{ "ticker": { "uuid": "dfc9d65f-a3fc-4a4c-8a3c-1ff320e7c316", "symbol": "CXX", "name": "The Clorox Company", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/dfc9d65f-a3fc-4a4c-8a3c-1ff320e7c316/", "api_url": "https://sharemaestro.com/factors/api/tickers/dfc9d65f-a3fc-4a4c-8a3c-1ff320e7c316/" }, "ticker_metadata": { "id": 14617, "uuid": "dfc9d65f-a3fc-4a4c-8a3c-1ff320e7c316", "symbol": "CXX", "name": "The Clorox Company", "asset_type": "equity", "market_cap": 9716477952, "stock_exchange_id": 8, "industry": "Household & Personal Products", "sector": "Consumer Defensive", "description": "The Clorox Company manufactures and markets consumer and professional products worldwide. The company operates through four segments: Health and Wellness, Household, Lifestyle, and International. The Health and Wellness segment offers home care cleaning and disinfecting products, bleach, clog removers, and laundry additives under the Clorox, Clorox2, Pine-Sol, Scentiva, Tilex, Liquid-Plumr, Poett, and Formula 409 brands; professional cleaning and disinfecting products under the CloroxPro and Clorox Healthcare brands; professional food service products under the Hidden Valley brand in the United States. The Household segment provides cat litter products under the Fresh Step and Scoop Away brands; bags and wraps under the Glad brand; and grilling products under the Kingsford brand in the United States. The Lifestyle segment offers dressings, dips, seasonings, and sauces primarily under the Hidden Valley brand; water-filtration products under the Brita brand; and natural personal care products under the Burt's Bees brand in the United States. The International segment provides laundry additives, home care products, bags and wraps, cat litter products, water-filtration systems, professional cleaning and disinfecting products, natural personal care products, food, grilling products, and digestive health products internationally primarily under the Clorox, Glad, Poett, Brita, Burt's Bees, Pine-Sol, Ever Clean, Clorinda, Chux and Fresh Step Brands. It also offers vitamins, minerals, and supplement products under the Natural Vitality, RenewLife, NeoCell, and Rainbow Light brands. The company sells its products through mass retailers; grocery outlets; warehouse clubs; dollar stores; home hardware centers; drug, pet, and military stores; third-party and owned e-commerce channels; and distributors, as well as a direct sales force. The company was founded in 1913 and is headquartered in Oakland, California.", "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": "dfc9d65f-a3fc-4a4c-8a3c-1ff320e7c316", "symbol": "CXX", "name": "The Clorox Company", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/dfc9d65f-a3fc-4a4c-8a3c-1ff320e7c316/", "api_url": "https://sharemaestro.com/factors/api/tickers/dfc9d65f-a3fc-4a4c-8a3c-1ff320e7c316/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.47, "value": 0.59, "quality": 0.29, "momentum": 0.43, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 80, "market_cap": 9673619440, "pe_ratio": 12.7958, "earnings_yield": 0.0782, "ebitda_to_ev": 0.1011, "shareholder_yield": 0.0944, "roe": -11.2836, "piotroski_f_score": 7, "momentum_12_1": null, "volatility_252d": 0.5969 }, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:43.204058+00:00", "batch_id": "" }, "size": { "price_close": 80, "market_cap": 9673619440, "market_cap_usd": 9673619440, "enterprise_value": 12972619440, "shares_outstanding": 120920243, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.7958, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.431, "pcf_ratio": 16.7945, "pfcf_ratio": 25.4569, "ev_ebitda": 9.8952, "ev_ebit": 12.2383, "ev_sales": 1.919, "ev_fcf": 34.1385, "earnings_yield": 0.0782, "fcf_yield": 0.0293, "price_to_sales": 1.431, "price_to_book": null, "price_to_cashflow": 16.7945, "ebitda_to_ev": 0.1011, "sales_yield": 0.5211 }, "yield": { "dividend_yield": 0.0622, "buyback_yield": 0.0321, "shareholder_yield": 0.0944, "debt_paydown_yield": null, "total_yield": 0.0944 }, "quality": { "gross_margin": 0.4385, "operating_margin": 0.1568, "net_margin": 0.1118, "ebitda_margin": 0.1939, "fcf_margin": 0.0562, "roe": -11.2836, "roa": 0.1175, "roic": 0.246, "roc_greenblatt": null, "asset_turnover": 1.0503, "cash_conversion": 0.5026, "accruals_ratio": 0.028, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.4848, "revenue_stability_5y": 0.0201, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4605, "external_financing": 0.0483 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.5164, "debt_to_assets": 0.697, "interest_coverage": 10.9278, "current_ratio": 0.8403, "quick_ratio": 0.8403, "net_debt": 3299000000, "local_beta": 0.2424, "volatility_252d": 0.5969, "volatility_60d": 1.314, "max_drawdown_12m": -0.4526, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.0016, "revenue_growth_3y_cagr": -0.0001, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.9284, "eps_growth_3y_cagr": 0.2058, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5756, "book_value_growth_1y": -0.0093, "revenue_growth": 0.0016, "earnings_growth": 1.9284 }, "momentum": { "price_return_1m": -0.0736, "price_return_3m": -0.1795, "price_return_6m": -0.1091, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.1091, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.4526, "distance_from_52w_low": 0, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 6760000000, "gross_profit_ttm": 2964000000, "ebit_ttm": 1060000000, "ebitda_ttm": 1311000000, "net_income_ttm": 756000000, "eps_diluted_ttm": 6.2521, "operating_cash_flow_ttm": 576000000, "capital_expenditure_ttm": -196000000, "fcf_ttm": 380000000, "dividends_paid_ttm": -602000000, "share_repurchases_ttm": -331000000, "shares_issued_ttm": -20000000, "interest_expense_ttm": 97000000, "cash_and_equivalents": 1187000000, "total_current_assets": 2651000000, "total_current_liabilities": 3155000000, "net_ppe": null, "total_assets": 6436000000, "total_debt": 4486000000, "total_equity": -67000000, "net_working_capital": -100000000, "book_value_per_share": -0.5541, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 632, "rank_pe": 30, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 48, "rank_pcf": 72, "rank_ev_ebitda": 47, "rank_ev_ebit": 43, "rank_earnings_yield": 30, "rank_fcf_yield": 