{ "ticker": { "uuid": "de869662-36ee-4f9c-8479-3d107cc07cd8", "symbol": "BNR", "name": "Brenntag SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/de869662-36ee-4f9c-8479-3d107cc07cd8/", "api_url": "https://sharemaestro.com/factors/api/tickers/de869662-36ee-4f9c-8479-3d107cc07cd8/" }, "ticker_metadata": { "id": 14311, "uuid": "de869662-36ee-4f9c-8479-3d107cc07cd8", "symbol": "BNR", "name": "Brenntag SE", "asset_type": "equity", "market_cap": 8163549184, "stock_exchange_id": 8, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Brenntag SE distributes chemicals and ingredients in Germany, the United States, the United Kingdom, China, Canada, Italy, Poland, France, and internationally. The company operates in two segments, Brenntag Essentials and Brenntag Specialties. It provides just-in-time delivery, product mixing, blending, repackaging, inventory management, and drum return handling, as well as application, marketing and supply chain solutions, technical and formulation support, comprehensive regulatory know-how, and digital solutions, such as digital sales channels and product platforms. The company serves customers in various industries, including nutrition, pharma, beauty and care, and water treatment; and industrial markets, as well as coatings, adhesives, sealants and elastomers, and constructions, polymers, and rubber industries. The company was founded in 1874 and is headquartered in Essen, 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": "de869662-36ee-4f9c-8479-3d107cc07cd8", "symbol": "BNR", "name": "Brenntag SE", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/de869662-36ee-4f9c-8479-3d107cc07cd8/", "api_url": "https://sharemaestro.com/factors/api/tickers/de869662-36ee-4f9c-8479-3d107cc07cd8/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.5, "value": 0.6, "quality": 0.41, "momentum": 0.34, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 56.8, "market_cap": 8201088985.21, "pe_ratio": 35.9382, "earnings_yield": 0.0278, "ebitda_to_ev": 0.1451, "shareholder_yield": 0.037, "roe": 0.0509, "piotroski_f_score": 7, "momentum_12_1": 0.013, "volatility_252d": 0.3312 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:51.921992+00:00", "batch_id": "" }, "size": { "price_close": 56.8, "market_cap": 8201088985.2146, "market_cap_usd": 8201088985.2146, "enterprise_value": 8076088985.2146, "shares_outstanding": 144385372, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 35.9382, "pb_ratio": 1.8298, "ptbv_ratio": 1.8298, "ps_ratio": 0.5556, "pcf_ratio": 8.6564, "pfcf_ratio": 12.5074, "ev_ebitda": 6.8938, "ev_ebit": 14.4113, "ev_sales": 0.5471, "ev_fcf": 12.3167, "earnings_yield": 0.0278, "fcf_yield": 0.0812, "price_to_sales": 0.5556, "price_to_book": 1.8298, "price_to_cashflow": 8.6564, "ebitda_to_ev": 0.1451, "sales_yield": 1.8278 }, "yield": { "dividend_yield": 0.037, "buyback_yield": 0, "shareholder_yield": 0.037, "debt_paydown_yield": 0.0085, "total_yield": 0.0454 }, "quality": { "gross_margin": 0.2549, "operating_margin": 0.038, "net_margin": 0.0155, "ebitda_margin": 0.0794, "fcf_margin": 0.0444, "roe": 0.0509, "roa": 0.0204, "roic": 0.0965, "roc_greenblatt": null, "asset_turnover": 1.3178, "cash_conversion": 2.8734, "accruals_ratio": -0.0642, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.8907, "revenue_stability_5y": 0.107, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3359, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -0.1067, "debt_to_assets": 0.051, "interest_coverage": 3.8148, "current_ratio": 1.7413, "quick_ratio": 1.7413, "net_debt": -125000000, "local_beta": 0.7707, "volatility_252d": 0.3312, "volatility_60d": 0.7876, "max_drawdown_12m": -0.2493, "risk_adjusted_momentum": 0.0392 }, "growth": { "revenue_growth_1y": -0.0656, "revenue_growth_3y_cagr": -0.0791, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.5065, "eps_growth_3y_cagr": -0.3318, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1937, "book_value_growth_1y": -0.0873, "revenue_growth": -0.0656, "earnings_growth": -0.5065 }, "momentum": { "price_return_1m": -0.0362, "price_return_3m": 0.3032, "price_return_6m": 0.1848, "price_return_9m": 0.1331, "price_return_12m": -0.0237, "price_return_12m_ex1m": 0.013, "momentum_6m": 0.1848, "momentum_12m": -0.0237, "momentum_12_1": 0.013, "distance_from_52w_high": -0.0545, "distance_from_52w_low": 0.3032, "relative_strength": -0.0424 }, "raw_ttm": { "revenue_ttm": 14761600000, "gross_profit_ttm": 3762200000, "ebit_ttm": 560400000, "ebitda_ttm": 1171500000, "net_income_ttm": 228200000, "eps_diluted_ttm": 1.5805, "operating_cash_flow_ttm": 947400000, "capital_expenditure_ttm": -291700000, "fcf_ttm": 655700000, "dividends_paid_ttm": -303200000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 146900000, "cash_and_equivalents": 696000000, "total_current_assets": 4926000000, "total_current_liabilities": 2829000000, "net_ppe": null, "total_assets": 11202000000, "total_debt": 571000000, "total_equity": 4482000000, "net_working_capital": 1518800000, "book_value_per_share": 31.0419, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 31.0419 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 83, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 23, "rank_pcf": 40, "rank_ev_ebitda": 30, "rank_ev_ebit": 50, "rank_earnings_yield": 83, "rank_fcf_yield": 21, "rank_dividend_yield": 22, "rank_shareholder_yield": 38, "rank_total_yield": 44, "rank_roe": 72, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 76, "rank_fcf_margin": 63, "rank_piotroski": 16, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 58 }, "composites": { "value_composite": 40, "quality_composite": 59, "momentum_composite": 66, "growth_composite": 97, "yield_composite": 28, "svqf_composite": 88, "vc1_composite": 38, "vc2_composite": 36, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 50, "quality_value_composite": 0.496, "os_score": 0.5, "value_percentile": 0.6, "quality_percentile": 0.41, "momentum_percentile": 0.34, "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": 47, "small_cap_core_rank": 43, "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": 7680, "ticker_id": 14311, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:51.921992+00:00", "batch_id": "", "os_score_delta": null, "price_close": 56.8, "market_cap": 8201088985.2146, "market_cap_usd": 8201088985.2146, "enterprise_value": 8076088985.2146, "shares_outstanding": 144385372, "fx_rate_to_usd": null, "pe_ratio": 35.93816383, "pb_ratio": 1.82978335, "ptbv_ratio": 1.82978335, "ps_ratio": 0.55556911, "pcf_ratio": 8.65641649, "pfcf_ratio": 12.50737988, "ev_ebitda": 6.89380195, "ev_ebit": 14.41129369, "ev_sales": 0.54710119, "ev_fcf": 12.31674392, "earnings_yield": 0.02782557, "fcf_yield": 0.08119029, "dividend_yield": 0.0369707, "buyback_yield": 0, "shareholder_yield": 0.0369707, "debt_paydown_yield": 0.00847448, "total_yield": 0.04544518, "gross_margin": 0.25486397, "operating_margin": 0.03796336, "net_margin": 0.01545903, "ebitda_margin": 0.07936132, "fcf_margin": 0.0444193, "roe": 0.05091477, "roa": 0.02037136, "roic": 0.09646546, "roc_greenblatt": null, "asset_turnover": 1.31776468, "cash_conversion": 2.8733567, "accruals_ratio": -0.06420282, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.10670081, "debt_to_assets": 0.05097304, "interest_coverage": 3.81484003, "current_ratio": 1.74125133, "quick_ratio": 1.74125133, "net_debt": -125000000, "revenue_growth_1y": -0.06564475, "revenue_growth_3y_cagr": -0.07914669, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.50652742, "eps_growth_3y_cagr": -0.33177705, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19365698, "book_value_growth_1y": -0.08729134, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.890679, "revenue_stability_5y": 0.107029, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03619059, "price_return_3m": 0.303197, "price_return_6m": 0.18482021, "price_return_9m": 0.1331273, "price_return_12m": -0.02368603, "price_return_12m_ex1m": 0.0129741, "distance_from_52w_high": -0.05451042, "distance_from_52w_low": 0.303197, "relative_strength": -0.04239, "local_beta": 0.7707, "volatility_252d": 0.331218, "volatility_60d": 0.787617, "max_drawdown_12m": -0.24933331, "revenue_ttm": 14761600000, "gross_profit_ttm": 3762200000, "ebit_ttm": 560400000, "ebitda_ttm": 1171500000, "net_income_ttm": 228200000, "eps_diluted_ttm": 1.58049252, "operating_cash_flow_ttm": 947400000, "capital_expenditure_ttm": -291700000, "fcf_ttm": 655700000, "dividends_paid_ttm": -303200000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 146900000, "cash_and_equivalents": 696000000, "total_current_assets": 4926000000, "total_current_liabilities": 2829000000, "net_ppe": null, "total_assets": 11202000000, "total_debt": 571000000, "total_equity": 4482000000, "net_working_capital": 1518800000, "book_value_per_share": 31.04192577, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 31.04192577, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 83, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 23, "rank_pcf": 40, "rank_ev_ebitda": 30, "rank_ev_ebit": 50, "rank_earnings_yield": 83, "rank_fcf_yield": 21, "rank_dividend_yield": 22, "rank_shareholder_yield": 38, "rank_total_yield": 44, "rank_roe": 72, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 76, "rank_fcf_margin": 63, "rank_piotroski": 16, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 58, "value_composite": 40, "quality_composite": 59, "momentum_composite": 66, "growth_composite": 97, "yield_composite": 28, "svqf_composite": 88, "vc1_composite": 38, "vc2_composite": 36, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 43, "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": 56.8, "os": 0.5, "value": 0.6, "quality": 0.41, "momentum": 0.34, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 35.9382, "earnings_yield": 0.0278, "shareholder_yield": 0.037, "roe": 0.0509, "momentum_12_1": 0.013, "complete_fields": { "id": 7680, "ticker_id": 14311, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:51.921992+00:00", "batch_id": "", "os_score_delta": null, "price_close": 56.8, "market_cap": 8201088985.2146, "market_cap_usd": 8201088985.2146, "enterprise_value": 8076088985.2146, "shares_outstanding": 144385372, "fx_rate_to_usd": null, "pe_ratio": 35.93816383, "pb_ratio": 1.82978335, "ptbv_ratio": 1.82978335, "ps_ratio": 0.55556911, "pcf_ratio": 8.65641649, "pfcf_ratio": 12.50737988, "ev_ebitda": 6.89380195, "ev_ebit": 14.41129369, "ev_sales": 0.54710119, "ev_fcf": 12.31674392, "earnings_yield": 0.02782557, "fcf_yield": 0.08119029, "dividend_yield": 0.0369707, "buyback_yield": 0, "shareholder_yield": 0.0369707, "debt_paydown_yield": 0.00847448, "total_yield": 0.04544518, "gross_margin": 0.25486397, "operating_margin": 0.03796336, "net_margin": 0.01545903, "ebitda_margin": 0.07936132, "fcf_margin": 0.0444193, "roe": 0.05091477, "roa": 0.02037136, "roic": 0.09646546, "roc_greenblatt": null, "asset_turnover": 1.31776468, "cash_conversion": 2.8733567, "accruals_ratio": -0.06420282, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -0.10670081, "debt_to_assets": 0.05097304, "interest_coverage": 3.81484003, "current_ratio": 1.74125133, "quick_ratio": 1.74125133, "net_debt": -125000000, "revenue_growth_1y": -0.06564475, "revenue_growth_3y_cagr": -0.07914669, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.50652742, "eps_growth_3y_cagr": -0.33177705, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19365698, "book_value_growth_1y": -0.08729134, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.890679, "revenue_stability_5y": 0.107029, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03619059, "price_return_3m": 0.303197, "price_return_6m": 0.18482021, "price_return_9m": 0.1331273, "price_return_12m": -0.02368603, "price_return_12m_ex1m": 0.0129741, "distance_from_52w_high": -0.05451042, "distance_from_52w_low": 0.303197, "relative_strength": -0.04239, "local_beta": 0.7707, "volatility_252d": 0.331218, "volatility_60d": 0.787617, "max_drawdown_12m": -0.24933331, "revenue_ttm": 14761600000, "gross_profit_ttm": 