "EUR", "benchmark": "^GDAXI", "data_symbol": "GER", "ticker_suffix": ".DE", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "dcfaaded-82d3-4d3a-8310-ecd8306b2a4e", "symbol": "SRT3", "name": "Sartorius Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Healthcare", "industry": "Medical Instruments & Supplies", "page_url": "https://sharemaestro.com/factors/ticker/dcfaaded-82d3-4d3a-8310-ecd8306b2a4e/", "api_url": "https://sharemaestro.com/factors/api/tickers/dcfaaded-82d3-4d3a-8310-ecd8306b2a4e/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.18, "value": 0.06, "quality": 0.67, "momentum": 0.65, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 236.7, "market_cap": 16344676835.84, "pe_ratio": 105.5176, "earnings_yield": 0.0095, "ebitda_to_ev": 0.0464, "shareholder_yield": 0.0015, "roe": 0.0568, "piotroski_f_score": 7, "momentum_12_1": 0.0591, "volatility_252d": 0.4238 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:36.484090+00:00", "batch_id": "" }, "size": { "price_close": 236.7, "market_cap": 16344676835.8431, "market_cap_usd": 16344676835.8431, "enterprise_value": 20071776835.8431, "shares_outstanding": 69052290, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 105.5176, "pb_ratio": 5.9945, "ptbv_ratio": 5.9945, "ps_ratio": 4.6196, "pcf_ratio": 19.5277, "pfcf_ratio": 41.3685, "ev_ebitda": 21.5501, "ev_ebit": 35.2631, "ev_sales": 5.673, "ev_fcf": 50.8018, "earnings_yield": 0.0095, "fcf_yield": 0.0197, "price_to_sales": 4.6196, "price_to_book": 5.9945, "price_to_cashflow": 19.5277, "ebitda_to_ev": 0.0464, "sales_yield": 0.1763 }, "yield": { "dividend_yield": 0.0015, "buyback_yield": 0, "shareholder_yield": 0.0015, "debt_paydown_yield": 0.0208, "total_yield": 0.0223 }, "quality": { "gross_margin": 0.4626, "operating_margin": 0.1609, "net_margin": 0.0438, "ebitda_margin": 0.2632, "fcf_margin": 0.1117, "roe": 0.0568, "roa": 0.0157, "roic": 0.0661, "roc_greenblatt": null, "asset_turnover": 0.3584, "cash_conversion": 2.5507, "accruals_ratio": -0.0691, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.419, "revenue_stability_5y": 0.1035, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1658, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.0016, "debt_to_assets": 0.4357, "interest_coverage": 3.2656, "current_ratio": 0.9102, "quick_ratio": 0.9102, "net_debt": 3727100000, "local_beta": 1.6163, "volatility_252d": 0.4238, "volatility_60d": 1.0023, "max_drawdown_12m": -0.2101, "risk_adjusted_momentum": 0.1395 }, "growth": { "revenue_growth_1y": 0.0466, "revenue_growth_3y_cagr": -0.0537, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.8437, "eps_growth_3y_cagr": -0.3887, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3023, "book_value_growth_1y": -0.0212, "revenue_growth": 0.0466, "earnings_growth": 0.8437 }, "momentum": { "price_return_1m": 0.0913, "price_return_3m": 0.0935, "price_return_6m": -0.0634, "price_return_9m": 0.2294, "price_return_12m": 0.1558, "price_return_12m_ex1m": 0.0591, "momentum_6m": -0.0634, "momentum_12m": 0.1558, "momentum_12_1": 0.0591, "distance_from_52w_high": -0.0875, "distance_from_52w_low": 0.3122, "relative_strength": 0.1371 }, "raw_ttm": { "revenue_ttm": 3538100000, "gross_profit_ttm": 1636700000, "ebit_ttm": 569200000, "ebitda_ttm": 931400000, "net_income_ttm": 154900000, "eps_diluted_ttm": 2.2432, "operating_cash_flow_ttm": 837000000, "capital_expenditure_ttm": -441900000, "fcf_ttm": 395100000, "dividends_paid_ttm": -25000000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 174300000, "cash_and_equivalents": 573800000, "total_current_assets": 1923400000, "total_current_liabilities": 2113200000, "net_ppe": null, "total_assets": 9872100000, "total_debt": 4300900000, "total_equity": 2726600000, "net_working_capital": 164100000, "book_value_per_share": 39.486, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 39.486 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 96, "rank_pb": 81, "rank_ptbv": 81, "rank_ps": 82, "rank_pcf": 77, "rank_ev_ebitda": 83, "rank_ev_ebit": 89, "rank_earnings_yield": 96, "rank_fcf_yield": 69, "rank_dividend_yield": 69, "rank_shareholder_yield": 76, "rank_total_yield": 64, "rank_roe": 69, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 45, "rank_fcf_margin": 37, "rank_piotroski": 29, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 41 }, "composites": { "value_composite": 94, "quality_composite": 33, "momentum_composite": 35, "growth_composite": 16, "yield_composite": 76, "svqf_composite": 97, "vc1_composite": 93, "vc2_composite": 94, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 82, "quality_value_composite": 0.2005, "os_score": 0.18, "value_percentile": 0.06, "quality_percentile": 0.67, "momentum_percentile": 0.65, "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": 74, "small_cap_core_rank": 96, "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": 8114, "ticker_id": 20599, "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": "2026-06-07T12:30:36.484090+00:00", "batch_id": "", "os_score_delta": null, "price_close": 236.7, "market_cap": 16344676835.8431, "market_cap_usd": 16344676835.8431, "enterprise_value": 20071776835.8431, "shares_outstanding": 69052290, "fx_rate_to_usd": null, "pe_ratio": 105.51760385, "pb_ratio": 5.99452682, "ptbv_ratio": 5.99452682, "ps_ratio": 4.61961981, "pcf_ratio": 19.52769037, "pfcf_ratio": 41.36845567, "ev_ebitda": 21.5501147, "ev_ebit": 35.26313569, "ev_sales": 5.67303831, "ev_fcf": 50.80176369, "earnings_yield": 0.00947709, "fcf_yield": 0.01968436, "dividend_yield": 0.00152955, "buyback_yield": 0, "shareholder_yield": 0.00152955, "debt_paydown_yield": 0.02078353, "total_yield": 0.02231307, "gross_margin": 0.46259292, "operating_margin": 0.16087731, "net_margin": 0.04378056, "ebitda_margin": 0.26324864, "fcf_margin": 0.11167011, "roe": 0.05681068, "roa": 0.01569068, "roic": 0.0661481, "roc_greenblatt": null, "asset_turnover": 0.35839386, "cash_conversion": 2.55067786, "accruals_ratio": -0.06909371, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.00161048, "debt_to_assets": 0.43566212, "interest_coverage": 3.26563396, "current_ratio": 0.91018361, "quick_ratio": 0.91018361, "net_debt": 3727100000, "revenue_growth_1y": 0.04655841, "revenue_growth_3y_cagr": -0.05365765, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.84367124, "eps_growth_3y_cagr": -0.38870259, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.30231326, "book_value_growth_1y": -0.02117783, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.419033, "revenue_stability_5y": 0.103535, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09128632, "price_return_3m": 0.09353405, "price_return_6m": -0.06342432, "price_return_9m": 0.22937679, "price_return_12m": 0.15579364, "price_return_12m_ex1m": 0.05911126, "distance_from_52w_high": -0.08753131, "distance_from_52w_low": 0.31224089, "relative_strength": 0.13708967, "local_beta": 1.6163, "volatility_252d": 0.423834, "volatility_60d": 1.002301, "max_drawdown_12m": -0.21011901, "revenue_ttm": 3538100000, "gross_profit_ttm": 1636700000, "ebit_ttm": 569200000, "ebitda_ttm": 931400000, "net_income_ttm": 154900000, "eps_diluted_ttm": 2.24322756, "operating_cash_flow_ttm": 837000000, "capital_expenditure_ttm": -441900000, "fcf_ttm": 395100000, "dividends_paid_ttm": -25000000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 174300000, "cash_and_equivalents": 573800000, "total_current_assets": 1923400000, "total_current_liabilities": 2113200000, "net_ppe": null, "total_assets": 9872100000, "total_debt": 4300900000, "total_equity": 2726600000, "net_working_capital": 164100000, "book_value_per_share": 39.48601849, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 39.48601849, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 96, "rank_pb": 81, "rank_ptbv": 81, "rank_ps": 82, "rank_pcf": 77, "rank_ev_ebitda": 83, "rank_ev_ebit": 89, "rank_earnings_yield": 96, "rank_fcf_yield": 69, "rank_dividend_yield": 69, "rank_shareholder_yield": 76, "rank_total_yield": 64, "rank_roe": 69, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 45, "rank_fcf_margin": 37, "rank_piotroski": 29, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 41, "value_composite": 94, "quality_composite": 33, "momentum_composite": 35, "growth_composite": 16, "yield_composite": 76, "svqf_composite": 97, "vc1_composite": 93, "vc2_composite": 94, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 96, "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": 236.7, "os": 0.18, "value": 0.06, "quality": 0.67, "momentum": 0.65, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 105.5176, "earnings_yield": 0.0095, "shareholder_yield": 0.0015, "roe": 0.0568, "momentum_12_1": 0.0591, "complete_fields": { "id": 8114, "ticker_id": 20599, "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": "2026-06-07T12:30:36.484090+00:00", "batch_id": "", "os_score_delta": null, "price_close": 236.7, "market_cap": 16344676835.8431, "market_cap_usd": 16344676835.8431, "enterprise_value": 20071776835.8431, "shares_outstanding": 69052290, "fx_rate_to_usd": null, "pe_ratio": 105.51760385, "pb_ratio": 5.99452682, "ptbv_ratio": 5.99452682, "ps_ratio": 4.61961981, "pcf_ratio": 19.52769037, "pfcf_ratio": 41.36845567, "ev_ebitda": 21.5501147, "ev_ebit": 35.26313569, "ev_sales": 5.67303831, "ev_fcf": 50.80176369, "earnings_yield": 0.00947709, "fcf_yield": 0.01968436, "dividend_yield": 0.00152955, "buyback_yield": 0, "shareholder_yield": 0.00152955, "debt_paydown_yield": 0.02078353, "total_yield": 0.02231307, "gross_margin": 0.46259292, "operating_margin": 0.16087731, "net_margin": 0.04378056, "ebitda_margin": 0.26324864, "fcf_margin": 0.11167011, "roe": 0.05681068, "roa": 0.01569068, "roic": 0.0661481, "roc_greenblatt": null, "asset_turnover": 0.35839386, "cash_conversion": 2.55067786, "accruals_ratio": -0.06909371, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.00161048, "debt_to_assets": 0.43566212, "interest_coverage": 3.26563396, "current_ratio": 0.91018361, "quick_ratio": 0.91018361, "net_debt": 3727100000, "revenue_growth_1y": 0.04655841, "revenue_growth_3y_cagr": -0.05365765, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.84367124, "eps_growth_3y_cagr": -0.38870259, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.30231326, "book_value_growth_1y": -0.02117783, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.419033, "revenue_stability_5y": 0.103535, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09128632, "price_return_3m": 0.09353405, "price_return_6m": -0.06342432, "price_return_9m": 0.22937679, "price_return_12m": 0.15579364, "price_return_12m_ex1m": 0.05911126, "distance_from_52w_high": -0.08753131, "distance_from_52w_low": 0.31224089, "relative_strength": 0.13708967, "local_beta": 1.6163, "volatility_252d": 0.423834, "volatility_60d": 1.002301, "max_drawdown_12m": -0.21011901, "revenue_ttm": 3538100000, "gross_profit_ttm": 1636700000, "ebit_ttm": 569200000, "ebitda_ttm": 931400000, "net_income_ttm": 154900000, "eps_diluted_ttm": 2.24322756, "operating_cash_flow_ttm": 837000000, "capital_expenditure_ttm": -441900000, "fcf_ttm": 395100000, "dividends_paid_ttm": -25000000, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 174300000, "cash_and_equivalents": 573800000, "total_current_assets": 1923400000, "total_current_liabilities": 2113200000, "net_ppe": null, "total_assets": 9872100000, "total_debt": 4300900000, "total_equity": 2726600000, "net_working_capital": 164100000, "book_value_per_share": 39.48601849, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 39.48601849, "universe_ticker_count": 632, "sector": "Healthcare", "rank_pe": 96, "rank_pb": 81, "rank_ptbv": 81, "rank_ps": 82, "rank_pcf": 77, "rank_ev_ebitda": 83, "rank_ev_ebit": 89, "rank_earnings_yield": 96, "rank_fcf_yield": 69, "rank_dividend_yield": 69, "rank_shareholder_yield": 76, "rank_total_yield": 64, "rank_roe": 69, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 45, "rank_fcf_margin": 37, "rank_piotroski": 29, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 41, "value_composite": 94, "quality_composite": 33, "momentum_composite": 35, "growth_composite": 16, "yield_composite": 76, "svqf_composite": 97, "vc1_composite": 93, "vc2_composite": 94, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 96, "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": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "income_statement": { "revenue": 3538100000, "cost_of_revenue": 1901300000, "gross_profit": 1636700000, "ebit": 569200000, "ebitda": 931400000, "pretax_income": null, "tax_provision": null, "net_income": 154900000, "net_income_to_common": 154900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541400000, "total_current_assets": 1766200000, "total_assets": 9717200000, "short_term_debt": 891000000, "long_term_debt": 3184300000, "total_debt": 4282500000, "total_liabilities": null, "total_equity": 2706800000, "shares_outstanding": 69052290, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 837000000, "capital_expenditure": -441900000, "free_cash_flow": 395100000, "dividends_paid": -25000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -339700000 }, "complete_fields": { "id": 389659, "ticker_id": 20599, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "931400000", "netIncome": "154900000", "grossProfit": "1636700000", "totalRevenue": "3538100000", "costOfRevenue": "1901300000", "interestExpense": "174300000", "operatingIncome": "569200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "174000000", "depreciationAndAmortization": "420100000" }, "balance": { "totalDebt": "4282500000", "totalAssets": "9717200000", "longTermDebt": "3184300000", "shortTermDebt": "891000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "69052290", "totalCurrentAssets": "1766200000", "totalShareholderEquity": "2706800000", "totalCurrentLiabilities": "1967400000", "cashAndShortTermInvestments": "541400000" }, "cashflow": { "freeCashFlow": "395100000", "dividendsPaid": "-25000000", "issuanceOfDebt": "8700000", "issuanceOfStock": "0", "repaymentOfDebt": "-348400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "837000000", "repurchaseOfStock": null, "capitalExpenditures": "-441900000" } }, "revenue": 3538100000, "cost_of_revenue": 1901300000, "gross_profit": 1636700000, "research_and_development": 174000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 569200000, "depreciation_amortisation": 420100000, "ebitda": 931400000, "interest_expense": 174300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 154900000, "net_income_continuing_ops": null, "net_income_to_common": 154900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 541400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1766200000, "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": 9717200000, "short_term_debt": 891000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1967400000, "long_term_debt": 3184300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4282500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2706800000, "shares_outstanding": 69052290, "operating_cash_flow": 837000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -441900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -25000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -339700000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 395100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "931400000", "netIncome": "154900000", "grossProfit": "1636700000", "totalRevenue": "3538100000", "costOfRevenue": "1901300000", "interestExpense": "174300000", "operatingIncome": "569200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "174000000", "depreciationAndAmortization": "420100000" }, "balance": { "totalDebt": "4282500000", "totalAssets": "9717200000", "longTermDebt": "3184300000", "shortTermDebt": "891000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "69052290", "totalCurrentAssets": "1766200000", "totalShareholderEquity": "2706800000", "totalCurrentLiabilities": "1967400000", "cashAndShortTermInvestments": "541400000" }, "cashflow": { "freeCashFlow": "395100000", "dividendsPaid": "-25000000", "issuanceOfDebt": "8700000", "issuanceOfStock": "0", "repaymentOfDebt": "-348400000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "837000000", "repurchaseOfStock": null, "capitalExpenditures": "-441900000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "income_statement": { "revenue": 3380700000, "cost_of_revenue": 1856300000, "gross_profit": 1524400000, "ebit": 437200000, "ebitda": 786800000, "pretax_income": null, "tax_provision": null, "net_income": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 813400000, "total_current_assets": 2113700000, "total_assets": 10103000000, "short_term_debt": 356500000, "long_term_debt": 4022100000, "total_debt": 4559800000, "total_liabilities": null, "total_equity": 2764800000, "shares_outstanding": 69038196, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 976200000, "capital_expenditure": -409900000, "free_cash_flow": 566300000, "dividends_paid": -25000000, "share_repurchases": null, "shares_issued": 198300000, "net_debt_issued": -835000000 }, "complete_fields": { "id": 389664, "ticker_id": 20599, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "786800000", "netIncome": "84000000", "grossProfit": "1524400000", "totalRevenue": "3380700000", "costOfRevenue": "1856300000", "interestExpense": "184100000", "operatingIncome": "437200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "196800000", "depreciationAndAmortization": "415900000" }, "balance": { "totalDebt": "4559800000", "totalAssets": "10103000000", "longTermDebt": "4022100000", "shortTermDebt": "356500000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "69038196", "totalCurrentAssets": "2113700000", "totalShareholderEquity": "2764800000", "totalCurrentLiabilities": "1444600000", "cashAndShortTermInvestments": "813400000" }, "cashflow": { "freeCashFlow": "566300000", "dividendsPaid": "-25000000", "issuanceOfDebt": "12600000", "issuanceOfStock": "198300000", "repaymentOfDebt": "-847600000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "976200000", "repurchaseOfStock": null, "capitalExpenditures": "-409900000" } }, "revenue": 3380700000, "cost_of_revenue": 1856300000, "gross_profit": 1524400000, "research_and_development": 196800000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 437200000, "depreciation_amortisation": 415900000, "ebitda": 786800000, "interest_expense": 184100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 84000000, "net_income_continuing_ops": null, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 813400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2113700000, "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": 10103000000, "short_term_debt": 356500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1444600000, "long_term_debt": 4022100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4559800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2764800000, "shares_outstanding": 69038196, "operating_cash_flow": 976200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -409900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -25000000, "share_repurchases": null, "shares_issued": 198300000, "net_debt_issued": -835000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 566300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "786800000", "netIncome": "84000000", "grossProfit": "1524400000", "totalRevenue": "3380700000", "costOfRevenue": "1856300000", "interestExpense": "184100000", "operatingIncome": "437200000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "196800000", "depreciationAndAmortization": "415900000" }, "balance": { "totalDebt": "4559800000", "totalAssets": "10103000000", "longTermDebt": "4022100000", "shortTermDebt": "356500000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "69038196", "totalCurrentAssets": "2113700000", "totalShareholderEquity": "2764800000", "totalCurrentLiabilities": "1444600000", "cashAndShortTermInvestments": "813400000" }, "cashflow": { "freeCashFlow": "566300000", "dividendsPaid": "-25000000", "issuanceOfDebt": "12600000", "issuanceOfStock": "198300000", "repaymentOfDebt": "-847600000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "976200000", "repurchaseOfStock": null, "capitalExpenditures": "-409900000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "income_statement": { "revenue": 3395700000, "cost_of_revenue": 1828100000, "gross_profit": 1567600000, "ebit": 543900000, "ebitda": 873200000, "pretax_income": null, "tax_provision": null, "net_income": 205600000, "net_income_to_common": 205600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 379200000, "total_current_assets": 1956900000, "total_assets": 9745500000, "short_term_debt": 254800000, "long_term_debt": 4909300000, "total_debt": 5311300000, "total_liabilities": null, "total_equity": 2067800000, "shares_outstanding": 68415862, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 853600000, "capital_expenditure": -559700000, "free_cash_flow": 293900000, "dividends_paid": -48900000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2494100000 }, "complete_fields": { "id": 389666, "ticker_id": 20599, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "873200000", "netIncome": "205600000", "grossProfit": "1567600000", "totalRevenue": "3395700000", "costOfRevenue": "1828100000", "interestExpense": "144900000", "operatingIncome": "543900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "170800000", "depreciationAndAmortization": "341600000" }, "balance": { "totalDebt": "5311300000", "totalAssets": "9745500000", "longTermDebt": "4909300000", "shortTermDebt": "254800000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "68415862", "totalCurrentAssets": "1956900000", "totalShareholderEquity": "2067800000", "totalCurrentLiabilities": "1330000000", "cashAndShortTermInvestments": "379200000" }, "cashflow": { "freeCashFlow": "293900000", "dividendsPaid": "-48900000", "issuanceOfDebt": "6058700000", "issuanceOfStock": "0", "repaymentOfDebt": "-3564600000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "853600000", "repurchaseOfStock": null, "capitalExpenditures": "-559700000" } }, "revenue": 3395700000, "cost_of_revenue": 1828100000, "gross_profit": 1567600000, "research_and_development": 170800000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 543900000, "depreciation_amortisation": 341600000, "ebitda": 873200000, "interest_expense": 144900000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 205600000, "net_income_continuing_ops": null, "net_income_to_common": 205600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 379200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1956900000, "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": 9745500000, "short_term_debt": 254800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1330000000, "long_term_debt": 4909300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5311300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2067800000, "shares_outstanding": 68415862, "operating_cash_flow": 853600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -559700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -48900000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 2494100000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 293900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "873200000", "netIncome": "205600000", "grossProfit": "1567600000", "totalRevenue": "3395700000", "costOfRevenue": "1828100000", "interestExpense": "144900000", "operatingIncome": "543900000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "170800000", "depreciationAndAmortization": "341600000" }, "balance": { "totalDebt": "5311300000", "totalAssets": "9745500000", "longTermDebt": "4909300000", "shortTermDebt": "254800000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "68415862", "totalCurrentAssets": "1956900000", "totalShareholderEquity": "2067800000", "totalCurrentLiabilities": "1330000000", "cashAndShortTermInvestments": "379200000" }, "cashflow": { "freeCashFlow": "293900000", "dividendsPaid": "-48900000", "issuanceOfDebt": "6058700000", "issuanceOfStock": "0", "repaymentOfDebt": "-3564600000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "853600000", "repurchaseOfStock": null, "capitalExpenditures": "-559700000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "income_statement": { "revenue": 4174700000, "cost_of_revenue": 1996600000, "gross_profit": 2178100000, "ebit": 1139300000, "ebitda": 1504000000, "pretax_income": null, "tax_provision": null, "net_income": 678100000, "net_income_to_common": 678100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165900000, "total_current_assets": 2023300000, "total_assets": 6977700000, "short_term_debt": 523800000, "long_term_debt": 1873800000, "total_debt": 2541200000, "total_liabilities": null, "total_equity": 1989800000, "shares_outstanding": 68415862, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 734200000, "capital_expenditure": -522600000, "free_cash_flow": 211600000, "dividends_paid": -42800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 404800000 }, "complete_fields": { "id": 389667, "ticker_id": 20599, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1504000000", "netIncome": "678100000", "grossProfit": "2178100000", "totalRevenue": "4174700000", "costOfRevenue": "1996600000", "interestExpense": "35200000", "operatingIncome": "1139300000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "179200000", "depreciationAndAmortization": "287100000" }, "balance": { "totalDebt": "2541200000", "totalAssets": "6977700000", "longTermDebt": "1873800000", "shortTermDebt": "523800000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "68415862", "totalCurrentAssets": "2023300000", "totalShareholderEquity": "1989800000", "totalCurrentLiabilities": "1803300000", "cashAndShortTermInvestments": "165900000" }, "cashflow": { "freeCashFlow": "211600000", "dividendsPaid": "-42800000", "issuanceOfDebt": "1648100000", "issuanceOfStock": null, "repaymentOfDebt": "-1243300000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "734200000", "repurchaseOfStock": null, "capitalExpenditures": "-522600000" } }, "revenue": 4174700000, "cost_of_revenue": 1996600000, "gross_profit": 2178100000, "research_and_development": 179200000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1139300000, "depreciation_amortisation": 287100000, "ebitda": 1504000000, "interest_expense": 35200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 678100000, "net_income_continuing_ops": null, "net_income_to_common": 678100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2023300000, "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": 6977700000, "short_term_debt": 523800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1803300000, "long_term_debt": 1873800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2541200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1989800000, "shares_outstanding": 68415862, "operating_cash_flow": 734200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -522600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -42800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 404800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 211600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1504000000", "netIncome": "678100000", "grossProfit": "2178100000", "totalRevenue": "4174700000", "costOfRevenue": "1996600000", "interestExpense": "35200000", "operatingIncome": "1139300000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "179200000", "depreciationAndAmortization": "287100000" }, "balance": { "totalDebt": "2541200000", "totalAssets": "6977700000", "longTermDebt": "1873800000", "shortTermDebt": "523800000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "68415862", "totalCurrentAssets": "2023300000", "totalShareholderEquity": "1989800000", "totalCurrentLiabilities": "1803300000", "cashAndShortTermInvestments": "165900000" }, "cashflow": { "freeCashFlow": "211600000", "dividendsPaid": "-42800000", "issuanceOfDebt": "1648100000", "issuanceOfStock": null, "repaymentOfDebt": "-1243300000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "734200000", "repurchaseOfStock": null, "capitalExpenditures": "-522600000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+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": 389668, "ticker_id": 20599, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "income_statement": { "revenue": 899100000, "cost_of_revenue": 484600000, "gross_profit": 414500000, "ebit": 153800000, "ebitda": 280600000, "pretax_income": null, "tax_provision": null, "net_income": 56200000, "net_income_to_common": 56200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573800000, "total_current_assets": 1923400000, "total_assets": 9872100000, "short_term_debt": 927700000, "long_term_debt": 3168800000, "total_debt": 4300900000, "total_liabilities": null, "total_equity": 2726600000, "shares_outstanding": 69052290, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 188900000, "capital_expenditure": -77700000, "free_cash_flow": 111200000, "dividends_paid": -50800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13800000 }, "complete_fields": { "id": 389657, "ticker_id": 20599, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "280600000", "netIncome": "56200000", "grossProfit": "414500000", "totalRevenue": "899100000", "costOfRevenue": "484600000", "interestExpense": "63000000", "operatingIncome": "153800000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "49100000", "depreciationAndAmortization": "106600000" }, "balance": { "totalDebt": "4300900000", "totalAssets": "9872100000", "longTermDebt": "3168800000", "shortTermDebt": "927700000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "69052290", "totalCurrentAssets": "1923400000", "totalShareholderEquity": "2726600000", "totalCurrentLiabilities": "2113200000", "cashAndShortTermInvestments": "573800000" }, "cashflow": { "freeCashFlow": "111200000", "dividendsPaid": "-50800000", "issuanceOfDebt": "2000000", "issuanceOfStock": null, "repaymentOfDebt": "-15800000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "188900000", "repurchaseOfStock": null, "capitalExpenditures": "-77700000" } }, "revenue": 899100000, "cost_of_revenue": 484600000, "gross_profit": 414500000, "research_and_development": 49100000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153800000, "depreciation_amortisation": 106600000, "ebitda": 280600000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 56200000, "net_income_continuing_ops": null, "net_income_to_common": 56200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 573800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1923400000, "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": 9872100000, "short_term_debt": 927700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2113200000, "long_term_debt": 3168800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4300900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2726600000, "shares_outstanding": 69052290, "operating_cash_flow": 188900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -77700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -50800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -13800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 111200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "280600000", "netIncome": "56200000", "grossProfit": "414500000", "totalRevenue": "899100000", "costOfRevenue": "484600000", "interestExpense": "63000000", "operatingIncome": "153800000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "49100000", "depreciationAndAmortization": "106600000" }, "balance": { "totalDebt": "4300900000", "totalAssets": "9872100000", "longTermDebt": "3168800000", "shortTermDebt": "927700000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "69052290", "totalCurrentAssets": "1923400000", "totalShareholderEquity": "2726600000", "totalCurrentLiabilities": "2113200000", "cashAndShortTermInvestments": "573800000" }, "cashflow": { "freeCashFlow": "111200000", "dividendsPaid": "-50800000", "issuanceOfDebt": "2000000", "issuanceOfStock": null, "repaymentOfDebt": "-15800000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "188900000", "repurchaseOfStock": null, "capitalExpenditures": "-77700000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "income_statement": { "revenue": 927600000, "cost_of_revenue": 531200000, "gross_profit": 396200000, "ebit": 170200000, "ebitda": 177100000, "pretax_income": null, "tax_provision": null, "net_income": 93200000, "net_income_to_common": 93200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541400000, "total_current_assets": 1766200000, "total_assets": 9717200000, "short_term_debt": 891000000, "long_term_debt": 3184300000, "total_debt": 4282500000, "total_liabilities": null, "total_equity": 2706800000, "shares_outstanding": 69052290, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 326000000, "capital_expenditure": -136900000, "free_cash_flow": 189100000, "dividends_paid": -100000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24500000 }, "complete_fields": { "id": 389658, "ticker_id": 20599, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "177100000", "netIncome": "93200000", "grossProfit": "396200000", "totalRevenue": "927600000", "costOfRevenue": "531200000", "interestExpense": "-15100000", "operatingIncome": "170200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "42200000", "depreciationAndAmortization": "110500000" }, "balance": { "totalDebt": "4282500000", "totalAssets": "9717200000", "longTermDebt": "3184300000", "shortTermDebt": "891000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "69052290", "totalCurrentAssets": "1766200000", "totalShareholderEquity": "2706800000", "totalCurrentLiabilities": "1967400000", "cashAndShortTermInvestments": "541400000" }, "cashflow": { "freeCashFlow": "189100000", "dividendsPaid": "-100000", "issuanceOfDebt": "8700000", "issuanceOfStock": "0", "repaymentOfDebt": "-33200000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "326000000", "repurchaseOfStock": null, "capitalExpenditures": "-136900000" } }, "revenue": 927600000, "cost_of_revenue": 531200000, "gross_profit": 396200000, "research_and_development": 42200000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170200000, "depreciation_amortisation": 110500000, "ebitda": 177100000, "interest_expense": -15100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 93200000, "net_income_continuing_ops": null, "net_income_to_common": 93200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 541400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1766200000, "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": 9717200000, "short_term_debt": 891000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1967400000, "long_term_debt": 3184300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4282500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2706800000, "shares_outstanding": 69052290, "operating_cash_flow": 326000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -136900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -100000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -24500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 189100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "177100000", "netIncome": "93200000", "grossProfit": "396200000", "totalRevenue": "927600000", "costOfRevenue": "531200000", "interestExpense": "-15100000", "operatingIncome": "170200000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "42200000", "depreciationAndAmortization": "110500000" }, "balance": { "totalDebt": "4282500000", "totalAssets": "9717200000", "longTermDebt": "3184300000", "shortTermDebt": "891000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "69052290", "totalCurrentAssets": "1766200000", "totalShareholderEquity": "2706800000", "totalCurrentLiabilities": "1967400000", "cashAndShortTermInvestments": "541400000" }, "cashflow": { "freeCashFlow": "189100000", "dividendsPaid": "-100000", "issuanceOfDebt": "8700000", "issuanceOfStock": "0", "repaymentOfDebt": "-33200000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "326000000", "repurchaseOfStock": null, "capitalExpenditures": "-136900000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+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": 69052290, "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": 389660, "ticker_id": 20599, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "69052290", "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": 69052290, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "69052290", "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "income_statement": { "revenue": 884300000, "cost_of_revenue": 468100000, "gross_profit": 416200000, "ebit": 131900000, "ebitda": 234500000, "pretax_income": null, "tax_provision": null, "net_income": 32500000, "net_income_to_common": 32500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 819000000, "total_current_assets": 2167000000, "total_assets": 10027200000, "short_term_debt": 533100000, "long_term_debt": 3914100000, "total_debt": 4655400000, "total_liabilities": null, "total_equity": 2658300000, "shares_outstanding": 69038196, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 150200000, "capital_expenditure": -85400000, "free_cash_flow": 64800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3500000 }, "complete_fields": { "id": 389661, "ticker_id": 20599, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "234500000", "netIncome": "32500000", "grossProfit": "416200000", "totalRevenue": "884300000", "costOfRevenue": "468100000", "interestExpense": "61100000", "operatingIncome": "131900000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "41600000", "depreciationAndAmortization": "102500000" }, "balance": { "totalDebt": "4655400000", "totalAssets": "10027200000", "longTermDebt": "3914100000", "shortTermDebt": "533100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "69038196", "totalCurrentAssets": "2167000000", "totalShareholderEquity": "2658300000", "totalCurrentLiabilities": "1554100000", "cashAndShortTermInvestments": "819000000" }, "cashflow": { "freeCashFlow": "64800000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-3500000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "150200000", "repurchaseOfStock": null, "capitalExpenditures": "-85400000" } }, "revenue": 884300000, "cost_of_revenue": 468100000, "gross_profit": 416200000, "research_and_development": 41600000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131900000, "depreciation_amortisation": 102500000, "ebitda": 234500000, "interest_expense": 61100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 32500000, "net_income_continuing_ops": null, "net_income_to_common": 32500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 819000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2167000000, "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": 10027200000, "short_term_debt": 533100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1554100000, "long_term_debt": 3914100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4655400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2658300000, "shares_outstanding": 69038196, "operating_cash_flow": 150200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -85400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -3500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 64800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "234500000", "netIncome": "32500000", "grossProfit": "416200000", "totalRevenue": "884300000", "costOfRevenue": "468100000", "interestExpense": "61100000", "operatingIncome": "131900000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "41600000", "depreciationAndAmortization": "102500000" }, "balance": { "totalDebt": "4655400000", "totalAssets": "10027200000", "longTermDebt": "3914100000", "shortTermDebt": "533100000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "69038196", "totalCurrentAssets": "2167000000", "totalShareholderEquity": "2658300000", "totalCurrentLiabilities": "1554100000", "cashAndShortTermInvestments": "819000000" }, "cashflow": { "freeCashFlow": "64800000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-3500000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "150200000", "repurchaseOfStock": null, "capitalExpenditures": "-85400000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "income_statement": { "revenue": 883000000, "cost_of_revenue": 452000000, "gross_profit": 431000000, "ebit": 137500000, "ebitda": 295800000, "pretax_income": null, "tax_provision": null, "net_income": 48500000, "net_income_to_common": 48500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 839500000, "total_current_assets": 2159500000, "total_assets": 10112300000, "short_term_debt": 395300000, "long_term_debt": 4017700000, "total_debt": 4629700000, "total_liabilities": null, "total_equity": 2709600000, "shares_outstanding": 69038196, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 139200000, "capital_expenditure": -76100000, "free_cash_flow": 63100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -20900000 }, "complete_fields": { "id": 389662, "ticker_id": 20599, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "295800000", "netIncome": "48500000", "grossProfit": "431000000", "totalRevenue": "883000000", "costOfRevenue": "452000000", "interestExpense": "92800000", "operatingIncome": "137500000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "49700000", "depreciationAndAmortization": "103500000" }, "balance": { "totalDebt": "4629700000", "totalAssets": "10112300000", "longTermDebt": "4017700000", "shortTermDebt": "395300000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "69038196", "totalCurrentAssets": "2159500000", "totalShareholderEquity": "2709600000", "totalCurrentLiabilities": "1481400000", "cashAndShortTermInvestments": "839500000" }, "cashflow": { "freeCashFlow": "63100000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-20900000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "139200000", "repurchaseOfStock": null, "capitalExpenditures": "-76100000" } }, "revenue": 883000000, "cost_of_revenue": 452000000, "gross_profit": 431000000, "research_and_development": 49700000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137500000, "depreciation_amortisation": 103500000, "ebitda": 295800000, "interest_expense": 92800000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 48500000, "net_income_continuing_ops": null, "net_income_to_common": 48500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 839500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2159500000, "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": 10112300000, "short_term_debt": 395300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1481400000, "long_term_debt": 4017700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4629700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2709600000, "shares_outstanding": 69038196, "operating_cash_flow": 139200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -76100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -20900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 63100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "295800000", "netIncome": "48500000", "grossProfit": "431000000", "totalRevenue": "883000000", "costOfRevenue": "452000000", "interestExpense": "92800000", "operatingIncome": "137500000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "49700000", "depreciationAndAmortization": "103500000" }, "balance": { "totalDebt": "4629700000", "totalAssets": "10112300000", "longTermDebt": "4017700000", "shortTermDebt": "395300000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "69038196", "totalCurrentAssets": "2159500000", "totalShareholderEquity": "2709600000", "totalCurrentLiabilities": "1481400000", "cashAndShortTermInvestments": "839500000" }, "cashflow": { "freeCashFlow": "63100000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "-20900000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "139200000", "repurchaseOfStock": null, "capitalExpenditures": "-76100000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "income_statement": { "revenue": 906800000, "cost_of_revenue": 512200000, "gross_profit": 394600000, "ebit": 140000000, "ebitda": 148500000, "pretax_income": null, "tax_provision": null, "net_income": 44400000, "net_income_to_common": 44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 813400000, "total_current_assets": 2113700000, "total_assets": 10103000000, "short_term_debt": 356500000, "long_term_debt": 4022100000, "total_debt": 4559800000, "total_liabilities": null, "total_equity": 2764800000, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 363300000, "capital_expenditure": -90700000, "free_cash_flow": 272600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 600000, "net_debt_issued": -23200000 }, "complete_fields": { "id": 389663, "ticker_id": 20599, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "148500000", "netIncome": "44400000", "grossProfit": "394600000", "totalRevenue": "906800000", "costOfRevenue": "512200000", "interestExpense": "-500000", "operatingIncome": "140000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "59400000", "depreciationAndAmortization": "119000000" }, "balance": { "totalDebt": "4559800000", "totalAssets": "10103000000", "longTermDebt": "4022100000", "shortTermDebt": "356500000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "2113700000", "totalShareholderEquity": "2764800000", "totalCurrentLiabilities": "1444600000", "cashAndShortTermInvestments": "813400000" }, "cashflow": { "freeCashFlow": "272600000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "600000", "repaymentOfDebt": "-23200000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "363300000", "repurchaseOfStock": null, "capitalExpenditures": "-90700000" } }, "revenue": 906800000, "cost_of_revenue": 512200000, "gross_profit": 394600000, "research_and_development": 59400000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140000000, "depreciation_amortisation": 119000000, "ebitda": 148500000, "interest_expense": -500000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 44400000, "net_income_continuing_ops": null, "net_income_to_common": 44400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 813400000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2113700000, "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": 10103000000, "short_term_debt": 356500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1444600000, "long_term_debt": 4022100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4559800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2764800000, "shares_outstanding": null, "operating_cash_flow": 363300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -90700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 600000, "net_debt_issued": -23200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 272600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "148500000", "netIncome": "44400000", "grossProfit": "394600000", "totalRevenue": "906800000", "costOfRevenue": "512200000", "interestExpense": "-500000", "operatingIncome": "140000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": "59400000", "depreciationAndAmortization": "119000000" }, "balance": { "totalDebt": "4559800000", "totalAssets": "10103000000", "longTermDebt": "4022100000", "shortTermDebt": "356500000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "2113700000", "totalShareholderEquity": "2764800000", "totalCurrentLiabilities": "1444600000", "cashAndShortTermInvestments": "813400000" }, "cashflow": { "freeCashFlow": "272600000", "dividendsPaid": "0", "issuanceOfDebt": "0", "issuanceOfStock": "600000", "repaymentOfDebt": "-23200000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "363300000", "repurchaseOfStock": null, "capitalExpenditures": "-90700000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 389665, "ticker_id": 20599, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:19:07.424714+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "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" ] } } }