59, "rank_dividend_yield": 9, "rank_shareholder_yield": 9, "rank_total_yield": 17, "rank_roe": 100, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 50, "rank_fcf_margin": 58, "rank_piotroski": 31, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 41, "quality_composite": 71, "momentum_composite": 57, "growth_composite": 23, "yield_composite": 6, "svqf_composite": 22, "vc1_composite": 44, "vc2_composite": 35, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.4136, "os_score": 0.47, "value_percentile": 0.59, "quality_percentile": 0.29, "momentum_percentile": 0.43, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 42, "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": 8176, "ticker_id": 14617, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:43.204058+00:00", "batch_id": "", "os_score_delta": null, "price_close": 80, "market_cap": 9673619440, "market_cap_usd": 9673619440, "enterprise_value": 12972619440, "shares_outstanding": 120920243, "fx_rate_to_usd": null, "pe_ratio": 12.79579291, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.43100879, "pcf_ratio": 16.79447819, "pfcf_ratio": 25.45689326, "ev_ebitda": 9.89520934, "ev_ebit": 12.23832023, "ev_sales": 1.91902654, "ev_fcf": 34.13847221, "earnings_yield": 0.07815069, "fcf_yield": 0.02929246, "dividend_yield": 0.0622311, "buyback_yield": 0.03214929, "shareholder_yield": 0.09438039, "debt_paydown_yield": null, "total_yield": 0.09438039, "gross_margin": 0.43846154, "operating_margin": 0.15680473, "net_margin": 0.11183432, "ebitda_margin": 0.19393491, "fcf_margin": 0.05621302, "roe": -11.28358209, "roa": 0.11746426, "roic": 0.24597772, "roc_greenblatt": null, "asset_turnover": 1.05034183, "cash_conversion": 0.5026455, "accruals_ratio": 0.02796768, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.51639969, "debt_to_assets": 0.69701678, "interest_coverage": 10.92783505, "current_ratio": 0.84025357, "quick_ratio": 0.84025357, "net_debt": 3299000000, "revenue_growth_1y": 0.00155082, "revenue_growth_3y_cagr": -0.00014073, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.92840167, "eps_growth_3y_cagr": 0.20581592, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.57556936, "book_value_growth_1y": -0.00931669, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.48477, "revenue_stability_5y": 0.020069, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07364522, "price_return_3m": -0.17948718, "price_return_6m": -0.1091272, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.45260349, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 0.2424, "volatility_252d": 0.596903, "volatility_60d": 1.314022, "max_drawdown_12m": -0.45260349, "revenue_ttm": 6760000000, "gross_profit_ttm": 2964000000, "ebit_ttm": 1060000000, "ebitda_ttm": 1311000000, "net_income_ttm": 756000000, "eps_diluted_ttm": 6.25205492, "operating_cash_flow_ttm": 576000000, "capital_expenditure_ttm": -196000000, "fcf_ttm": 380000000, "dividends_paid_ttm": -602000000, "share_repurchases_ttm": -331000000, "shares_issued_ttm": -20000000, "interest_expense_ttm": 97000000, "cash_and_equivalents": 1187000000, "total_current_assets": 2651000000, "total_current_liabilities": 3155000000, "net_ppe": null, "total_assets": 6436000000, "total_debt": 4486000000, "total_equity": -67000000, "net_working_capital": -100000000, "book_value_per_share": -0.55408423, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": 632, "sector": "Consumer Defensive", "rank_pe": 30, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 48, "rank_pcf": 72, "rank_ev_ebitda": 47, "rank_ev_ebit": 43, "rank_earnings_yield": 30, "rank_fcf_yield": 59, "rank_dividend_yield": 9, "rank_shareholder_yield": 9, "rank_total_yield": 17, "rank_roe": 100, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 50, "rank_fcf_margin": 58, "rank_piotroski": 31, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 41, "quality_composite": 71, "momentum_composite": 57, "growth_composite": 23, "yield_composite": 6, "svqf_composite": 22, "vc1_composite": 44, "vc2_composite": 35, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 42, "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": 80, "os": 0.47, "value": 0.59, "quality": 0.29, "momentum": 0.43, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 12.7958, "earnings_yield": 0.0782, "shareholder_yield": 0.0944, "roe": -11.2836, "momentum_12_1": null, "complete_fields": { "id": 8176, "ticker_id": 14617, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:43.204058+00:00", "batch_id": "", "os_score_delta": null, "price_close": 80, "market_cap": 9673619440, "market_cap_usd": 9673619440, "enterprise_value": 12972619440, "shares_outstanding": 120920243, "fx_rate_to_usd": null, "pe_ratio": 12.79579291, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.43100879, "pcf_ratio": 16.79447819, "pfcf_ratio": 25.45689326, "ev_ebitda": 9.89520934, "ev_ebit": 12.23832023, "ev_sales": 1.91902654, "ev_fcf": 34.13847221, "earnings_yield": 0.07815069, "fcf_yield": 0.02929246, "dividend_yield": 0.0622311, "buyback_yield": 0.03214929, "shareholder_yield": 0.09438039, "debt_paydown_yield": null, "total_yield": 0.09438039, "gross_margin": 0.43846154, "operating_margin": 0.15680473, "net_margin": 0.11183432, "ebitda_margin": 0.19393491, "fcf_margin": 0.05621302, "roe": -11.28358209, "roa": 0.11746426, "roic": 0.24597772, "roc_greenblatt": null, "asset_turnover": 1.05034183, "cash_conversion": 0.5026455, "accruals_ratio": 0.02796768, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.51639969, "debt_to_assets": 0.69701678, "interest_coverage": 10.92783505, "current_ratio": 0.84025357, "quick_ratio": 0.84025357, "net_debt": 3299000000, "revenue_growth_1y": 0.00155082, "revenue_growth_3y_cagr": -0.00014073, "revenue_growth_5y_cagr": null, "eps_growth_1y": 1.92840167, "eps_growth_3y_cagr": 0.20581592, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.57556936, "book_value_growth_1y": -0.00931669, "piotroski_f_score": 7, "altman_z_score": null, "earnings_stability_5y": 0.48477, "revenue_stability_5y": 0.020069, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07364522, "price_return_3m": -0.17948718, "price_return_6m": -0.1091272, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.45260349, "distance_from_52w_low": 0, "relative_strength": null, "local_beta": 0.2424, "volatility_252d": 0.596903, "volatility_60d": 1.314022, "max_drawdown_12m": -0.45260349, "revenue_ttm": 6760000000, "gross_profit_ttm": 2964000000, "ebit_ttm": 1060000000, "ebitda_ttm": 1311000000, "net_income_ttm": 756000000, "eps_diluted_ttm": 6.25205492, "operating_cash_flow_ttm": 576000000, "capital_expenditure_ttm": -196000000, "fcf_ttm": 380000000, "dividends_paid_ttm": -602000000, "share_repurchases_ttm": -331000000, "shares_issued_ttm": -20000000, "interest_expense_ttm": 97000000, "cash_and_equivalents": 1187000000, "total_current_assets": 2651000000, "total_current_liabilities": 3155000000, "net_ppe": null, "total_assets": 6436000000, "total_debt": 4486000000, "total_equity": -67000000, "net_working_capital": -100000000, "book_value_per_share": -0.55408423, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": null, "universe_ticker_count": 632, "sector": "Consumer Defensive", "rank_pe": 30, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 48, "rank_pcf": 72, "rank_ev_ebitda": 47, "rank_ev_ebit": 43, "rank_earnings_yield": 30, "rank_fcf_yield": 59, "rank_dividend_yield": 9, "rank_shareholder_yield": 9, "rank_total_yield": 17, "rank_roe": 100, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 50, "rank_fcf_margin": 58, "rank_piotroski": 31, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 41, "quality_composite": 71, "momentum_composite": 57, "growth_composite": 23, "yield_composite": 6, "svqf_composite": 22, "vc1_composite": 44, "vc2_composite": 35, "vc3_composite": 36, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 42, "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": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "income_statement": { "revenue": 7104000000, "cost_of_revenue": 3891000000, "gross_profit": 3213000000, "ebit": 1177000000, "ebitda": 1385000000, "pretax_income": null, "tax_provision": null, "net_income": 810000000, "net_income_to_common": 810000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167000000, "total_current_assets": 1608000000, "total_assets": 5561000000, "short_term_debt": 4000000, "long_term_debt": 2484000000, "total_debt": 2880000000, "total_liabilities": null, "total_equity": 321000000, "shares_outstanding": 122694263, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 981000000, "capital_expenditure": -220000000, "free_cash_flow": 761000000, "dividends_paid": -602000000, "share_repurchases": -332000000, "shares_issued": 26000000, "net_debt_issued": null }, "complete_fields": { "id": 385214, "ticker_id": 14617, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1385000000", "netIncome": "810000000", "grossProfit": "3213000000", "totalRevenue": "7104000000", "costOfRevenue": "3891000000", "interestExpense": "88000000", "operatingIncome": "1177000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "121000000", "depreciationAndAmortization": "219000000" }, "balance": { "totalDebt": "2880000000", "totalAssets": "5561000000", "longTermDebt": "2484000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "122694263", "totalCurrentAssets": "1608000000", "totalShareholderEquity": "321000000", "totalCurrentLiabilities": "1919000000", "cashAndShortTermInvestments": "167000000" }, "cashflow": { "freeCashFlow": "761000000", "dividendsPaid": "-602000000", "issuanceOfDebt": null, "issuanceOfStock": "26000000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "981000000", "repurchaseOfStock": "-332000000", "capitalExpenditures": "-220000000" } }, "revenue": 7104000000, "cost_of_revenue": 3891000000, "gross_profit": 3213000000, "research_and_development": 121000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1177000000, "depreciation_amortisation": 219000000, "ebitda": 1385000000, "interest_expense": 88000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 810000000, "net_income_continuing_ops": null, "net_income_to_common": 810000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1608000000, "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": 5561000000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1919000000, "long_term_debt": 2484000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2880000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 321000000, "shares_outstanding": 122694263, "operating_cash_flow": 981000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -220000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -602000000, "share_repurchases": -332000000, "shares_issued": 26000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 761000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1385000000", "netIncome": "810000000", "grossProfit": "3213000000", "totalRevenue": "7104000000", "costOfRevenue": "3891000000", "interestExpense": "88000000", "operatingIncome": "1177000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "121000000", "depreciationAndAmortization": "219000000" }, "balance": { "totalDebt": "2880000000", "totalAssets": "5561000000", "longTermDebt": "2484000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "122694263", "totalCurrentAssets": "1608000000", "totalShareholderEquity": "321000000", "totalCurrentLiabilities": "1919000000", "cashAndShortTermInvestments": "167000000" }, "cashflow": { "freeCashFlow": "761000000", "dividendsPaid": "-602000000", "issuanceOfDebt": null, "issuanceOfStock": "26000000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "981000000", "repurchaseOfStock": "-332000000", "capitalExpenditures": "-220000000" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "income_statement": { "revenue": 7093000000, "cost_of_revenue": 4045000000, "gross_profit": 3048000000, "ebit": 723000000, "ebitda": 723000000, "pretax_income": null, "tax_provision": null, "net_income": 280000000, "net_income_to_common": 280000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 202000000, "total_current_assets": 1622000000, "total_assets": 5751000000, "short_term_debt": 4000000, "long_term_debt": 2481000000, "total_debt": 2903000000, "total_liabilities": null, "total_equity": 328000000, "shares_outstanding": 124201807, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 695000000, "capital_expenditure": -212000000, "free_cash_flow": 483000000, "dividends_paid": -595000000, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": null }, "complete_fields": { "id": 385218, "ticker_id": 14617, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "723000000", "netIncome": "280000000", "grossProfit": "3048000000", "totalRevenue": "7093000000", "costOfRevenue": "4045000000", "interestExpense": "90000000", "operatingIncome": "723000000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": "126000000", "depreciationAndAmortization": "235000000" }, "balance": { "totalDebt": "2903000000", "totalAssets": "5751000000", "longTermDebt": "2481000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2024-06-30", "totalLiabilities": null, "sharesOutstanding": "124201807", "totalCurrentAssets": "1622000000", "totalShareholderEquity": "328000000", "totalCurrentLiabilities": "1574000000", "cashAndShortTermInvestments": "202000000" }, "cashflow": { "freeCashFlow": "483000000", "dividendsPaid": "-595000000", "issuanceOfDebt": "0", "issuanceOfStock": "1000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-06-30", "operatingCashflow": "695000000", "repurchaseOfStock": "0", "capitalExpenditures": "-212000000" } }, "revenue": 7093000000, "cost_of_revenue": 4045000000, "gross_profit": 3048000000, "research_and_development": 126000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 723000000, "depreciation_amortisation": 235000000, "ebitda": 723000000, "interest_expense": 90000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 280000000, "net_income_continuing_ops": null, "net_income_to_common": 280000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 202000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1622000000, "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": 5751000000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1574000000, "long_term_debt": 2481000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2903000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 328000000, "shares_outstanding": 124201807, "operating_cash_flow": 695000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -212000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -595000000, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 483000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "723000000", "netIncome": "280000000", "grossProfit": "3048000000", "totalRevenue": "7093000000", "costOfRevenue": "4045000000", "interestExpense": "90000000", "operatingIncome": "723000000", "fiscalDateEnding": "2024-06-30", "researchAndDevelopment": "126000000", "depreciationAndAmortization": "235000000" }, "balance": { "totalDebt": "2903000000", "totalAssets": "5751000000", "longTermDebt": "2481000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2024-06-30", "totalLiabilities": null, "sharesOutstanding": "124201807", "totalCurrentAssets": "1622000000", "totalShareholderEquity": "328000000", "totalCurrentLiabilities": "1574000000", "cashAndShortTermInvestments": "202000000" }, "cashflow": { "freeCashFlow": "483000000", "dividendsPaid": "-595000000", "issuanceOfDebt": "0", "issuanceOfStock": "1000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2024-06-30", "operatingCashflow": "695000000", "repurchaseOfStock": "0", "capitalExpenditures": "-212000000" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "income_statement": { "revenue": 7389000000, "cost_of_revenue": 4481000000, "gross_profit": 2908000000, "ebit": 823000000, "ebitda": 564000000, "pretax_income": null, "tax_provision": null, "net_income": 149000000, "net_income_to_common": 149000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367000000, "total_current_assets": 1828000000, "total_assets": 5945000000, "short_term_debt": 50000000, "long_term_debt": 2477000000, "total_debt": 2924000000, "total_liabilities": null, "total_equity": 220000000, "shares_outstanding": 123820022, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1158000000, "capital_expenditure": -228000000, "free_cash_flow": 930000000, "dividends_paid": -583000000, "share_repurchases": 0, "shares_issued": 33000000, "net_debt_issued": null }, "complete_fields": { "id": 385219, "ticker_id": 14617, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "564000000", "netIncome": "149000000", "grossProfit": "2908000000", "totalRevenue": "7389000000", "costOfRevenue": "4481000000", "interestExpense": "90000000", "operatingIncome": "823000000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": "138000000", "depreciationAndAmortization": "236000000" }, "balance": { "totalDebt": "2924000000", "totalAssets": "5945000000", "longTermDebt": "2477000000", "shortTermDebt": "50000000", "fiscalDateEnding": "2023-06-30", "totalLiabilities": null, "sharesOutstanding": "123820022", "totalCurrentAssets": "1828000000", "totalShareholderEquity": "220000000", "totalCurrentLiabilities": "1917000000", "cashAndShortTermInvestments": "367000000" }, "cashflow": { "freeCashFlow": "930000000", "dividendsPaid": "-583000000", "issuanceOfDebt": "0", "issuanceOfStock": "33000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "1158000000", "repurchaseOfStock": "0", "capitalExpenditures": "-228000000" } }, "revenue": 7389000000, "cost_of_revenue": 4481000000, "gross_profit": 2908000000, "research_and_development": 138000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 823000000, "depreciation_amortisation": 236000000, "ebitda": 564000000, "interest_expense": 90000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 149000000, "net_income_continuing_ops": null, "net_income_to_common": 149000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1828000000, "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": 5945000000, "short_term_debt": 50000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1917000000, "long_term_debt": 2477000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2924000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 220000000, "shares_outstanding": 123820022, "operating_cash_flow": 1158000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -228000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -583000000, "share_repurchases": 0, "shares_issued": 33000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 930000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "564000000", "netIncome": "149000000", "grossProfit": "2908000000", "totalRevenue": "7389000000", "costOfRevenue": "4481000000", "interestExpense": "90000000", "operatingIncome": "823000000", "fiscalDateEnding": "2023-06-30", "researchAndDevelopment": "138000000", "depreciationAndAmortization": "236000000" }, "balance": { "totalDebt": "2924000000", "totalAssets": "5945000000", "longTermDebt": "2477000000", "shortTermDebt": "50000000", "fiscalDateEnding": "2023-06-30", "totalLiabilities": null, "sharesOutstanding": "123820022", "totalCurrentAssets": "1828000000", "totalShareholderEquity": "220000000", "totalCurrentLiabilities": "1917000000", "cashAndShortTermInvestments": "367000000" }, "cashflow": { "freeCashFlow": "930000000", "dividendsPaid": "-583000000", "issuanceOfDebt": "0", "issuanceOfStock": "33000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2023-06-30", "operatingCashflow": "1158000000", "repurchaseOfStock": "0", "capitalExpenditures": "-228000000" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "income_statement": { "revenue": 7107000000, "cost_of_revenue": 4562000000, "gross_profit": 2545000000, "ebit": 719000000, "ebitda": 937000000, "pretax_income": null, "tax_provision": null, "net_income": 462000000, "net_income_to_common": 462000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183000000, "total_current_assets": 1725000000, "total_assets": 6158000000, "short_term_debt": 237000000, "long_term_debt": 2474000000, "total_debt": 3103000000, "total_liabilities": null, "total_equity": 556000000, "shares_outstanding": 123152132, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 786000000, "capital_expenditure": -251000000, "free_cash_flow": 535000000, "dividends_paid": -571000000, "share_repurchases": -25000000, "shares_issued": 5000000, "net_debt_issued": -320000000 }, "complete_fields": { "id": 385220, "ticker_id": 14617, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "937000000", "netIncome": "462000000", "grossProfit": "2545000000", "totalRevenue": "7107000000", "costOfRevenue": "4562000000", "interestExpense": "106000000", "operatingIncome": "719000000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": "132000000", "depreciationAndAmortization": "224000000" }, "balance": { "totalDebt": "3103000000", "totalAssets": "6158000000", "longTermDebt": "2474000000", "shortTermDebt": "237000000", "fiscalDateEnding": "2022-06-30", "totalLiabilities": null, "sharesOutstanding": "123152132", "totalCurrentAssets": "1725000000", "totalShareholderEquity": "556000000", "totalCurrentLiabilities": "1784000000", "cashAndShortTermInvestments": "183000000" }, "cashflow": { "freeCashFlow": "535000000", "dividendsPaid": "-571000000", "issuanceOfDebt": "1085000000", "issuanceOfStock": "5000000", "repaymentOfDebt": "-1405000000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": "786000000", "repurchaseOfStock": "-25000000", "capitalExpenditures": "-251000000" } }, "revenue": 7107000000, "cost_of_revenue": 4562000000, "gross_profit": 2545000000, "research_and_development": 132000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 719000000, "depreciation_amortisation": 224000000, "ebitda": 937000000, "interest_expense": 106000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 462000000, "net_income_continuing_ops": null, "net_income_to_common": 462000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1725000000, "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": 6158000000, "short_term_debt": 237000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1784000000, "long_term_debt": 2474000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3103000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 556000000, "shares_outstanding": 123152132, "operating_cash_flow": 786000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -251000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -571000000, "share_repurchases": -25000000, "shares_issued": 5000000, "net_debt_issued": -320000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 535000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "937000000", "netIncome": "462000000", "grossProfit": "2545000000", "totalRevenue": "7107000000", "costOfRevenue": "4562000000", "interestExpense": "106000000", "operatingIncome": "719000000", "fiscalDateEnding": "2022-06-30", "researchAndDevelopment": "132000000", "depreciationAndAmortization": "224000000" }, "balance": { "totalDebt": "3103000000", "totalAssets": "6158000000", "longTermDebt": "2474000000", "shortTermDebt": "237000000", "fiscalDateEnding": "2022-06-30", "totalLiabilities": null, "sharesOutstanding": "123152132", "totalCurrentAssets": "1725000000", "totalShareholderEquity": "556000000", "totalCurrentLiabilities": "1784000000", "cashAndShortTermInvestments": "183000000" }, "cashflow": { "freeCashFlow": "535000000", "dividendsPaid": "-571000000", "issuanceOfDebt": "1085000000", "issuanceOfStock": "5000000", "repaymentOfDebt": "-1405000000", "fiscalDateEnding": "2022-06-30", "operatingCashflow": "786000000", "repurchaseOfStock": "-25000000", "capitalExpenditures": "-251000000" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+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": 385221, "ticker_id": 14617, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2021-06-30", "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": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": null, "repaymentOfDebt": "0", "fiscalDateEnding": "2021-06-30", "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": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "income_statement": { "revenue": 1670000000, "cost_of_revenue": 948000000, "gross_profit": 722000000, "ebit": 284000000, "ebitda": 341000000, "pretax_income": null, "tax_provision": null, "net_income": 187000000, "net_income_to_common": 187000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1187000000, "total_current_assets": 2651000000, "total_assets": 6436000000, "short_term_debt": 1591000000, "long_term_debt": 2487000000, "total_debt": 4486000000, "total_liabilities": null, "total_equity": -67000000, "shares_outstanding": 120920243, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -122000000, "capital_expenditure": -43000000, "free_cash_flow": -165000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": -2000000, "net_debt_issued": null }, "complete_fields": { "id": 385210, "ticker_id": 14617, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "341000000", "netIncome": "187000000", "grossProfit": "722000000", "totalRevenue": "1670000000", "costOfRevenue": "948000000", "interestExpense": "27000000", "operatingIncome": "284000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "27000000", "depreciationAndAmortization": "58000000" }, "balance": { "totalDebt": "4486000000", "totalAssets": "6436000000", "longTermDebt": "2487000000", "shortTermDebt": "1591000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "120920243", "totalCurrentAssets": "2651000000", "totalShareholderEquity": "-67000000", "totalCurrentLiabilities": "3155000000", "cashAndShortTermInvestments": "1187000000" }, "cashflow": { "freeCashFlow": "-165000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-2000000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-122000000", "repurchaseOfStock": "0", "capitalExpenditures": "-43000000" } }, "revenue": 1670000000, "cost_of_revenue": 948000000, "gross_profit": 722000000, "research_and_development": 27000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 284000000, "depreciation_amortisation": 58000000, "ebitda": 341000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 187000000, "net_income_continuing_ops": null, "net_income_to_common": 187000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1187000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2651000000, "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": 6436000000, "short_term_debt": 1591000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3155000000, "long_term_debt": 2487000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 4486000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -67000000, "shares_outstanding": 120920243, "operating_cash_flow": -122000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": -2000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -165000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "341000000", "netIncome": "187000000", "grossProfit": "722000000", "totalRevenue": "1670000000", "costOfRevenue": "948000000", "interestExpense": "27000000", "operatingIncome": "284000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": "27000000", "depreciationAndAmortization": "58000000" }, "balance": { "totalDebt": "4486000000", "totalAssets": "6436000000", "longTermDebt": "2487000000", "shortTermDebt": "1591000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "120920243", "totalCurrentAssets": "2651000000", "totalShareholderEquity": "-67000000", "totalCurrentLiabilities": "3155000000", "cashAndShortTermInvestments": "1187000000" }, "cashflow": { "freeCashFlow": "-165000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-2000000", "repaymentOfDebt": null, "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-122000000", "repurchaseOfStock": "0", "capitalExpenditures": "-43000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "income_statement": { "revenue": 1673000000, "cost_of_revenue": 951000000, "gross_profit": 722000000, "ebit": 236000000, "ebitda": 295000000, "pretax_income": null, "tax_provision": null, "net_income": 157000000, "net_income_to_common": 157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227000000, "total_current_assets": 1728000000, "total_assets": 5613000000, "short_term_debt": 307000000, "long_term_debt": 2486000000, "total_debt": 3217000000, "total_liabilities": null, "total_equity": -125000000, "shares_outstanding": 120890241, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 311000000, "capital_expenditure": -42000000, "free_cash_flow": 269000000, "dividends_paid": null, "share_repurchases": -127000000, "shares_issued": -21000000, "net_debt_issued": null }, "complete_fields": { "id": 385211, "ticker_id": 14617, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "295000000", "netIncome": "157000000", "grossProfit": "722000000", "totalRevenue": "1673000000", "costOfRevenue": "951000000", "interestExpense": "25000000", "operatingIncome": "236000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "29000000", "depreciationAndAmortization": "55000000" }, "balance": { "totalDebt": "3217000000", "totalAssets": "5613000000", "longTermDebt": "2486000000", "shortTermDebt": "307000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "120890241", "totalCurrentAssets": "1728000000", "totalShareholderEquity": "-125000000", "totalCurrentLiabilities": "2347000000", "cashAndShortTermInvestments": "227000000" }, "cashflow": { "freeCashFlow": "269000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-21000000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "311000000", "repurchaseOfStock": "-127000000", "capitalExpenditures": "-42000000" } }, "revenue": 1673000000, "cost_of_revenue": 951000000, "gross_profit": 722000000, "research_and_development": 29000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236000000, "depreciation_amortisation": 55000000, "ebitda": 295000000, "interest_expense": 25000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 157000000, "net_income_continuing_ops": null, "net_income_to_common": 157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1728000000, "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": 5613000000, "short_term_debt": 307000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2347000000, "long_term_debt": 2486000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3217000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -125000000, "shares_outstanding": 120890241, "operating_cash_flow": 311000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -42000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -127000000, "shares_issued": -21000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 269000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "295000000", "netIncome": "157000000", "grossProfit": "722000000", "totalRevenue": "1673000000", "costOfRevenue": "951000000", "interestExpense": "25000000", "operatingIncome": "236000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": "29000000", "depreciationAndAmortization": "55000000" }, "balance": { "totalDebt": "3217000000", "totalAssets": "5613000000", "longTermDebt": "2486000000", "shortTermDebt": "307000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "120890241", "totalCurrentAssets": "1728000000", "totalShareholderEquity": "-125000000", "totalCurrentLiabilities": "2347000000", "cashAndShortTermInvestments": "227000000" }, "cashflow": { "freeCashFlow": "269000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "-21000000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-12-31", "operatingCashflow": "311000000", "repurchaseOfStock": "-127000000", "capitalExpenditures": "-42000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "income_statement": { "revenue": 1429000000, "cost_of_revenue": 833000000, "gross_profit": 596000000, "ebit": 120000000, "ebitda": 186000000, "pretax_income": null, "tax_provision": null, "net_income": 80000000, "net_income_to_common": 80000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166000000, "total_current_assets": 1695000000, "total_assets": 5528000000, "short_term_debt": 218000000, "long_term_debt": 2485000000, "total_debt": 3078000000, "total_liabilities": null, "total_equity": -22000000, "shares_outstanding": 121775608, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93000000, "capital_expenditure": -36000000, "free_cash_flow": 57000000, "dividends_paid": -151000000, "share_repurchases": -129000000, "shares_issued": 7000000, "net_debt_issued": null }, "complete_fields": { "id": 385212, "ticker_id": 14617, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "186000000", "netIncome": "80000000", "grossProfit": "596000000", "totalRevenue": "1429000000", "costOfRevenue": "833000000", "interestExpense": "23000000", "operatingIncome": "120000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "28000000", "depreciationAndAmortization": "56000000" }, "balance": { "totalDebt": "3078000000", "totalAssets": "5528000000", "longTermDebt": "2485000000", "shortTermDebt": "218000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "121775608", "totalCurrentAssets": "1695000000", "totalShareholderEquity": "-22000000", "totalCurrentLiabilities": "2234000000", "cashAndShortTermInvestments": "166000000" }, "cashflow": { "freeCashFlow": "57000000", "dividendsPaid": "-151000000", "issuanceOfDebt": null, "issuanceOfStock": "7000000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "93000000", "repurchaseOfStock": "-129000000", "capitalExpenditures": "-36000000" } }, "revenue": 1429000000, "cost_of_revenue": 833000000, "gross_profit": 596000000, "research_and_development": 28000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120000000, "depreciation_amortisation": 56000000, "ebitda": 186000000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 80000000, "net_income_continuing_ops": null, "net_income_to_common": 80000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1695000000, "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": 5528000000, "short_term_debt": 218000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2234000000, "long_term_debt": 2485000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3078000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -22000000, "shares_outstanding": 121775608, "operating_cash_flow": 93000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -36000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -151000000, "share_repurchases": -129000000, "shares_issued": 7000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 57000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "186000000", "netIncome": "80000000", "grossProfit": "596000000", "totalRevenue": "1429000000", "costOfRevenue": "833000000", "interestExpense": "23000000", "operatingIncome": "120000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": "28000000", "depreciationAndAmortization": "56000000" }, "balance": { "totalDebt": "3078000000", "totalAssets": "5528000000", "longTermDebt": "2485000000", "shortTermDebt": "218000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "121775608", "totalCurrentAssets": "1695000000", "totalShareholderEquity": "-22000000", "totalCurrentLiabilities": "2234000000", "cashAndShortTermInvestments": "166000000" }, "cashflow": { "freeCashFlow": "57000000", "dividendsPaid": "-151000000", "issuanceOfDebt": null, "issuanceOfStock": "7000000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-09-30", "operatingCashflow": "93000000", "repurchaseOfStock": "-129000000", "capitalExpenditures": "-36000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "income_statement": { "revenue": 1988000000, "cost_of_revenue": 1064000000, "gross_profit": 924000000, "ebit": 420000000, "ebitda": 489000000, "pretax_income": null, "tax_provision": null, "net_income": 332000000, "net_income_to_common": 332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167000000, "total_current_assets": 1608000000, "total_assets": 5561000000, "short_term_debt": 4000000, "long_term_debt": 2484000000, "total_debt": 2880000000, "total_liabilities": null, "total_equity": 321000000, "shares_outstanding": 122694263, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 294000000, "capital_expenditure": -75000000, "free_cash_flow": 219000000, "dividends_paid": -150000000, "share_repurchases": -75000000, "shares_issued": -4000000, "net_debt_issued": null }, "complete_fields": { "id": 385213, "ticker_id": 14617, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "489000000", "netIncome": "332000000", "grossProfit": "924000000", "totalRevenue": "1988000000", "costOfRevenue": "1064000000", "interestExpense": "22000000", "operatingIncome": "420000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "32000000", "depreciationAndAmortization": "57000000" }, "balance": { "totalDebt": "2880000000", "totalAssets": "5561000000", "longTermDebt": "2484000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "122694263", "totalCurrentAssets": "1608000000", "totalShareholderEquity": "321000000", "totalCurrentLiabilities": "1919000000", "cashAndShortTermInvestments": "167000000" }, "cashflow": { "freeCashFlow": "219000000", "dividendsPaid": "-150000000", "issuanceOfDebt": null, "issuanceOfStock": "-4000000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "294000000", "repurchaseOfStock": "-75000000", "capitalExpenditures": "-75000000" } }, "revenue": 1988000000, "cost_of_revenue": 1064000000, "gross_profit": 924000000, "research_and_development": 32000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 420000000, "depreciation_amortisation": 57000000, "ebitda": 489000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 332000000, "net_income_continuing_ops": null, "net_income_to_common": 332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1608000000, "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": 5561000000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1919000000, "long_term_debt": 2484000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2880000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 321000000, "shares_outstanding": 122694263, "operating_cash_flow": 294000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -75000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -150000000, "share_repurchases": -75000000, "shares_issued": -4000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 219000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "489000000", "netIncome": "332000000", "grossProfit": "924000000", "totalRevenue": "1988000000", "costOfRevenue": "1064000000", "interestExpense": "22000000", "operatingIncome": "420000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": "32000000", "depreciationAndAmortization": "57000000" }, "balance": { "totalDebt": "2880000000", "totalAssets": "5561000000", "longTermDebt": "2484000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "122694263", "totalCurrentAssets": "1608000000", "totalShareholderEquity": "321000000", "totalCurrentLiabilities": "1919000000", "cashAndShortTermInvestments": "167000000" }, "cashflow": { "freeCashFlow": "219000000", "dividendsPaid": "-150000000", "issuanceOfDebt": null, "issuanceOfStock": "-4000000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-06-30", "operatingCashflow": "294000000", "repurchaseOfStock": "-75000000", "capitalExpenditures": "-75000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "income_statement": { "revenue": 1668000000, "cost_of_revenue": 924000000, "gross_profit": 744000000, "ebit": 238000000, "ebitda": 332000000, "pretax_income": null, "tax_provision": null, "net_income": 186000000, "net_income_to_common": 186000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226000000, "total_current_assets": 1590000000, "total_assets": 5512000000, "short_term_debt": 54000000, "long_term_debt": 2483000000, "total_debt": 2944000000, "total_liabilities": null, "total_equity": 27000000, "shares_outstanding": 123251595, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 286000000, "capital_expenditure": -53000000, "free_cash_flow": 233000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": null }, "complete_fields": { "id": 385215, "ticker_id": 14617, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "332000000", "netIncome": "186000000", "grossProfit": "744000000", "totalRevenue": "1668000000", "costOfRevenue": "924000000", "interestExpense": "23000000", "operatingIncome": "238000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "27000000", "depreciationAndAmortization": "55000000" }, "balance": { "totalDebt": "2944000000", "totalAssets": "5512000000", "longTermDebt": "2483000000", "shortTermDebt": "54000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "123251595", "totalCurrentAssets": "1590000000", "totalShareholderEquity": "27000000", "totalCurrentLiabilities": "2155000000", "cashAndShortTermInvestments": "226000000" }, "cashflow": { "freeCashFlow": "233000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1000000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "286000000", "repurchaseOfStock": "0", "capitalExpenditures": "-53000000" } }, "revenue": 1668000000, "cost_of_revenue": 924000000, "gross_profit": 744000000, "research_and_development": 27000000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238000000, "depreciation_amortisation": 55000000, "ebitda": 332000000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 186000000, "net_income_continuing_ops": null, "net_income_to_common": 186000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1590000000, "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": 5512000000, "short_term_debt": 54000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2155000000, "long_term_debt": 2483000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2944000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27000000, "shares_outstanding": 123251595, "operating_cash_flow": 286000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -53000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 233000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "332000000", "netIncome": "186000000", "grossProfit": "744000000", "totalRevenue": "1668000000", "costOfRevenue": "924000000", "interestExpense": "23000000", "operatingIncome": "238000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": "27000000", "depreciationAndAmortization": "55000000" }, "balance": { "totalDebt": "2944000000", "totalAssets": "5512000000", "longTermDebt": "2483000000", "shortTermDebt": "54000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "123251595", "totalCurrentAssets": "1590000000", "totalShareholderEquity": "27000000", "totalCurrentLiabilities": "2155000000", "cashAndShortTermInvestments": "226000000" }, "cashflow": { "freeCashFlow": "233000000", "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "1000000", "repaymentOfDebt": null, "fiscalDateEnding": "2025-03-31", "operatingCashflow": "286000000", "repurchaseOfStock": "0", "capitalExpenditures": "-53000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+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": 385216, "ticker_id": 14617, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+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": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "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": 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": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "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": "2026-06-07T11:53:06.876436+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": -151000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 385217, "ticker_id": 14617, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:53:06.876436+00:00", "is_restated": false, "raw_data": { "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": "-151000000", "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": -151000000, "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": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "-151000000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "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" ] } } }