3762200000, "ebit_ttm": 560400000, "ebitda_ttm": 1171500000, "net_income_ttm": 228200000, "eps_diluted_ttm": 1.58049252, "operating_cash_flow_ttm": 947400000, "capital_expenditure_ttm": -291700000, "fcf_ttm": 655700000, "dividends_paid_ttm": -303200000, "share_repurchases_ttm": 0, "shares_issued_ttm": null, "interest_expense_ttm": 146900000, "cash_and_equivalents": 696000000, "total_current_assets": 4926000000, "total_current_liabilities": 2829000000, "net_ppe": null, "total_assets": 11202000000, "total_debt": 571000000, "total_equity": 4482000000, "net_working_capital": 1518800000, "book_value_per_share": 31.04192577, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 31.04192577, "universe_ticker_count": 632, "sector": "Basic Materials", "rank_pe": 83, "rank_pb": 47, "rank_ptbv": 47, "rank_ps": 23, "rank_pcf": 40, "rank_ev_ebitda": 30, "rank_ev_ebit": 50, "rank_earnings_yield": 83, "rank_fcf_yield": 21, "rank_dividend_yield": 22, "rank_shareholder_yield": 38, "rank_total_yield": 44, "rank_roe": 72, "rank_roc": 50, "rank_roic": 48, "rank_gross_margin": 76, "rank_fcf_margin": 63, "rank_piotroski": 16, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 92, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 58, "value_composite": 40, "quality_composite": 59, "momentum_composite": 66, "growth_composite": 97, "yield_composite": 28, "svqf_composite": 88, "vc1_composite": 38, "vc2_composite": 36, "vc3_composite": 37, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "income_statement": { "revenue": 15171500000, "cost_of_revenue": 11339800000, "gross_profit": 3831700000, "ebit": 614700000, "ebitda": 1220900000, "pretax_income": null, "tax_provision": null, "net_income": 264600000, "net_income_to_common": 264600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 797900000, "total_current_assets": 4590400000, "total_assets": 10625800000, "short_term_debt": 117800000, "long_term_debt": 2600800000, "total_debt": 3260000000, "total_liabilities": null, "total_equity": 4314100000, "shares_outstanding": 144385372, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 966700000, "capital_expenditure": -293000000, "free_cash_flow": 673700000, "dividends_paid": -303200000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -33200000 }, "complete_fields": { "id": 384651, "ticker_id": 14311, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1220900000", "netIncome": "264600000", "grossProfit": "3831700000", "totalRevenue": "15171500000", "costOfRevenue": "11339800000", "interestExpense": "146200000", "operatingIncome": "614700000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "589300000" }, "balance": { "totalDebt": "3260000000", "totalAssets": "10625800000", "longTermDebt": "2600800000", "shortTermDebt": "117800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "4590400000", "totalShareholderEquity": "4314100000", "totalCurrentLiabilities": "2459500000", "cashAndShortTermInvestments": "797900000" }, "cashflow": { "freeCashFlow": "673700000", "dividendsPaid": "-303200000", "issuanceOfDebt": "1175300000", "issuanceOfStock": null, "repaymentOfDebt": "-1208500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "966700000", "repurchaseOfStock": "0", "capitalExpenditures": "-293000000" } }, "revenue": 15171500000, "cost_of_revenue": 11339800000, "gross_profit": 3831700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 614700000, "depreciation_amortisation": 589300000, "ebitda": 1220900000, "interest_expense": 146200000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 264600000, "net_income_continuing_ops": null, "net_income_to_common": 264600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 797900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4590400000, "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": 10625800000, "short_term_debt": 117800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2459500000, "long_term_debt": 2600800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3260000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4314100000, "shares_outstanding": 144385372, "operating_cash_flow": 966700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -293000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -303200000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -33200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 673700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1220900000", "netIncome": "264600000", "grossProfit": "3831700000", "totalRevenue": "15171500000", "costOfRevenue": "11339800000", "interestExpense": "146200000", "operatingIncome": "614700000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "589300000" }, "balance": { "totalDebt": "3260000000", "totalAssets": "10625800000", "longTermDebt": "2600800000", "shortTermDebt": "117800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "4590400000", "totalShareholderEquity": "4314100000", "totalCurrentLiabilities": "2459500000", "cashAndShortTermInvestments": "797900000" }, "cashflow": { "freeCashFlow": "673700000", "dividendsPaid": "-303200000", "issuanceOfDebt": "1175300000", "issuanceOfStock": null, "repaymentOfDebt": "-1208500000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "966700000", "repurchaseOfStock": "0", "capitalExpenditures": "-293000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "income_statement": { "revenue": 16237400000, "cost_of_revenue": 12210900000, "gross_profit": 4026500000, "ebit": 890500000, "ebitda": 1332100000, "pretax_income": null, "tax_provision": null, "net_income": 536200000, "net_income_to_common": 536200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 763300000, "total_current_assets": 5088900000, "total_assets": 11668000000, "short_term_debt": 724400000, "long_term_debt": 2034200000, "total_debt": 3375900000, "total_liabilities": null, "total_equity": 4726700000, "shares_outstanding": 144385372, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 906600000, "capital_expenditure": -342200000, "free_cash_flow": 564400000, "dividends_paid": -303200000, "share_repurchases": -250100000, "shares_issued": null, "net_debt_issued": 809300000 }, "complete_fields": { "id": 384656, "ticker_id": 14311, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1332100000", "netIncome": "536200000", "grossProfit": "4026500000", "totalRevenue": "16237400000", "costOfRevenue": "12210900000", "interestExpense": "145400000", "operatingIncome": "890500000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "444100000" }, "balance": { "totalDebt": "3375900000", "totalAssets": "11668000000", "longTermDebt": "2034200000", "shortTermDebt": "724400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "5088900000", "totalShareholderEquity": "4726700000", "totalCurrentLiabilities": "3478200000", "cashAndShortTermInvestments": "763300000" }, "cashflow": { "freeCashFlow": "564400000", "dividendsPaid": "-303200000", "issuanceOfDebt": "1262500000", "issuanceOfStock": null, "repaymentOfDebt": "-453200000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "906600000", "repurchaseOfStock": "-250100000", "capitalExpenditures": "-342200000" } }, "revenue": 16237400000, "cost_of_revenue": 12210900000, "gross_profit": 4026500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 890500000, "depreciation_amortisation": 444100000, "ebitda": 1332100000, "interest_expense": 145400000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 536200000, "net_income_continuing_ops": null, "net_income_to_common": 536200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 763300000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5088900000, "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": 11668000000, "short_term_debt": 724400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3478200000, "long_term_debt": 2034200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3375900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4726700000, "shares_outstanding": 144385372, "operating_cash_flow": 906600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -342200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -303200000, "share_repurchases": -250100000, "shares_issued": null, "net_debt_issued": 809300000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 564400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1332100000", "netIncome": "536200000", "grossProfit": "4026500000", "totalRevenue": "16237400000", "costOfRevenue": "12210900000", "interestExpense": "145400000", "operatingIncome": "890500000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "444100000" }, "balance": { "totalDebt": "3375900000", "totalAssets": "11668000000", "longTermDebt": "2034200000", "shortTermDebt": "724400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "5088900000", "totalShareholderEquity": "4726700000", "totalCurrentLiabilities": "3478200000", "cashAndShortTermInvestments": "763300000" }, "cashflow": { "freeCashFlow": "564400000", "dividendsPaid": "-303200000", "issuanceOfDebt": "1262500000", "issuanceOfStock": null, "repaymentOfDebt": "-453200000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "906600000", "repurchaseOfStock": "-250100000", "capitalExpenditures": "-342200000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "income_statement": { "revenue": 16815100000, "cost_of_revenue": 12795000000, "gross_profit": 4020100000, "ebit": 1098500000, "ebitda": 1506100000, "pretax_income": null, "tax_provision": null, "net_income": 714900000, "net_income_to_common": 714900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 576900000, "total_current_assets": 4612600000, "total_assets": 10337800000, "short_term_debt": 155600000, "long_term_debt": 1792700000, "total_debt": 2398100000, "total_liabilities": null, "total_equity": 4304700000, "shares_outstanding": 147453837, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1663900000, "capital_expenditure": -321100000, "free_cash_flow": 1342800000, "dividends_paid": -304700000, "share_repurchases": -496200000, "shares_issued": null, "net_debt_issued": -594900000 }, "complete_fields": { "id": 384658, "ticker_id": 14311, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1506100000", "netIncome": "714900000", "grossProfit": "4020100000", "totalRevenue": "16815100000", "costOfRevenue": "12795000000", "interestExpense": "115300000", "operatingIncome": "1098500000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "388000000" }, "balance": { "totalDebt": "2398100000", "totalAssets": "10337800000", "longTermDebt": "1792700000", "shortTermDebt": "155600000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "147453837", "totalCurrentAssets": "4612600000", "totalShareholderEquity": "4304700000", "totalCurrentLiabilities": "3021000000", "cashAndShortTermInvestments": "576900000" }, "cashflow": { "freeCashFlow": "1342800000", "dividendsPaid": "-304700000", "issuanceOfDebt": "348100000", "issuanceOfStock": null, "repaymentOfDebt": "-943000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1663900000", "repurchaseOfStock": "-496200000", "capitalExpenditures": "-321100000" } }, "revenue": 16815100000, "cost_of_revenue": 12795000000, "gross_profit": 4020100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1098500000, "depreciation_amortisation": 388000000, "ebitda": 1506100000, "interest_expense": 115300000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 714900000, "net_income_continuing_ops": null, "net_income_to_common": 714900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 576900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4612600000, "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": 10337800000, "short_term_debt": 155600000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3021000000, "long_term_debt": 1792700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2398100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4304700000, "shares_outstanding": 147453837, "operating_cash_flow": 1663900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -321100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -304700000, "share_repurchases": -496200000, "shares_issued": null, "net_debt_issued": -594900000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1342800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1506100000", "netIncome": "714900000", "grossProfit": "4020100000", "totalRevenue": "16815100000", "costOfRevenue": "12795000000", "interestExpense": "115300000", "operatingIncome": "1098500000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "388000000" }, "balance": { "totalDebt": "2398100000", "totalAssets": "10337800000", "longTermDebt": "1792700000", "shortTermDebt": "155600000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "147453837", "totalCurrentAssets": "4612600000", "totalShareholderEquity": "4304700000", "totalCurrentLiabilities": "3021000000", "cashAndShortTermInvestments": "576900000" }, "cashflow": { "freeCashFlow": "1342800000", "dividendsPaid": "-304700000", "issuanceOfDebt": "348100000", "issuanceOfStock": null, "repaymentOfDebt": "-943000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1663900000", "repurchaseOfStock": "-496200000", "capitalExpenditures": "-321100000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "income_statement": { "revenue": 19429300000, "cost_of_revenue": 15110300000, "gross_profit": 4319000000, "ebit": 1385400000, "ebitda": 1742400000, "pretax_income": null, "tax_provision": null, "net_income": 886800000, "net_income_to_common": 886800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1046100000, "total_current_assets": 5920300000, "total_assets": 11373000000, "short_term_debt": 229200000, "long_term_debt": 2264400000, "total_debt": 2927900000, "total_liabilities": null, "total_equity": 4752500000, "shares_outstanding": 154500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 956700000, "capital_expenditure": -267200000, "free_cash_flow": 689500000, "dividends_paid": -224000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 239200000 }, "complete_fields": { "id": 384659, "ticker_id": 14311, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1742400000", "netIncome": "886800000", "grossProfit": "4319000000", "totalRevenue": "19429300000", "costOfRevenue": "15110300000", "interestExpense": "101100000", "operatingIncome": "1385400000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "406400000" }, "balance": { "totalDebt": "2927900000", "totalAssets": "11373000000", "longTermDebt": "2264400000", "shortTermDebt": "229200000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "154500000", "totalCurrentAssets": "5920300000", "totalShareholderEquity": "4752500000", "totalCurrentLiabilities": "3238000000", "cashAndShortTermInvestments": "1046100000" }, "cashflow": { "freeCashFlow": "689500000", "dividendsPaid": "-224000000", "issuanceOfDebt": "808000000", "issuanceOfStock": null, "repaymentOfDebt": "-568800000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "956700000", "repurchaseOfStock": "0", "capitalExpenditures": "-267200000" } }, "revenue": 19429300000, "cost_of_revenue": 15110300000, "gross_profit": 4319000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1385400000, "depreciation_amortisation": 406400000, "ebitda": 1742400000, "interest_expense": 101100000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 886800000, "net_income_continuing_ops": null, "net_income_to_common": 886800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1046100000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5920300000, "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": 11373000000, "short_term_debt": 229200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3238000000, "long_term_debt": 2264400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2927900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4752500000, "shares_outstanding": 154500000, "operating_cash_flow": 956700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -267200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -224000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 239200000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 689500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1742400000", "netIncome": "886800000", "grossProfit": "4319000000", "totalRevenue": "19429300000", "costOfRevenue": "15110300000", "interestExpense": "101100000", "operatingIncome": "1385400000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "406400000" }, "balance": { "totalDebt": "2927900000", "totalAssets": "11373000000", "longTermDebt": "2264400000", "shortTermDebt": "229200000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "154500000", "totalCurrentAssets": "5920300000", "totalShareholderEquity": "4752500000", "totalCurrentLiabilities": "3238000000", "cashAndShortTermInvestments": "1046100000" }, "cashflow": { "freeCashFlow": "689500000", "dividendsPaid": "-224000000", "issuanceOfDebt": "808000000", "issuanceOfStock": null, "repaymentOfDebt": "-568800000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "956700000", "repurchaseOfStock": "0", "capitalExpenditures": "-267200000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+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": 384660, "ticker_id": 14311, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+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": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "income_statement": { "revenue": 3662000000, "cost_of_revenue": 2712000000, "gross_profit": 950000000, "ebit": 181000000, "ebitda": 291000000, "pretax_income": null, "tax_provision": null, "net_income": 98000000, "net_income_to_common": 98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 696000000, "total_current_assets": 4926000000, "total_assets": 11202000000, "short_term_debt": null, "long_term_debt": null, "total_debt": 571000000, "total_liabilities": null, "total_equity": 4482000000, "shares_outstanding": 144385372, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 133000000, "capital_expenditure": -59000000, "free_cash_flow": 74000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -48000000 }, "complete_fields": { "id": 384649, "ticker_id": 14311, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "291000000", "netIncome": "98000000", "grossProfit": "950000000", "totalRevenue": "3662000000", "costOfRevenue": "2712000000", "interestExpense": "39000000", "operatingIncome": "181000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "105000000" }, "balance": { "totalDebt": "571000000", "totalAssets": "11202000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "4926000000", "totalShareholderEquity": "4482000000", "totalCurrentLiabilities": "2829000000", "cashAndShortTermInvestments": "696000000" }, "cashflow": { "freeCashFlow": "74000000", "dividendsPaid": null, "issuanceOfDebt": "36000000", "issuanceOfStock": null, "repaymentOfDebt": "-84000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "133000000", "repurchaseOfStock": null, "capitalExpenditures": "-59000000" } }, "revenue": 3662000000, "cost_of_revenue": 2712000000, "gross_profit": 950000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181000000, "depreciation_amortisation": 105000000, "ebitda": 291000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 98000000, "net_income_continuing_ops": null, "net_income_to_common": 98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 696000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4926000000, "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": 11202000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2829000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 571000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4482000000, "shares_outstanding": 144385372, "operating_cash_flow": 133000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -59000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -48000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 74000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "291000000", "netIncome": "98000000", "grossProfit": "950000000", "totalRevenue": "3662000000", "costOfRevenue": "2712000000", "interestExpense": "39000000", "operatingIncome": "181000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "105000000" }, "balance": { "totalDebt": "571000000", "totalAssets": "11202000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "4926000000", "totalShareholderEquity": "4482000000", "totalCurrentLiabilities": "2829000000", "cashAndShortTermInvestments": "696000000" }, "cashflow": { "freeCashFlow": "74000000", "dividendsPaid": null, "issuanceOfDebt": "36000000", "issuanceOfStock": null, "repaymentOfDebt": "-84000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "133000000", "repurchaseOfStock": null, "capitalExpenditures": "-59000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "income_statement": { "revenue": 3512000000, "cost_of_revenue": 2621300000, "gross_profit": 890700000, "ebit": 55000000, "ebitda": 244400000, "pretax_income": null, "tax_provision": null, "net_income": -25800000, "net_income_to_common": -25800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 797900000, "total_current_assets": 4590400000, "total_assets": 10625800000, "short_term_debt": 117800000, "long_term_debt": 2600800000, "total_debt": 3260000000, "total_liabilities": null, "total_equity": 4314100000, "shares_outstanding": 144385372, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 331100000, "capital_expenditure": -94900000, "free_cash_flow": 236200000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 70500000 }, "complete_fields": { "id": 384650, "ticker_id": 14311, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "244400000", "netIncome": "-25800000", "grossProfit": "890700000", "totalRevenue": "3512000000", "costOfRevenue": "2621300000", "interestExpense": "33700000", "operatingIncome": "55000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "182000000" }, "balance": { "totalDebt": "3260000000", "totalAssets": "10625800000", "longTermDebt": "2600800000", "shortTermDebt": "117800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "4590400000", "totalShareholderEquity": "4314100000", "totalCurrentLiabilities": "2459500000", "cashAndShortTermInvestments": "797900000" }, "cashflow": { "freeCashFlow": "236200000", "dividendsPaid": "0", "issuanceOfDebt": "629300000", "issuanceOfStock": null, "repaymentOfDebt": "-558800000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "331100000", "repurchaseOfStock": "0", "capitalExpenditures": "-94900000" } }, "revenue": 3512000000, "cost_of_revenue": 2621300000, "gross_profit": 890700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55000000, "depreciation_amortisation": 182000000, "ebitda": 244400000, "interest_expense": 33700000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -25800000, "net_income_continuing_ops": null, "net_income_to_common": -25800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 797900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4590400000, "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": 10625800000, "short_term_debt": 117800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2459500000, "long_term_debt": 2600800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3260000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4314100000, "shares_outstanding": 144385372, "operating_cash_flow": 331100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -94900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 70500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 236200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "244400000", "netIncome": "-25800000", "grossProfit": "890700000", "totalRevenue": "3512000000", "costOfRevenue": "2621300000", "interestExpense": "33700000", "operatingIncome": "55000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "182000000" }, "balance": { "totalDebt": "3260000000", "totalAssets": "10625800000", "longTermDebt": "2600800000", "shortTermDebt": "117800000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "4590400000", "totalShareholderEquity": "4314100000", "totalCurrentLiabilities": "2459500000", "cashAndShortTermInvestments": "797900000" }, "cashflow": { "freeCashFlow": "236200000", "dividendsPaid": "0", "issuanceOfDebt": "629300000", "issuanceOfStock": null, "repaymentOfDebt": "-558800000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "331100000", "repurchaseOfStock": "0", "capitalExpenditures": "-94900000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "income_statement": { "revenue": 3718200000, "cost_of_revenue": 2771000000, "gross_profit": 947200000, "ebit": 213300000, "ebitda": 318700000, "pretax_income": null, "tax_provision": null, "net_income": 113100000, "net_income_to_common": 113100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 591500000, "total_current_assets": 4615900000, "total_assets": 10683500000, "short_term_debt": null, "long_term_debt": null, "total_debt": 533700000, "total_liabilities": null, "total_equity": 4316400000, "shares_outstanding": 144385372, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 382700000, "capital_expenditure": -71800000, "free_cash_flow": 310900000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -198500000 }, "complete_fields": { "id": 384652, "ticker_id": 14311, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "318700000", "netIncome": "113100000", "grossProfit": "947200000", "totalRevenue": "3718200000", "costOfRevenue": "2771000000", "interestExpense": "36600000", "operatingIncome": "213300000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "100700000" }, "balance": { "totalDebt": "533700000", "totalAssets": "10683500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "4615900000", "totalShareholderEquity": "4316400000", "totalCurrentLiabilities": "2485100000", "cashAndShortTermInvestments": "591500000" }, "cashflow": { "freeCashFlow": "310900000", "dividendsPaid": null, "issuanceOfDebt": "413300000", "issuanceOfStock": null, "repaymentOfDebt": "-611800000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "382700000", "repurchaseOfStock": "0", "capitalExpenditures": "-71800000" } }, "revenue": 3718200000, "cost_of_revenue": 2771000000, "gross_profit": 947200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213300000, "depreciation_amortisation": 100700000, "ebitda": 318700000, "interest_expense": 36600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 113100000, "net_income_continuing_ops": null, "net_income_to_common": 113100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 591500000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4615900000, "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": 10683500000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2485100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 533700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4316400000, "shares_outstanding": 144385372, "operating_cash_flow": 382700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -71800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -198500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 310900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "318700000", "netIncome": "113100000", "grossProfit": "947200000", "totalRevenue": "3718200000", "costOfRevenue": "2771000000", "interestExpense": "36600000", "operatingIncome": "213300000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "100700000" }, "balance": { "totalDebt": "533700000", "totalAssets": "10683500000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "4615900000", "totalShareholderEquity": "4316400000", "totalCurrentLiabilities": "2485100000", "cashAndShortTermInvestments": "591500000" }, "cashflow": { "freeCashFlow": "310900000", "dividendsPaid": null, "issuanceOfDebt": "413300000", "issuanceOfStock": null, "repaymentOfDebt": "-611800000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "382700000", "repurchaseOfStock": "0", "capitalExpenditures": "-71800000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "income_statement": { "revenue": 3869400000, "cost_of_revenue": 2895100000, "gross_profit": 974300000, "ebit": 111100000, "ebitda": 317400000, "pretax_income": null, "tax_provision": null, "net_income": 42900000, "net_income_to_common": 42900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 518200000, "total_current_assets": 4712000000, "total_assets": 10791000000, "short_term_debt": null, "long_term_debt": null, "total_debt": 551900000, "total_liabilities": null, "total_equity": 4211200000, "shares_outstanding": 144385372, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 100600000, "capital_expenditure": -66000000, "free_cash_flow": 34600000, "dividends_paid": -303200000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 106500000 }, "complete_fields": { "id": 384653, "ticker_id": 14311, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "317400000", "netIncome": "42900000", "grossProfit": "974300000", "totalRevenue": "3869400000", "costOfRevenue": "2895100000", "interestExpense": "37600000", "operatingIncome": "111100000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "197200000" }, "balance": { "totalDebt": "551900000", "totalAssets": "10791000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "4712000000", "totalShareholderEquity": "4211200000", "totalCurrentLiabilities": "3134400000", "cashAndShortTermInvestments": "518200000" }, "cashflow": { "freeCashFlow": "34600000", "dividendsPaid": "-303200000", "issuanceOfDebt": "112600000", "issuanceOfStock": null, "repaymentOfDebt": "-6100000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "100600000", "repurchaseOfStock": "0", "capitalExpenditures": "-66000000" } }, "revenue": 3869400000, "cost_of_revenue": 2895100000, "gross_profit": 974300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111100000, "depreciation_amortisation": 197200000, "ebitda": 317400000, "interest_expense": 37600000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 42900000, "net_income_continuing_ops": null, "net_income_to_common": 42900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 518200000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4712000000, "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": 10791000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3134400000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 551900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4211200000, "shares_outstanding": 144385372, "operating_cash_flow": 100600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -66000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -303200000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 106500000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 34600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "317400000", "netIncome": "42900000", "grossProfit": "974300000", "totalRevenue": "3869400000", "costOfRevenue": "2895100000", "interestExpense": "37600000", "operatingIncome": "111100000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "197200000" }, "balance": { "totalDebt": "551900000", "totalAssets": "10791000000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "4712000000", "totalShareholderEquity": "4211200000", "totalCurrentLiabilities": "3134400000", "cashAndShortTermInvestments": "518200000" }, "cashflow": { "freeCashFlow": "34600000", "dividendsPaid": "-303200000", "issuanceOfDebt": "112600000", "issuanceOfStock": null, "repaymentOfDebt": "-6100000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "100600000", "repurchaseOfStock": "0", "capitalExpenditures": "-66000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "income_statement": { "revenue": 4072000000, "cost_of_revenue": 3052000000, "gross_profit": 1020000000, "ebit": 235000000, "ebitda": 340000000, "pretax_income": null, "tax_provision": null, "net_income": 135000000, "net_income_to_common": 135000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 738800000, "total_current_assets": 5225500000, "total_assets": 11641400000, "short_term_debt": null, "long_term_debt": null, "total_debt": 599000000, "total_liabilities": null, "total_equity": 4723600000, "shares_outstanding": 144385372, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": -61000000, "free_cash_flow": 91000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -12000000 }, "complete_fields": { "id": 384654, "ticker_id": 14311, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "340000000", "netIncome": "135000000", "grossProfit": "1020000000", "totalRevenue": "4072000000", "costOfRevenue": "3052000000", "interestExpense": "38000000", "operatingIncome": "235000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "109000000" }, "balance": { "totalDebt": "599000000", "totalAssets": "11641400000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "5225500000", "totalShareholderEquity": "4723600000", "totalCurrentLiabilities": "3518600000", "cashAndShortTermInvestments": "738800000" }, "cashflow": { "freeCashFlow": "91000000", "dividendsPaid": null, "issuanceOfDebt": "20000000", "issuanceOfStock": null, "repaymentOfDebt": "-32000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "152000000", "repurchaseOfStock": "0", "capitalExpenditures": "-61000000" } }, "revenue": 4072000000, "cost_of_revenue": 3052000000, "gross_profit": 1020000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235000000, "depreciation_amortisation": 109000000, "ebitda": 340000000, "interest_expense": 38000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 135000000, "net_income_continuing_ops": null, "net_income_to_common": 135000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 738800000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 5225500000, "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": 11641400000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3518600000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 599000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4723600000, "shares_outstanding": 144385372, "operating_cash_flow": 152000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -61000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -12000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 91000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "340000000", "netIncome": "135000000", "grossProfit": "1020000000", "totalRevenue": "4072000000", "costOfRevenue": "3052000000", "interestExpense": "38000000", "operatingIncome": "235000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "109000000" }, "balance": { "totalDebt": "599000000", "totalAssets": "11641400000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "144385372", "totalCurrentAssets": "5225500000", "totalShareholderEquity": "4723600000", "totalCurrentLiabilities": "3518600000", "cashAndShortTermInvestments": "738800000" }, "cashflow": { "freeCashFlow": "91000000", "dividendsPaid": null, "issuanceOfDebt": "20000000", "issuanceOfStock": null, "repaymentOfDebt": "-32000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "152000000", "repurchaseOfStock": "0", "capitalExpenditures": "-61000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+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": 724400000, "long_term_debt": 2034200000, "total_debt": 2758600000, "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": 0, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 384655, "ticker_id": 14311, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "2034200000", "shortTermDebt": "724400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "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": 724400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 2034200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2758600000, "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": 0, "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": "2034200000", "shortTermDebt": "724400000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+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": 384657, "ticker_id": 14311, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:49:50.254492+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 }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "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": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }