{ "ticker": { "uuid": "df3532e2-83e2-42db-9714-661fc2997334", "symbol": "DEQ", "name": "Deutsche EuroShop AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/df3532e2-83e2-42db-9714-661fc2997334/", "api_url": "https://sharemaestro.com/factors/api/tickers/df3532e2-83e2-42db-9714-661fc2997334/" }, "ticker_metadata": { "id": 14706, "uuid": "df3532e2-83e2-42db-9714-661fc2997334", "symbol": "DEQ", "name": "Deutsche EuroShop AG", "asset_type": "equity", "market_cap": 1552749056, "stock_exchange_id": 8, "industry": "Real Estate Services", "sector": "Real Estate", "description": "Deutsche EuroShop AG is the only public company in Germany to invest exclusively in shopping centers in prime locations. The company currently has investments in 21 shopping centers in Germany, Austria, Poland, the Czech Republic and Hungary. The portfolio includes the Main-Taunus-Zentrum near Frankfurt, the Altmarkt-Galerie in Dresden and the Galeria Baltycka in Gdansk, among many others. Deutsche EuroShop AG was established on October 10, 1997 and incorporated in 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": "df3532e2-83e2-42db-9714-661fc2997334", "symbol": "DEQ", "name": "Deutsche EuroShop AG", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/df3532e2-83e2-42db-9714-661fc2997334/", "api_url": "https://sharemaestro.com/factors/api/tickers/df3532e2-83e2-42db-9714-661fc2997334/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.78, "value": 0.7, "quality": 0.37, "momentum": 0.67, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 20.2, "market_cap": 1530025926.54, "pe_ratio": 7.2297, "earnings_yield": 0.1383, "ebitda_to_ev": 0.0704, "shareholder_yield": 0.0068, "roe": 0.1097, "piotroski_f_score": 4, "momentum_12_1": 0.1167, "volatility_252d": 0.1659 }, "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": "2026-06-07T12:29:58.888691+00:00", "batch_id": "" }, "size": { "price_close": 20.2, "market_cap": 1530025926.5439, "market_cap_usd": 1530025926.5439, "enterprise_value": 3204900926.5439, "shares_outstanding": 75743854, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.2297, "pb_ratio": 0.7928, "ptbv_ratio": 0.7928, "ps_ratio": 5.6313, "pcf_ratio": 10.9667, "pfcf_ratio": 10.969, "ev_ebitda": 14.1954, "ev_ebit": 14.7982, "ev_sales": 11.7956, "ev_fcf": 22.9765, "earnings_yield": 0.1383, "fcf_yield": 0.0435, "price_to_sales": 5.6313, "price_to_book": 0.7928, "price_to_cashflow": 10.9667, "ebitda_to_ev": 0.0704, "sales_yield": 0.0848 }, "yield": { "dividend_yield": 0, "buyback_yield": 0.0068, "shareholder_yield": 0.0068, "debt_paydown_yield": null, "total_yield": 0.0068 }, "quality": { "gross_margin": 0.8127, "operating_margin": 0.7971, "net_margin": 0.7789, "ebitda_margin": 0.8309, "fcf_margin": 0.5134, "roe": 0.1097, "roa": 0.0457, "roic": 0.0451, "roc_greenblatt": null, "asset_turnover": 0.0586, "cash_conversion": 0.6591, "accruals_ratio": 0.0156, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.8428, "revenue_stability_5y": 0.1147, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0477, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 7.4185, "debt_to_assets": 0.4515, "interest_coverage": 3.2148, "current_ratio": 6.5213, "quick_ratio": 6.5213, "net_debt": 1674875000, "local_beta": 0.3133, "volatility_252d": 0.1659, "volatility_60d": 0.2798, "max_drawdown_12m": -0.1037, "risk_adjusted_momentum": 0.7035 }, "growth": { "revenue_growth_1y": -0.0037, "revenue_growth_3y_cagr": 0.0831, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.7411, "eps_growth_3y_cagr": 1.1594, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1719, "book_value_growth_1y": 0.009, "revenue_growth": -0.0037, "earnings_growth": 0.7411 }, "momentum": { "price_return_1m": 0.0296, "price_return_3m": 0.005, "price_return_6m": 0.0931, "price_return_9m": 0.086, "price_return_12m": 0.1497, "price_return_12m_ex1m": 0.1167, "momentum_6m": 0.0931, "momentum_12m": 0.1497, "momentum_12_1": 0.1167, "distance_from_52w_high": -0.0335, "distance_from_52w_low": 0.144, "relative_strength": 0.131 }, "raw_ttm": { "revenue_ttm": 271702000, "gross_profit_ttm": 220824000, "ebit_ttm": 216574000, "ebitda_ttm": 225770000, "net_income_ttm": 211632000, "eps_diluted_ttm": 2.794, "operating_cash_flow_ttm": 139515000, "capital_expenditure_ttm": -86000, "fcf_ttm": 139486000, "dividends_paid_ttm": null, "share_repurchases_ttm": -10444000, "shares_issued_ttm": null, "interest_expense_ttm": 67367000, "cash_and_equivalents": 417067000, "total_current_assets": 454978000, "total_current_liabilities": 69768000, "net_ppe": null, "total_assets": 4633464000, "total_debt": 2091942000, "total_equity": 1929908000, "net_working_capital": 120679000, "book_value_per_share": 25.4794, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.4794 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 11, "rank_pb": 16, "rank_ptbv": 16, "rank_ps": 87, "rank_pcf": 53, "rank_ev_ebitda": 67, "rank_ev_ebit": 52, "rank_earnings_yield": 11, "rank_fcf_yield": 46, "rank_dividend_yield": 100, "rank_shareholder_yield": 70, "rank_total_yield": 79, "rank_roe": 50, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 8, "rank_fcf_margin": 3, "rank_piotroski": 91, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 42 }, "composites": { "value_composite": 30, "quality_composite": 63, "momentum_composite": 33, "growth_composite": 32, "yield_composite": 88, "svqf_composite": 8, "vc1_composite": 41, "vc2_composite": 61, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.5089, "os_score": 0.78, "value_percentile": 0.7, "quality_percentile": 0.37, "momentum_percentile": 0.67, "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": 31, "small_cap_core_rank": 62, "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": 7748, "ticker_id": 14706, "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": "2026-06-07T12:29:58.888691+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.2, "market_cap": 1530025926.5439, "market_cap_usd": 1530025926.5439, "enterprise_value": 3204900926.5439, "shares_outstanding": 75743854, "fx_rate_to_usd": null, "pe_ratio": 7.22965301, "pb_ratio": 0.79279734, "ptbv_ratio": 0.79279734, "ps_ratio": 5.63126487, "pcf_ratio": 10.96674857, "pfcf_ratio": 10.96902862, "ev_ebitda": 14.19542422, "ev_ebit": 14.7981795, "ev_sales": 11.79564717, "ev_fcf": 22.97650608, "earnings_yield": 0.13831922, "fcf_yield": 0.04352272, "dividend_yield": 0, "buyback_yield": 0.00682603, "shareholder_yield": 0.00682603, "debt_paydown_yield": null, "total_yield": 0.00682603, "gross_margin": 0.81274337, "operating_margin": 0.79710124, "net_margin": 0.77891219, "ebitda_margin": 0.83094714, "fcf_margin": 0.51337863, "roe": 0.10965911, "roa": 0.04567468, "roic": 0.04505972, "roc_greenblatt": null, "asset_turnover": 0.05863907, "cash_conversion": 0.65909692, "accruals_ratio": 0.01556438, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 7.41850113, "debt_to_assets": 0.45148554, "interest_coverage": 3.21483813, "current_ratio": 6.52129916, "quick_ratio": 6.52129916, "net_debt": 1674875000, "revenue_growth_1y": -0.0037214, "revenue_growth_3y_cagr": 0.08309643, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.74109818, "eps_growth_3y_cagr": 1.15939985, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.17190714, "book_value_growth_1y": 0.00898203, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.842791, "revenue_stability_5y": 0.114676, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02956167, "price_return_3m": 0.00497517, "price_return_6m": 0.09307365, "price_return_9m": 0.08602156, "price_return_12m": 0.14972733, "price_return_12m_ex1m": 0.11671536, "distance_from_52w_high": -0.03349278, "distance_from_52w_low": 0.14397282, "relative_strength": 0.13102337, "local_beta": 0.3133, "volatility_252d": 0.165898, "volatility_60d": 0.279817, "max_drawdown_12m": -0.10372205, "revenue_ttm": 271702000, "gross_profit_ttm": 220824000, "ebit_ttm": 216574000, "ebitda_ttm": 225770000, "net_income_ttm": 211632000, "eps_diluted_ttm": 2.79404848, "operating_cash_flow_ttm": 139515000, "capital_expenditure_ttm": -86000, "fcf_ttm": 139486000, "dividends_paid_ttm": null, "share_repurchases_ttm": -10444000, "shares_issued_ttm": null, "interest_expense_ttm": 67367000, "cash_and_equivalents": 417067000, "total_current_assets": 454978000, "total_current_liabilities": 69768000, "net_ppe": null, "total_assets": 4633464000, "total_debt": 2091942000, "total_equity": 1929908000, "net_working_capital": 120679000, "book_value_per_share": 25.47940061, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.47940061, "universe_ticker_count": 632, "sector": "Real Estate", "rank_pe": 11, "rank_pb": 16, "rank_ptbv": 16, "rank_ps": 87, "rank_pcf": 53, "rank_ev_ebitda": 67, "rank_ev_ebit": 52, "rank_earnings_yield": 11, "rank_fcf_yield": 46, "rank_dividend_yield": 100, "rank_shareholder_yield": 70, "rank_total_yield": 79, "rank_roe": 50, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 8, "rank_fcf_margin": 3, "rank_piotroski": 91, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 42, "value_composite": 30, "quality_composite": 63, "momentum_composite": 33, "growth_composite": 32, "yield_composite": 88, "svqf_composite": 8, "vc1_composite": 41, "vc2_composite": 61, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 62, "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": 20.2, "os": 0.78, "value": 0.7, "quality": 0.37, "momentum": 0.67, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 7.2297, "earnings_yield": 0.1383, "shareholder_yield": 0.0068, "roe": 0.1097, "momentum_12_1": 0.1167, "complete_fields": { "id": 7748, "ticker_id": 14706, "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": "2026-06-07T12:29:58.888691+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.2, "market_cap": 1530025926.5439, "market_cap_usd": 1530025926.5439, "enterprise_value": 3204900926.5439, "shares_outstanding": 75743854, "fx_rate_to_usd": null, "pe_ratio": 7.22965301, "pb_ratio": 0.79279734, "ptbv_ratio": 0.79279734, "ps_ratio": 5.63126487, "pcf_ratio": 10.96674857, "pfcf_ratio": 10.96902862, "ev_ebitda": 14.19542422, "ev_ebit": 14.7981795, "ev_sales": 11.79564717, "ev_fcf": 22.97650608, "earnings_yield": 0.13831922, "fcf_yield": 0.04352272, "dividend_yield": 0, "buyback_yield": 0.00682603, "shareholder_yield": 0.00682603, "debt_paydown_yield": null, "total_yield": 0.00682603, "gross_margin": 0.81274337, "operating_margin": 0.79710124, "net_margin": 0.77891219, "ebitda_margin": 0.83094714, "fcf_margin": 0.51337863, "roe": 0.10965911, "roa": 0.04567468, "roic": 0.04505972, "roc_greenblatt": null, "asset_turnover": 0.05863907, "cash_conversion": 0.65909692, "accruals_ratio": 0.01556438, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 7.41850113, "debt_to_assets": 0.45148554, "interest_coverage": 3.21483813, "current_ratio": 6.52129916, "quick_ratio": 6.52129916, "net_debt": 1674875000, "revenue_growth_1y": -0.0037214, "revenue_growth_3y_cagr": 0.08309643, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.74109818, "eps_growth_3y_cagr": 1.15939985, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.17190714, "book_value_growth_1y": 0.00898203, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.842791, "revenue_stability_5y": 0.114676, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02956167, "price_return_3m": 0.00497517, "price_return_6m": 0.09307365, "price_return_9m": 0.08602156, "price_return_12m": 0.14972733, "price_return_12m_ex1m": 0.11671536, "distance_from_52w_high": -0.03349278, "distance_from_52w_low": 0.14397282, "relative_strength": 0.13102337, "local_beta": 0.3133, "volatility_252d": 0.165898, "volatility_60d": 0.279817, "max_drawdown_12m": -0.10372205, "revenue_ttm": 271702000, "gross_profit_ttm": 220824000, "ebit_ttm": 216574000, "ebitda_ttm": 225770000, "net_income_ttm": 211632000, "eps_diluted_ttm": 2.79404848, "operating_cash_flow_ttm": 139515000, "capital_expenditure_ttm": -86000, "fcf_ttm": 139486000, "dividends_paid_ttm": null, "share_repurchases_ttm": -10444000, "shares_issued_ttm": null, "interest_expense_ttm": 67367000, "cash_and_equivalents": 417067000, "total_current_assets": 454978000, "total_current_liabilities": 69768000, "net_ppe": null, "total_assets": 4633464000, "total_debt": 2091942000, "total_equity": 1929908000, "net_working_capital": 120679000, "book_value_per_share": 25.47940061, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 25.47940061, "universe_ticker_count": 632, "sector": "Real Estate", "rank_pe": 11, "rank_pb": 16, "rank_ptbv": 16, "rank_ps": 87, "rank_pcf": 53, "rank_ev_ebitda": 67, "rank_ev_ebit": 52, "rank_earnings_yield": 11, "rank_fcf_yield": 46, "rank_dividend_yield": 100, "rank_shareholder_yield": 70, "rank_total_yield": 79, "rank_roe": 50, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 8, "rank_fcf_margin": 3, "rank_piotroski": 91, "rank_accruals": 90, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 43, "rank_relative_strength": 42, "value_composite": 30, "quality_composite": 63, "momentum_composite": 33, "growth_composite": 32, "yield_composite": 88, "svqf_composite": 8, "vc1_composite": 41, "vc2_composite": 61, "vc3_composite": 62, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 62, "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": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "income_statement": { "revenue": 270393000, "cost_of_revenue": 49584000, "gross_profit": 220809000, "ebit": 216619000, "ebitda": 224929000, "pretax_income": null, "tax_provision": null, "net_income": 215050000, "net_income_to_common": 215050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387405000, "total_current_assets": 425922000, "total_assets": 4603832000, "short_term_debt": 152536000, "long_term_debt": 1938879000, "total_debt": 2091942000, "total_liabilities": null, "total_equity": 1901467000, "shares_outstanding": 75743854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 132927000, "capital_expenditure": -86000, "free_cash_flow": 132841000, "dividends_paid": null, "share_repurchases": -10190000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385366, "ticker_id": 14706, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "224929000", "netIncome": "215050000", "grossProfit": "220809000", "totalRevenue": "270393000", "costOfRevenue": "49584000", "interestExpense": "62617000", "operatingIncome": "216619000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "151000" }, "balance": { "totalDebt": "2091942000", "totalAssets": "4603832000", "longTermDebt": "1938879000", "shortTermDebt": "152536000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "425922000", "totalShareholderEquity": "1901467000", "totalCurrentLiabilities": "202224000", "cashAndShortTermInvestments": "387405000" }, "cashflow": { "freeCashFlow": "132841000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "132927000", "repurchaseOfStock": "-10190000", "capitalExpenditures": "-86000" } }, "revenue": 270393000, "cost_of_revenue": 49584000, "gross_profit": 220809000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216619000, "depreciation_amortisation": 151000, "ebitda": 224929000, "interest_expense": 62617000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 215050000, "net_income_continuing_ops": null, "net_income_to_common": 215050000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387405000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 425922000, "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": 4603832000, "short_term_debt": 152536000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202224000, "long_term_debt": 1938879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2091942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1901467000, "shares_outstanding": 75743854, "operating_cash_flow": 132927000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -86000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -10190000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 132841000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "224929000", "netIncome": "215050000", "grossProfit": "220809000", "totalRevenue": "270393000", "costOfRevenue": "49584000", "interestExpense": "62617000", "operatingIncome": "216619000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "151000" }, "balance": { "totalDebt": "2091942000", "totalAssets": "4603832000", "longTermDebt": "1938879000", "shortTermDebt": "152536000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "425922000", "totalShareholderEquity": "1901467000", "totalCurrentLiabilities": "202224000", "cashAndShortTermInvestments": "387405000" }, "cashflow": { "freeCashFlow": "132841000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "132927000", "repurchaseOfStock": "-10190000", "capitalExpenditures": "-86000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "income_statement": { "revenue": 271403000, "cost_of_revenue": 46252000, "gross_profit": 225151000, "ebit": 219291000, "ebitda": 199291000, "pretax_income": null, "tax_provision": null, "net_income": 123514000, "net_income_to_common": 123514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212438000, "total_current_assets": 244048000, "total_assets": 4364405000, "short_term_debt": 12465000, "long_term_debt": 1795909000, "total_debt": 1809005000, "total_liabilities": null, "total_equity": 1884540000, "shares_outstanding": 75743854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 160433000, "capital_expenditure": -15000, "free_cash_flow": 160418000, "dividends_paid": null, "share_repurchases": -24974000, "shares_issued": 0, "net_debt_issued": 127908000 }, "complete_fields": { "id": 385371, "ticker_id": 14706, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "199291000", "netIncome": "123514000", "grossProfit": "225151000", "totalRevenue": "271403000", "costOfRevenue": "46252000", "interestExpense": "49083000", "operatingIncome": "219291000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "140000" }, "balance": { "totalDebt": "1809005000", "totalAssets": "4364405000", "longTermDebt": "1795909000", "shortTermDebt": "12465000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "244048000", "totalShareholderEquity": "1884540000", "totalCurrentLiabilities": "67198000", "cashAndShortTermInvestments": "212438000" }, "cashflow": { "freeCashFlow": "160418000", "dividendsPaid": null, "issuanceOfDebt": "158428000", "issuanceOfStock": "0", "repaymentOfDebt": "-30520000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "160433000", "repurchaseOfStock": "-24974000", "capitalExpenditures": "-15000" } }, "revenue": 271403000, "cost_of_revenue": 46252000, "gross_profit": 225151000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219291000, "depreciation_amortisation": 140000, "ebitda": 199291000, "interest_expense": 49083000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 123514000, "net_income_continuing_ops": null, "net_income_to_common": 123514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212438000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 244048000, "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": 4364405000, "short_term_debt": 12465000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67198000, "long_term_debt": 1795909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1809005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1884540000, "shares_outstanding": 75743854, "operating_cash_flow": 160433000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -24974000, "shares_issued": 0, "net_debt_issued": 127908000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 160418000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "199291000", "netIncome": "123514000", "grossProfit": "225151000", "totalRevenue": "271403000", "costOfRevenue": "46252000", "interestExpense": "49083000", "operatingIncome": "219291000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "140000" }, "balance": { "totalDebt": "1809005000", "totalAssets": "4364405000", "longTermDebt": "1795909000", "shortTermDebt": "12465000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "244048000", "totalShareholderEquity": "1884540000", "totalCurrentLiabilities": "67198000", "cashAndShortTermInvestments": "212438000" }, "cashflow": { "freeCashFlow": "160418000", "dividendsPaid": null, "issuanceOfDebt": "158428000", "issuanceOfStock": "0", "repaymentOfDebt": "-30520000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "160433000", "repurchaseOfStock": "-24974000", "capitalExpenditures": "-15000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "income_statement": { "revenue": 273304000, "cost_of_revenue": 49542000, "gross_profit": 223762000, "ebit": 207035000, "ebitda": 3704000, "pretax_income": null, "tax_provision": null, "net_income": -38277000, "net_income_to_common": -38277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336071000, "total_current_assets": 368244000, "total_assets": 4460197000, "short_term_debt": 11921000, "long_term_debt": 1665679000, "total_debt": 1678327000, "total_liabilities": null, "total_equity": 2119667000, "shares_outstanding": 76455319, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 175063000, "capital_expenditure": -16000, "free_cash_flow": 175047000, "dividends_paid": -191161000, "share_repurchases": -29642000, "shares_issued": 61981000, "net_debt_issued": 47912000 }, "complete_fields": { "id": 385373, "ticker_id": 14706, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "3704000", "netIncome": "-38277000", "grossProfit": "223762000", "totalRevenue": "273304000", "costOfRevenue": "49542000", "interestExpense": "43313000", "operatingIncome": "207035000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "123000" }, "balance": { "totalDebt": "1678327000", "totalAssets": "4460197000", "longTermDebt": "1665679000", "shortTermDebt": "11921000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "76455319", "totalCurrentAssets": "368244000", "totalShareholderEquity": "2119667000", "totalCurrentLiabilities": "76427000", "cashAndShortTermInvestments": "336071000" }, "cashflow": { "freeCashFlow": "175047000", "dividendsPaid": "-191161000", "issuanceOfDebt": "60906000", "issuanceOfStock": "61981000", "repaymentOfDebt": "-12994000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "175063000", "repurchaseOfStock": "-29642000", "capitalExpenditures": "-16000" } }, "revenue": 273304000, "cost_of_revenue": 49542000, "gross_profit": 223762000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207035000, "depreciation_amortisation": 123000, "ebitda": 3704000, "interest_expense": 43313000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -38277000, "net_income_continuing_ops": null, "net_income_to_common": -38277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336071000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 368244000, "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": 4460197000, "short_term_debt": 11921000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76427000, "long_term_debt": 1665679000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1678327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2119667000, "shares_outstanding": 76455319, "operating_cash_flow": 175063000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -16000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -191161000, "share_repurchases": -29642000, "shares_issued": 61981000, "net_debt_issued": 47912000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 175047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "3704000", "netIncome": "-38277000", "grossProfit": "223762000", "totalRevenue": "273304000", "costOfRevenue": "49542000", "interestExpense": "43313000", "operatingIncome": "207035000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "123000" }, "balance": { "totalDebt": "1678327000", "totalAssets": "4460197000", "longTermDebt": "1665679000", "shortTermDebt": "11921000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "76455319", "totalCurrentAssets": "368244000", "totalShareholderEquity": "2119667000", "totalCurrentLiabilities": "76427000", "cashAndShortTermInvestments": "336071000" }, "cashflow": { "freeCashFlow": "175047000", "dividendsPaid": "-191161000", "issuanceOfDebt": "60906000", "issuanceOfStock": "61981000", "repaymentOfDebt": "-12994000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "175063000", "repurchaseOfStock": "-29642000", "capitalExpenditures": "-16000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "income_statement": { "revenue": 212811000, "cost_of_revenue": 37213000, "gross_profit": 175598000, "ebit": 157451000, "ebitda": 60085000, "pretax_income": null, "tax_provision": null, "net_income": 21357000, "net_income_to_common": 21357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 334943000, "total_current_assets": 361032000, "total_assets": 4208106000, "short_term_debt": 14334000, "long_term_debt": 1464917000, "total_debt": 1479947000, "total_liabilities": null, "total_equity": 2036237000, "shares_outstanding": 62518612, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 140625000, "capital_expenditure": -15000, "free_cash_flow": 140610000, "dividends_paid": -61784000, "share_repurchases": -10442000, "shares_issued": 0, "net_debt_issued": -22701000 }, "complete_fields": { "id": 385374, "ticker_id": 14706, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "60085000", "netIncome": "21357000", "grossProfit": "175598000", "totalRevenue": "212811000", "costOfRevenue": "37213000", "interestExpense": "36107000", "operatingIncome": "157451000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "155000" }, "balance": { "totalDebt": "1479947000", "totalAssets": "4208106000", "longTermDebt": "1464917000", "shortTermDebt": "14334000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "62518612", "totalCurrentAssets": "361032000", "totalShareholderEquity": "2036237000", "totalCurrentLiabilities": "59085000", "cashAndShortTermInvestments": "334943000" }, "cashflow": { "freeCashFlow": "140610000", "dividendsPaid": "-61784000", "issuanceOfDebt": "2749000", "issuanceOfStock": "0", "repaymentOfDebt": "-25450000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "140625000", "repurchaseOfStock": "-10442000", "capitalExpenditures": "-15000" } }, "revenue": 212811000, "cost_of_revenue": 37213000, "gross_profit": 175598000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157451000, "depreciation_amortisation": 155000, "ebitda": 60085000, "interest_expense": 36107000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 21357000, "net_income_continuing_ops": null, "net_income_to_common": 21357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 334943000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 361032000, "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": 4208106000, "short_term_debt": 14334000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59085000, "long_term_debt": 1464917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1479947000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2036237000, "shares_outstanding": 62518612, "operating_cash_flow": 140625000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -15000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -61784000, "share_repurchases": -10442000, "shares_issued": 0, "net_debt_issued": -22701000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 140610000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "60085000", "netIncome": "21357000", "grossProfit": "175598000", "totalRevenue": "212811000", "costOfRevenue": "37213000", "interestExpense": "36107000", "operatingIncome": "157451000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "155000" }, "balance": { "totalDebt": "1479947000", "totalAssets": "4208106000", "longTermDebt": "1464917000", "shortTermDebt": "14334000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "62518612", "totalCurrentAssets": "361032000", "totalShareholderEquity": "2036237000", "totalCurrentLiabilities": "59085000", "cashAndShortTermInvestments": "334943000" }, "cashflow": { "freeCashFlow": "140610000", "dividendsPaid": "-61784000", "issuanceOfDebt": "2749000", "issuanceOfStock": "0", "repaymentOfDebt": "-25450000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "140625000", "repurchaseOfStock": "-10442000", "capitalExpenditures": "-15000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+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": -2471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -39580000 }, "complete_fields": { "id": 385375, "ticker_id": 14706, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+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": "-2471000", "issuanceOfDebt": "6678000", "issuanceOfStock": null, "repaymentOfDebt": "-46258000", "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": -2471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -39580000, "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": "-2471000", "issuanceOfDebt": "6678000", "issuanceOfStock": null, "repaymentOfDebt": "-46258000", "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": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "income_statement": { "revenue": 67582000, "cost_of_revenue": 12276000, "gross_profit": 55306000, "ebit": 55553000, "ebitda": 50110000, "pretax_income": null, "tax_provision": null, "net_income": 28441000, "net_income_to_common": 28441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 417067000, "total_current_assets": 454978000, "total_assets": 4633464000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 1929908000, "shares_outstanding": 75743854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41838000, "capital_expenditure": null, "free_cash_flow": 41838000, "dividends_paid": null, "share_repurchases": -2554000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385364, "ticker_id": 14706, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "50110000", "netIncome": "28441000", "grossProfit": "55306000", "totalRevenue": "67582000", "costOfRevenue": "12276000", "interestExpense": "17741000", "operatingIncome": "55553000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39000" }, "balance": { "totalDebt": null, "totalAssets": "4633464000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "454978000", "totalShareholderEquity": "1929908000", "totalCurrentLiabilities": "69768000", "cashAndShortTermInvestments": "417067000" }, "cashflow": { "freeCashFlow": "41838000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "41838000", "repurchaseOfStock": "-2554000", "capitalExpenditures": null } }, "revenue": 67582000, "cost_of_revenue": 12276000, "gross_profit": 55306000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55553000, "depreciation_amortisation": 39000, "ebitda": 50110000, "interest_expense": 17741000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 28441000, "net_income_continuing_ops": null, "net_income_to_common": 28441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 417067000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 454978000, "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": 4633464000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69768000, "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": 1929908000, "shares_outstanding": 75743854, "operating_cash_flow": 41838000, "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": -2554000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 41838000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "50110000", "netIncome": "28441000", "grossProfit": "55306000", "totalRevenue": "67582000", "costOfRevenue": "12276000", "interestExpense": "17741000", "operatingIncome": "55553000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39000" }, "balance": { "totalDebt": null, "totalAssets": "4633464000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "454978000", "totalShareholderEquity": "1929908000", "totalCurrentLiabilities": "69768000", "cashAndShortTermInvestments": "417067000" }, "cashflow": { "freeCashFlow": "41838000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "41838000", "repurchaseOfStock": "-2554000", "capitalExpenditures": null } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "income_statement": { "revenue": 72961000, "cost_of_revenue": 12999000, "gross_profit": 59962000, "ebit": 55861000, "ebitda": 68267000, "pretax_income": null, "tax_provision": null, "net_income": 121533000, "net_income_to_common": 121533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387405000, "total_current_assets": 425922000, "total_assets": 4603832000, "short_term_debt": 152536000, "long_term_debt": 1938879000, "total_debt": 2091942000, "total_liabilities": null, "total_equity": 1901467000, "shares_outstanding": 75743854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26723000, "capital_expenditure": -4000, "free_cash_flow": 26719000, "dividends_paid": 0, "share_repurchases": -2292000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385365, "ticker_id": 14706, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "68267000", "netIncome": "121533000", "grossProfit": "59962000", "totalRevenue": "72961000", "costOfRevenue": "12999000", "interestExpense": "18036000", "operatingIncome": "55861000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "37000" }, "balance": { "totalDebt": "2091942000", "totalAssets": "4603832000", "longTermDebt": "1938879000", "shortTermDebt": "152536000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "425922000", "totalShareholderEquity": "1901467000", "totalCurrentLiabilities": "202224000", "cashAndShortTermInvestments": "387405000" }, "cashflow": { "freeCashFlow": "26719000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "26723000", "repurchaseOfStock": "-2292000", "capitalExpenditures": "-4000" } }, "revenue": 72961000, "cost_of_revenue": 12999000, "gross_profit": 59962000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55861000, "depreciation_amortisation": 37000, "ebitda": 68267000, "interest_expense": 18036000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 121533000, "net_income_continuing_ops": null, "net_income_to_common": 121533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387405000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 425922000, "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": 4603832000, "short_term_debt": 152536000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202224000, "long_term_debt": 1938879000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2091942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1901467000, "shares_outstanding": 75743854, "operating_cash_flow": 26723000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": -2292000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 26719000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "68267000", "netIncome": "121533000", "grossProfit": "59962000", "totalRevenue": "72961000", "costOfRevenue": "12999000", "interestExpense": "18036000", "operatingIncome": "55861000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "37000" }, "balance": { "totalDebt": "2091942000", "totalAssets": "4603832000", "longTermDebt": "1938879000", "shortTermDebt": "152536000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "425922000", "totalShareholderEquity": "1901467000", "totalCurrentLiabilities": "202224000", "cashAndShortTermInvestments": "387405000" }, "cashflow": { "freeCashFlow": "26719000", "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "26723000", "repurchaseOfStock": "-2292000", "capitalExpenditures": "-4000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "income_statement": { "revenue": 66070000, "cost_of_revenue": 12278000, "gross_profit": 53792000, "ebit": 52983000, "ebitda": 44541000, "pretax_income": null, "tax_provision": null, "net_income": 23741000, "net_income_to_common": 23741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376032000, "total_current_assets": 403528000, "total_assets": 4550425000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 1779934000, "shares_outstanding": 75743854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 29408000, "capital_expenditure": -4000, "free_cash_flow": 29404000, "dividends_paid": null, "share_repurchases": -2290000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385367, "ticker_id": 14706, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "44541000", "netIncome": "23741000", "grossProfit": "53792000", "totalRevenue": "66070000", "costOfRevenue": "12278000", "interestExpense": "17866000", "operatingIncome": "52983000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "39000" }, "balance": { "totalDebt": null, "totalAssets": "4550425000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "403528000", "totalShareholderEquity": "1779934000", "totalCurrentLiabilities": "62071000", "cashAndShortTermInvestments": "376032000" }, "cashflow": { "freeCashFlow": "29404000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "29408000", "repurchaseOfStock": "-2290000", "capitalExpenditures": "-4000" } }, "revenue": 66070000, "cost_of_revenue": 12278000, "gross_profit": 53792000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52983000, "depreciation_amortisation": 39000, "ebitda": 44541000, "interest_expense": 17866000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 23741000, "net_income_continuing_ops": null, "net_income_to_common": 23741000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 376032000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 403528000, "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": 4550425000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62071000, "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": 1779934000, "shares_outstanding": 75743854, "operating_cash_flow": 29408000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -4000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2290000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 29404000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "44541000", "netIncome": "23741000", "grossProfit": "53792000", "totalRevenue": "66070000", "costOfRevenue": "12278000", "interestExpense": "17866000", "operatingIncome": "52983000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "39000" }, "balance": { "totalDebt": null, "totalAssets": "4550425000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "403528000", "totalShareholderEquity": "1779934000", "totalCurrentLiabilities": "62071000", "cashAndShortTermInvestments": "376032000" }, "cashflow": { "freeCashFlow": "29404000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "29408000", "repurchaseOfStock": "-2290000", "capitalExpenditures": "-4000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "income_statement": { "revenue": 65089000, "cost_of_revenue": 13325000, "gross_profit": 51764000, "ebit": 52177000, "ebitda": 62852000, "pretax_income": null, "tax_provision": null, "net_income": 37917000, "net_income_to_common": 37917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 595831000, "total_current_assets": 623858000, "total_assets": 4770696000, "short_term_debt": 11773000, "long_term_debt": 2124514000, "total_debt": 2136287000, "total_liabilities": null, "total_equity": 1754613000, "shares_outstanding": 75743854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41546000, "capital_expenditure": -21000, "free_cash_flow": 41525000, "dividends_paid": null, "share_repurchases": -3308000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385368, "ticker_id": 14706, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "62852000", "netIncome": "37917000", "grossProfit": "51764000", "totalRevenue": "65089000", "costOfRevenue": "13325000", "interestExpense": "13724000", "operatingIncome": "52177000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "42000" }, "balance": { "totalDebt": "2136287000", "totalAssets": "4770696000", "longTermDebt": "2124514000", "shortTermDebt": "11773000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "623858000", "totalShareholderEquity": "1754613000", "totalCurrentLiabilities": "262453000", "cashAndShortTermInvestments": "595831000" }, "cashflow": { "freeCashFlow": "41525000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "41546000", "repurchaseOfStock": "-3308000", "capitalExpenditures": "-21000" } }, "revenue": 65089000, "cost_of_revenue": 13325000, "gross_profit": 51764000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52177000, "depreciation_amortisation": 42000, "ebitda": 62852000, "interest_expense": 13724000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 37917000, "net_income_continuing_ops": null, "net_income_to_common": 37917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 595831000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 623858000, "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": 4770696000, "short_term_debt": 11773000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262453000, "long_term_debt": 2124514000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2136287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1754613000, "shares_outstanding": 75743854, "operating_cash_flow": 41546000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -21000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -3308000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 41525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "62852000", "netIncome": "37917000", "grossProfit": "51764000", "totalRevenue": "65089000", "costOfRevenue": "13325000", "interestExpense": "13724000", "operatingIncome": "52177000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "42000" }, "balance": { "totalDebt": "2136287000", "totalAssets": "4770696000", "longTermDebt": "2124514000", "shortTermDebt": "11773000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "623858000", "totalShareholderEquity": "1754613000", "totalCurrentLiabilities": "262453000", "cashAndShortTermInvestments": "595831000" }, "cashflow": { "freeCashFlow": "41525000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "41546000", "repurchaseOfStock": "-3308000", "capitalExpenditures": "-21000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "income_statement": { "revenue": 66274000, "cost_of_revenue": 10983000, "gross_profit": 55291000, "ebit": 55598000, "ebitda": 49269000, "pretax_income": null, "tax_provision": null, "net_income": 31859000, "net_income_to_common": 31859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221707000, "total_current_assets": 252758000, "total_assets": 4373597000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": 1916665000, "shares_outstanding": 75743854, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35250000, "capital_expenditure": -57000, "free_cash_flow": 35193000, "dividends_paid": null, "share_repurchases": -2300000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385369, "ticker_id": 14706, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "49269000", "netIncome": "31859000", "grossProfit": "55291000", "totalRevenue": "66274000", "costOfRevenue": "10983000", "interestExpense": "12991000", "operatingIncome": "55598000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "33000" }, "balance": { "totalDebt": null, "totalAssets": "4373597000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "252758000", "totalShareholderEquity": "1916665000", "totalCurrentLiabilities": "60815000", "cashAndShortTermInvestments": "221707000" }, "cashflow": { "freeCashFlow": "35193000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "35250000", "repurchaseOfStock": "-2300000", "capitalExpenditures": "-57000" } }, "revenue": 66274000, "cost_of_revenue": 10983000, "gross_profit": 55291000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55598000, "depreciation_amortisation": 33000, "ebitda": 49269000, "interest_expense": 12991000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 31859000, "net_income_continuing_ops": null, "net_income_to_common": 31859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221707000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 252758000, "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": 4373597000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 60815000, "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": 1916665000, "shares_outstanding": 75743854, "operating_cash_flow": 35250000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -57000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -2300000, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 35193000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "49269000", "netIncome": "31859000", "grossProfit": "55291000", "totalRevenue": "66274000", "costOfRevenue": "10983000", "interestExpense": "12991000", "operatingIncome": "55598000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "33000" }, "balance": { "totalDebt": null, "totalAssets": "4373597000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "75743854", "totalCurrentAssets": "252758000", "totalShareholderEquity": "1916665000", "totalCurrentLiabilities": "60815000", "cashAndShortTermInvestments": "221707000" }, "cashflow": { "freeCashFlow": "35193000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "35250000", "repurchaseOfStock": "-2300000", "capitalExpenditures": "-57000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+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": 12465000, "long_term_debt": 1795909000, "total_debt": 1809005000, "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": 385370, "ticker_id": 14706, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "1809005000", "totalAssets": null, "longTermDebt": "1795909000", "shortTermDebt": "12465000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": 12465000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 1795909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 1809005000, "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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "1809005000", "totalAssets": null, "longTermDebt": "1795909000", "shortTermDebt": "12465000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+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": -14000, "free_cash_flow": null, "dividends_paid": -197528000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 385372, "ticker_id": 14706, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:59.224165+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": "-197528000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-14000" } }, "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": -14000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -197528000, "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": "-197528000", "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": "-14000" } } } ] }, "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": "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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }