{ "ticker": { "uuid": "e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4", "symbol": "DS81", "name": "DSV A/S I", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4/", "api_url": "https://sharemaestro.com/factors/api/tickers/e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4/" }, "ticker_metadata": { "id": 14753, "uuid": "e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4", "symbol": "DS81", "name": "DSV A/S I", "asset_type": "equity", "market_cap": 51172294656, "stock_exchange_id": 8, "industry": "Integrated Freight & Logistics", "sector": "Industrials", "description": "DSV A/S offers freight forwarding and logistics services in Europe, the Middle East, Africa, North America, South America, Asia, Australia, and the Pacific. It operates through three segments: Air & Sea, Road, and Solutions. The company provides air freight, charter, and sea-air freight services, as well as unit load devices; sea freight services, including less-than-container load services, sea freight services, break bulk, sea containers, and DSV LCL sailing schedule services; and warehousing, e-commerce fulfilment, supply chain, contract logistics, and logistics solutions. It also offers road freight services, such as full load, part load, and groupage; conventional freight forwarding services and tailored project cargo solutions; and freight management, customs clearance, decarbonising logistics, order management, insurance, and e-commerce solutions. The company serves the automotive, technology, healthcare, energy, industrial, consumer, defense, aerospace, and chemical industries. The company was formerly known as DSV Panalpina A/S and changed its name to DSV A/S in September 2021. DSV A/S was incorporated in 1976 and is based in Hedehusene, Denmark.", "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": "e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4", "symbol": "DS81", "name": "DSV A/S I", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4/", "api_url": "https://sharemaestro.com/factors/api/tickers/e36e5e4d-8979-4d92-b6b5-89f1a09a2cf4/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.89, "value": 0.98, "quality": 0.33, "momentum": 0.55, "coverage": 0.879, "confidence": 0.786, "delta": null }, "headline_factors": { "price": 214.9, "market_cap": 50876396572.23, "pe_ratio": 6.2849, "earnings_yield": 0.1591, "ebitda_to_ev": 0.1773, "shareholder_yield": -0.0078, "roe": 0.0689, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 0.4923 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:57.073203+00:00", "batch_id": "" }, "size": { "price_close": 214.9, "market_cap": 50876396572.2329, "market_cap_usd": 50876396572.2329, "enterprise_value": 138283396572.2329, "shares_outstanding": 236744523, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.2849, "pb_ratio": 0.4333, "ptbv_ratio": 0.4333, "ps_ratio": 0.2057, "pcf_ratio": 2.3684, "pfcf_ratio": 2.6929, "ev_ebitda": 5.6401, "ev_ebit": 7.0668, "ev_sales": 0.5591, "ev_fcf": 7.3193, "earnings_yield": 0.1591, "fcf_yield": 0.1366, "price_to_sales": 0.2057, "price_to_book": 0.4333, "price_to_cashflow": 2.3684, "ebitda_to_ev": 0.1773, "sales_yield": 1.7886 }, "yield": { "dividend_yield": 0.0331, "buyback_yield": -0.0409, "shareholder_yield": -0.0078, "debt_paydown_yield": 0.1481, "total_yield": 0.1403 }, "quality": { "gross_margin": 0.2703, "operating_margin": 0.0791, "net_margin": 0.0327, "ebitda_margin": 0.0991, "fcf_margin": 0.0764, "roe": 0.0689, "roa": 0.0279, "roic": 0.0717, "roc_greenblatt": null, "asset_turnover": 0.8518, "cash_conversion": 2.3339, "accruals_ratio": -0.0461, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.3501, "revenue_stability_5y": 0.2415, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2303, "external_financing": 0.0072 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 3.565, "debt_to_assets": 0.3373, "interest_coverage": 5.2958, "current_ratio": 0.9503, "quick_ratio": 0.9503, "net_debt": 87407000000, "local_beta": 0.5962, "volatility_252d": 0.4923, "volatility_60d": 1.0838, "max_drawdown_12m": -0.1737, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.4801, "revenue_growth_3y_cagr": 0.0162, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.2053, "eps_growth_3y_cagr": -0.2276, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.0487, "book_value_growth_1y": 0.0205, "revenue_growth": 0.4801, "earnings_growth": -0.2053 }, "momentum": { "price_return_1m": 0.0649, "price_return_3m": 0.0169, "price_return_6m": 0.0834, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": 0.0834, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.117, "distance_from_52w_low": 0.531, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 247331000000, "gross_profit_ttm": 66859000000, "ebit_ttm": 19568000000, "ebitda_ttm": 24518000000, "net_income_ttm": 8095000000, "eps_diluted_ttm": 34.193, "operating_cash_flow_ttm": 21481000000, "capital_expenditure_ttm": -2588000000, "fcf_ttm": 18893000000, "dividends_paid_ttm": -1683000000, "share_repurchases_ttm": 0, "shares_issued_ttm": 2080000000, "interest_expense_ttm": 3695000000, "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_current_liabilities": 82293000000, "net_ppe": null, "total_assets": 290373000000, "total_debt": 97935000000, "total_equity": 117414000000, "net_working_capital": -4559000000, "book_value_per_share": 495.9523, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 495.9523 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 8, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 7, "rank_pcf": 7, "rank_ev_ebitda": 21, "rank_ev_ebit": 23, "rank_earnings_yield": 8, "rank_fcf_yield": 10, "rank_dividend_yield": 26, "rank_shareholder_yield": 95, "rank_total_yield": 9, "rank_roe": 65, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 74, "rank_fcf_margin": 48, "rank_piotroski": 42, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 2, "quality_composite": 67, "momentum_composite": 45, "growth_composite": 36, "yield_composite": 37, "svqf_composite": 6, "vc1_composite": 2, "vc2_composite": 9, "vc3_composite": 2, "trending_value_composite": 35, "overall_composite": 11, "quality_value_composite": 0.5687, "os_score": 0.89, "value_percentile": 0.98, "quality_percentile": 0.33, "momentum_percentile": 0.55, "factor_coverage": 0.879, "signal_confidence": 0.786, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 11, "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": 35, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7731, "ticker_id": 14753, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:57.073203+00:00", "batch_id": "", "os_score_delta": null, "price_close": 214.9, "market_cap": 50876396572.2329, "market_cap_usd": 50876396572.2329, "enterprise_value": 138283396572.2329, "shares_outstanding": 236744523, "fx_rate_to_usd": null, "pe_ratio": 6.28491619, "pb_ratio": 0.43330775, "ptbv_ratio": 0.43330775, "ps_ratio": 0.20570166, "pcf_ratio": 2.36843706, "pfcf_ratio": 2.69287019, "ev_ebitda": 5.64007654, "ev_ebit": 7.06681299, "ev_sales": 0.55910257, "ev_fcf": 7.31929268, "earnings_yield": 0.15911111, "fcf_yield": 0.13662522, "dividend_yield": 0.03308017, "buyback_yield": -0.0408834, "shareholder_yield": -0.00780323, "debt_paydown_yield": 0.14810404, "total_yield": 0.14030082, "gross_margin": 0.27032196, "operating_margin": 0.07911665, "net_margin": 0.03272942, "ebitda_margin": 0.09913032, "fcf_margin": 0.07638751, "roe": 0.06894408, "roa": 0.02787794, "roic": 0.07165281, "roc_greenblatt": null, "asset_turnover": 0.85176996, "cash_conversion": 2.33390982, "accruals_ratio": -0.04609933, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.56501346, "debt_to_assets": 0.33727309, "interest_coverage": 5.29580514, "current_ratio": 0.95034815, "quick_ratio": 0.95034815, "net_debt": 87407000000, "revenue_growth_1y": 0.4800845, "revenue_growth_3y_cagr": 0.0162358, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.20531678, "eps_growth_3y_cagr": -0.22761913, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.04868792, "book_value_growth_1y": 0.02048734, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.350111, "revenue_stability_5y": 0.241534, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06491571, "price_return_3m": 0.01689907, "price_return_6m": 0.08340196, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.11698858, "distance_from_52w_low": 0.53095908, "relative_strength": null, "local_beta": 0.5962, "volatility_252d": 0.492328, "volatility_60d": 1.08381, "max_drawdown_12m": -0.17369192, "revenue_ttm": 247331000000, "gross_profit_ttm": 66859000000, "ebit_ttm": 19568000000, "ebitda_ttm": 24518000000, "net_income_ttm": 8095000000, "eps_diluted_ttm": 34.19297687, "operating_cash_flow_ttm": 21481000000, "capital_expenditure_ttm": -2588000000, "fcf_ttm": 18893000000, "dividends_paid_ttm": -1683000000, "share_repurchases_ttm": 0, "shares_issued_ttm": 2080000000, "interest_expense_ttm": 3695000000, "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_current_liabilities": 82293000000, "net_ppe": null, "total_assets": 290373000000, "total_debt": 97935000000, "total_equity": 117414000000, "net_working_capital": -4559000000, "book_value_per_share": 495.95233931, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 495.95233931, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 8, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 7, "rank_pcf": 7, "rank_ev_ebitda": 21, "rank_ev_ebit": 23, "rank_earnings_yield": 8, "rank_fcf_yield": 10, "rank_dividend_yield": 26, "rank_shareholder_yield": 95, "rank_total_yield": 9, "rank_roe": 65, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 74, "rank_fcf_margin": 48, "rank_piotroski": 42, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 2, "quality_composite": 67, "momentum_composite": 45, "growth_composite": 36, "yield_composite": 37, "svqf_composite": 6, "vc1_composite": 2, "vc2_composite": 9, "vc3_composite": 2, "trending_value_composite": 35, "overall_composite": 11, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 11, "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": 214.9, "os": 0.89, "value": 0.98, "quality": 0.33, "momentum": 0.55, "confidence": 0.786, "coverage": 0.879, "pe_ratio": 6.2849, "earnings_yield": 0.1591, "shareholder_yield": -0.0078, "roe": 0.0689, "momentum_12_1": null, "complete_fields": { "id": 7731, "ticker_id": 14753, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:29:57.073203+00:00", "batch_id": "", "os_score_delta": null, "price_close": 214.9, "market_cap": 50876396572.2329, "market_cap_usd": 50876396572.2329, "enterprise_value": 138283396572.2329, "shares_outstanding": 236744523, "fx_rate_to_usd": null, "pe_ratio": 6.28491619, "pb_ratio": 0.43330775, "ptbv_ratio": 0.43330775, "ps_ratio": 0.20570166, "pcf_ratio": 2.36843706, "pfcf_ratio": 2.69287019, "ev_ebitda": 5.64007654, "ev_ebit": 7.06681299, "ev_sales": 0.55910257, "ev_fcf": 7.31929268, "earnings_yield": 0.15911111, "fcf_yield": 0.13662522, "dividend_yield": 0.03308017, "buyback_yield": -0.0408834, "shareholder_yield": -0.00780323, "debt_paydown_yield": 0.14810404, "total_yield": 0.14030082, "gross_margin": 0.27032196, "operating_margin": 0.07911665, "net_margin": 0.03272942, "ebitda_margin": 0.09913032, "fcf_margin": 0.07638751, "roe": 0.06894408, "roa": 0.02787794, "roic": 0.07165281, "roc_greenblatt": null, "asset_turnover": 0.85176996, "cash_conversion": 2.33390982, "accruals_ratio": -0.04609933, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 3.56501346, "debt_to_assets": 0.33727309, "interest_coverage": 5.29580514, "current_ratio": 0.95034815, "quick_ratio": 0.95034815, "net_debt": 87407000000, "revenue_growth_1y": 0.4800845, "revenue_growth_3y_cagr": 0.0162358, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.20531678, "eps_growth_3y_cagr": -0.22761913, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.04868792, "book_value_growth_1y": 0.02048734, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.350111, "revenue_stability_5y": 0.241534, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06491571, "price_return_3m": 0.01689907, "price_return_6m": 0.08340196, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.11698858, "distance_from_52w_low": 0.53095908, "relative_strength": null, "local_beta": 0.5962, "volatility_252d": 0.492328, "volatility_60d": 1.08381, "max_drawdown_12m": -0.17369192, "revenue_ttm": 247331000000, "gross_profit_ttm": 66859000000, "ebit_ttm": 19568000000, "ebitda_ttm": 24518000000, "net_income_ttm": 8095000000, "eps_diluted_ttm": 34.19297687, "operating_cash_flow_ttm": 21481000000, "capital_expenditure_ttm": -2588000000, "fcf_ttm": 18893000000, "dividends_paid_ttm": -1683000000, "share_repurchases_ttm": 0, "shares_issued_ttm": 2080000000, "interest_expense_ttm": 3695000000, "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_current_liabilities": 82293000000, "net_ppe": null, "total_assets": 290373000000, "total_debt": 97935000000, "total_equity": 117414000000, "net_working_capital": -4559000000, "book_value_per_share": 495.95233931, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 495.95233931, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 8, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 7, "rank_pcf": 7, "rank_ev_ebitda": 21, "rank_ev_ebit": 23, "rank_earnings_yield": 8, "rank_fcf_yield": 10, "rank_dividend_yield": 26, "rank_shareholder_yield": 95, "rank_total_yield": 9, "rank_roe": 65, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 74, "rank_fcf_margin": 48, "rank_piotroski": 42, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 83, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 2, "quality_composite": 67, "momentum_composite": 45, "growth_composite": 36, "yield_composite": 37, "svqf_composite": 6, "vc1_composite": 2, "vc2_composite": 9, "vc3_composite": 2, "trending_value_composite": 35, "overall_composite": 11, "factor_coverage": 0.879, "signal_confidence": 0.786, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 11, "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": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "income_statement": { "revenue": 247331000000, "cost_of_revenue": 180472000000, "gross_profit": 66859000000, "ebit": 19568000000, "ebitda": 24518000000, "pretax_income": null, "tax_provision": null, "net_income": 8095000000, "net_income_to_common": 8095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_assets": 290373000000, "short_term_debt": 10055000000, "long_term_debt": 56950000000, "total_debt": 97935000000, "total_liabilities": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21481000000, "capital_expenditure": -2588000000, "free_cash_flow": 18893000000, "dividends_paid": -1683000000, "share_repurchases": 0, "shares_issued": 2080000000, "net_debt_issued": -7535000000 }, "complete_fields": { "id": 385567, "ticker_id": 14753, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "24518000000", "netIncome": "8095000000", "grossProfit": "66859000000", "totalRevenue": "247331000000", "costOfRevenue": "180472000000", "interestExpense": "3695000000", "operatingIncome": "19568000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8676000000" }, "balance": { "totalDebt": "97935000000", "totalAssets": "290373000000", "longTermDebt": "56950000000", "shortTermDebt": "10055000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "236744523", "totalCurrentAssets": "78207000000", "totalShareholderEquity": "117414000000", "totalCurrentLiabilities": "82293000000", "cashAndShortTermInvestments": "10528000000" }, "cashflow": { "freeCashFlow": "18893000000", "dividendsPaid": "-1683000000", "issuanceOfDebt": "14211000000", "issuanceOfStock": "2080000000", "repaymentOfDebt": "-21746000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "21481000000", "repurchaseOfStock": "0", "capitalExpenditures": "-2588000000" } }, "revenue": 247331000000, "cost_of_revenue": 180472000000, "gross_profit": 66859000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19568000000, "depreciation_amortisation": 8676000000, "ebitda": 24518000000, "interest_expense": 3695000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8095000000, "net_income_continuing_ops": null, "net_income_to_common": 8095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10528000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78207000000, "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": 290373000000, "short_term_debt": 10055000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82293000000, "long_term_debt": 56950000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 97935000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "operating_cash_flow": 21481000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2588000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1683000000, "share_repurchases": 0, "shares_issued": 2080000000, "net_debt_issued": -7535000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 18893000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "24518000000", "netIncome": "8095000000", "grossProfit": "66859000000", "totalRevenue": "247331000000", "costOfRevenue": "180472000000", "interestExpense": "3695000000", "operatingIncome": "19568000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "8676000000" }, "balance": { "totalDebt": "97935000000", "totalAssets": "290373000000", "longTermDebt": "56950000000", "shortTermDebt": "10055000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "236744523", "totalCurrentAssets": "78207000000", "totalShareholderEquity": "117414000000", "totalCurrentLiabilities": "82293000000", "cashAndShortTermInvestments": "10528000000" }, "cashflow": { "freeCashFlow": "18893000000", "dividendsPaid": "-1683000000", "issuanceOfDebt": "14211000000", "issuanceOfStock": "2080000000", "repaymentOfDebt": "-21746000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "21481000000", "repurchaseOfStock": "0", "capitalExpenditures": "-2588000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "income_statement": { "revenue": 167106000000, "cost_of_revenue": 124132000000, "gross_profit": 42974000000, "ebit": 16062000000, "ebitda": 21164000000, "pretax_income": null, "tax_provision": null, "net_income": 10109000000, "net_income_to_common": 10109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81790000000, "total_current_assets": 126512000000, "total_assets": 236545000000, "short_term_debt": 292000000, "long_term_debt": 60852000000, "total_debt": 82817000000, "total_liabilities": null, "total_equity": 114182000000, "shares_outstanding": 234944523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11651000000, "capital_expenditure": -2429000000, "free_cash_flow": 9222000000, "dividends_paid": -1533000000, "share_repurchases": -3347000000, "shares_issued": 38107000000, "net_debt_issued": 38961000000 }, "complete_fields": { "id": 385572, "ticker_id": 14753, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "21164000000", "netIncome": "10109000000", "grossProfit": "42974000000", "totalRevenue": "167106000000", "costOfRevenue": "124132000000", "interestExpense": "1972000000", "operatingIncome": "16062000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5769000000" }, "balance": { "totalDebt": "82817000000", "totalAssets": "236545000000", "longTermDebt": "60852000000", "shortTermDebt": "292000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "234944523", "totalCurrentAssets": "126512000000", "totalShareholderEquity": "114182000000", "totalCurrentLiabilities": "39214000000", "cashAndShortTermInvestments": "81790000000" }, "cashflow": { "freeCashFlow": "9222000000", "dividendsPaid": "-1533000000", "issuanceOfDebt": "41406000000", "issuanceOfStock": "38107000000", "repaymentOfDebt": "-2445000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "11651000000", "repurchaseOfStock": "-3347000000", "capitalExpenditures": "-2429000000" } }, "revenue": 167106000000, "cost_of_revenue": 124132000000, "gross_profit": 42974000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16062000000, "depreciation_amortisation": 5769000000, "ebitda": 21164000000, "interest_expense": 1972000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 10109000000, "net_income_continuing_ops": null, "net_income_to_common": 10109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81790000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 126512000000, "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": 236545000000, "short_term_debt": 292000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39214000000, "long_term_debt": 60852000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 82817000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 114182000000, "shares_outstanding": 234944523, "operating_cash_flow": 11651000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2429000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1533000000, "share_repurchases": -3347000000, "shares_issued": 38107000000, "net_debt_issued": 38961000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 9222000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "21164000000", "netIncome": "10109000000", "grossProfit": "42974000000", "totalRevenue": "167106000000", "costOfRevenue": "124132000000", "interestExpense": "1972000000", "operatingIncome": "16062000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5769000000" }, "balance": { "totalDebt": "82817000000", "totalAssets": "236545000000", "longTermDebt": "60852000000", "shortTermDebt": "292000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "234944523", "totalCurrentAssets": "126512000000", "totalShareholderEquity": "114182000000", "totalCurrentLiabilities": "39214000000", "cashAndShortTermInvestments": "81790000000" }, "cashflow": { "freeCashFlow": "9222000000", "dividendsPaid": "-1533000000", "issuanceOfDebt": "41406000000", "issuanceOfStock": "38107000000", "repaymentOfDebt": "-2445000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "11651000000", "repurchaseOfStock": "-3347000000", "capitalExpenditures": "-2429000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "income_statement": { "revenue": 150785000000, "cost_of_revenue": 106967000000, "gross_profit": 43818000000, "ebit": 17686000000, "ebitda": 23277000000, "pretax_income": null, "tax_provision": null, "net_income": 12315000000, "net_income_to_common": 12315000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4534000000, "total_current_assets": 42374000000, "total_assets": 147110000000, "short_term_debt": 2139000000, "long_term_debt": 20004000000, "total_debt": 40090000000, "total_liabilities": null, "total_equity": 68703000000, "shares_outstanding": 209160702, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16458000000, "capital_expenditure": -2375000000, "free_cash_flow": 14083000000, "dividends_paid": -1424000000, "share_repurchases": -13997000000, "shares_issued": 1794000000, "net_debt_issued": -115000000 }, "complete_fields": { "id": 385574, "ticker_id": 14753, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "23277000000", "netIncome": "12315000000", "grossProfit": "43818000000", "totalRevenue": "150785000000", "costOfRevenue": "106967000000", "interestExpense": "1476000000", "operatingIncome": "17686000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5311000000" }, "balance": { "totalDebt": "40090000000", "totalAssets": "147110000000", "longTermDebt": "20004000000", "shortTermDebt": "2139000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "209160702", "totalCurrentAssets": "42374000000", "totalShareholderEquity": "68703000000", "totalCurrentLiabilities": "38339000000", "cashAndShortTermInvestments": "4534000000" }, "cashflow": { "freeCashFlow": "14083000000", "dividendsPaid": "-1424000000", "issuanceOfDebt": "212000000", "issuanceOfStock": "1794000000", "repaymentOfDebt": "-327000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "16458000000", "repurchaseOfStock": "-13997000000", "capitalExpenditures": "-2375000000" } }, "revenue": 150785000000, "cost_of_revenue": 106967000000, "gross_profit": 43818000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17686000000, "depreciation_amortisation": 5311000000, "ebitda": 23277000000, "interest_expense": 1476000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 12315000000, "net_income_continuing_ops": null, "net_income_to_common": 12315000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4534000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 42374000000, "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": 147110000000, "short_term_debt": 2139000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38339000000, "long_term_debt": 20004000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 40090000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 68703000000, "shares_outstanding": 209160702, "operating_cash_flow": 16458000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2375000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1424000000, "share_repurchases": -13997000000, "shares_issued": 1794000000, "net_debt_issued": -115000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 14083000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "23277000000", "netIncome": "12315000000", "grossProfit": "43818000000", "totalRevenue": "150785000000", "costOfRevenue": "106967000000", "interestExpense": "1476000000", "operatingIncome": "17686000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5311000000" }, "balance": { "totalDebt": "40090000000", "totalAssets": "147110000000", "longTermDebt": "20004000000", "shortTermDebt": "2139000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "209160702", "totalCurrentAssets": "42374000000", "totalShareholderEquity": "68703000000", "totalCurrentLiabilities": "38339000000", "cashAndShortTermInvestments": "4534000000" }, "cashflow": { "freeCashFlow": "14083000000", "dividendsPaid": "-1424000000", "issuanceOfDebt": "212000000", "issuanceOfStock": "1794000000", "repaymentOfDebt": "-327000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "16458000000", "repurchaseOfStock": "-13997000000", "capitalExpenditures": "-2375000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "income_statement": { "revenue": 235665000000, "cost_of_revenue": 183516000000, "gross_profit": 52149000000, "ebit": 25204000000, "ebitda": 29671000000, "pretax_income": null, "tax_provision": null, "net_income": 17568000000, "net_income_to_common": 17568000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8383000000, "total_current_assets": 54438000000, "total_assets": 159045000000, "short_term_debt": 814000000, "long_term_debt": 21398000000, "total_debt": 38979000000, "total_liabilities": null, "total_equity": 71519000000, "shares_outstanding": 216900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26846000000, "capital_expenditure": -1794000000, "free_cash_flow": 25052000000, "dividends_paid": -1320000000, "share_repurchases": -20313000000, "shares_issued": 618000000, "net_debt_issued": 674000000 }, "complete_fields": { "id": 385575, "ticker_id": 14753, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "29671000000", "netIncome": "17568000000", "grossProfit": "52149000000", "totalRevenue": "235665000000", "costOfRevenue": "183516000000", "interestExpense": "1379000000", "operatingIncome": "25204000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5071000000" }, "balance": { "totalDebt": "38979000000", "totalAssets": "159045000000", "longTermDebt": "21398000000", "shortTermDebt": "814000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "216900000", "totalCurrentAssets": "54438000000", "totalShareholderEquity": "71519000000", "totalCurrentLiabilities": "46769000000", "cashAndShortTermInvestments": "8383000000" }, "cashflow": { "freeCashFlow": "25052000000", "dividendsPaid": "-1320000000", "issuanceOfDebt": "4393000000", "issuanceOfStock": "618000000", "repaymentOfDebt": "-3719000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "26846000000", "repurchaseOfStock": "-20313000000", "capitalExpenditures": "-1794000000" } }, "revenue": 235665000000, "cost_of_revenue": 183516000000, "gross_profit": 52149000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25204000000, "depreciation_amortisation": 5071000000, "ebitda": 29671000000, "interest_expense": 1379000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 17568000000, "net_income_continuing_ops": null, "net_income_to_common": 17568000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8383000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 54438000000, "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": 159045000000, "short_term_debt": 814000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46769000000, "long_term_debt": 21398000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 38979000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 71519000000, "shares_outstanding": 216900000, "operating_cash_flow": 26846000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1794000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1320000000, "share_repurchases": -20313000000, "shares_issued": 618000000, "net_debt_issued": 674000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 25052000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "29671000000", "netIncome": "17568000000", "grossProfit": "52149000000", "totalRevenue": "235665000000", "costOfRevenue": "183516000000", "interestExpense": "1379000000", "operatingIncome": "25204000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "5071000000" }, "balance": { "totalDebt": "38979000000", "totalAssets": "159045000000", "longTermDebt": "21398000000", "shortTermDebt": "814000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "216900000", "totalCurrentAssets": "54438000000", "totalShareholderEquity": "71519000000", "totalCurrentLiabilities": "46769000000", "cashAndShortTermInvestments": "8383000000" }, "cashflow": { "freeCashFlow": "25052000000", "dividendsPaid": "-1320000000", "issuanceOfDebt": "4393000000", "issuanceOfStock": "618000000", "repaymentOfDebt": "-3719000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "26846000000", "repurchaseOfStock": "-20313000000", "capitalExpenditures": "-1794000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+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": 385576, "ticker_id": 14753, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "income_statement": { "revenue": 71685000000, "cost_of_revenue": 52566000000, "gross_profit": 19119000000, "ebit": 5549000000, "ebitda": 5297000000, "pretax_income": null, "tax_provision": null, "net_income": 917000000, "net_income_to_common": 917000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10528000000, "total_current_assets": 78207000000, "total_assets": 290373000000, "short_term_debt": 10055000000, "long_term_debt": 56950000000, "total_debt": 97935000000, "total_liabilities": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5745000000, "capital_expenditure": -548000000, "free_cash_flow": 5197000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 883000000, "net_debt_issued": -13070000000 }, "complete_fields": { "id": 385566, "ticker_id": 14753, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5297000000", "netIncome": "917000000", "grossProfit": "19119000000", "totalRevenue": "71685000000", "costOfRevenue": "52566000000", "interestExpense": "890000000", "operatingIncome": "5549000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2511000000" }, "balance": { "totalDebt": "97935000000", "totalAssets": "290373000000", "longTermDebt": "56950000000", "shortTermDebt": "10055000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "236744523", "totalCurrentAssets": "78207000000", "totalShareholderEquity": "117414000000", "totalCurrentLiabilities": "82293000000", "cashAndShortTermInvestments": "10528000000" }, "cashflow": { "freeCashFlow": "5197000000", "dividendsPaid": "0", "issuanceOfDebt": "-996000000", "issuanceOfStock": "883000000", "repaymentOfDebt": "-12074000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5745000000", "repurchaseOfStock": "0", "capitalExpenditures": "-548000000" } }, "revenue": 71685000000, "cost_of_revenue": 52566000000, "gross_profit": 19119000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5549000000, "depreciation_amortisation": 2511000000, "ebitda": 5297000000, "interest_expense": 890000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 917000000, "net_income_continuing_ops": null, "net_income_to_common": 917000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10528000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78207000000, "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": 290373000000, "short_term_debt": 10055000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82293000000, "long_term_debt": 56950000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 97935000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 117414000000, "shares_outstanding": 236744523, "operating_cash_flow": 5745000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -548000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 883000000, "net_debt_issued": -13070000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5197000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5297000000", "netIncome": "917000000", "grossProfit": "19119000000", "totalRevenue": "71685000000", "costOfRevenue": "52566000000", "interestExpense": "890000000", "operatingIncome": "5549000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2511000000" }, "balance": { "totalDebt": "97935000000", "totalAssets": "290373000000", "longTermDebt": "56950000000", "shortTermDebt": "10055000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "236744523", "totalCurrentAssets": "78207000000", "totalShareholderEquity": "117414000000", "totalCurrentLiabilities": "82293000000", "cashAndShortTermInvestments": "10528000000" }, "cashflow": { "freeCashFlow": "5197000000", "dividendsPaid": "0", "issuanceOfDebt": "-996000000", "issuanceOfStock": "883000000", "repaymentOfDebt": "-12074000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5745000000", "repurchaseOfStock": "0", "capitalExpenditures": "-548000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+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": 385568, "ticker_id": 14753, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": 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": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "income_statement": { "revenue": 61983000000, "cost_of_revenue": 44742000000, "gross_profit": 17241000000, "ebit": 4725000000, "ebitda": 6454000000, "pretax_income": null, "tax_provision": null, "net_income": 2330000000, "net_income_to_common": 2330000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16422000000, "total_current_assets": 89158000000, "total_assets": 299781000000, "short_term_debt": 18470000000, "long_term_debt": 60782000000, "total_debt": 108138000000, "total_liabilities": null, "total_equity": 113365000000, "shares_outstanding": 236044523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4577000000, "capital_expenditure": -413000000, "free_cash_flow": 4164000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 770000000, "net_debt_issued": 3171000000 }, "complete_fields": { "id": 385569, "ticker_id": 14753, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6454000000", "netIncome": "2330000000", "grossProfit": "17241000000", "totalRevenue": "61983000000", "costOfRevenue": "44742000000", "interestExpense": "957000000", "operatingIncome": "4725000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2210000000" }, "balance": { "totalDebt": "108138000000", "totalAssets": "299781000000", "longTermDebt": "60782000000", "shortTermDebt": "18470000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "236044523", "totalCurrentAssets": "89158000000", "totalShareholderEquity": "113365000000", "totalCurrentLiabilities": "93119000000", "cashAndShortTermInvestments": "16422000000" }, "cashflow": { "freeCashFlow": "4164000000", "dividendsPaid": null, "issuanceOfDebt": "11882000000", "issuanceOfStock": "770000000", "repaymentOfDebt": "-8711000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "4577000000", "repurchaseOfStock": "0", "capitalExpenditures": "-413000000" } }, "revenue": 61983000000, "cost_of_revenue": 44742000000, "gross_profit": 17241000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4725000000, "depreciation_amortisation": 2210000000, "ebitda": 6454000000, "interest_expense": 957000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2330000000, "net_income_continuing_ops": null, "net_income_to_common": 2330000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16422000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 89158000000, "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": 299781000000, "short_term_debt": 18470000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93119000000, "long_term_debt": 60782000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 108138000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 113365000000, "shares_outstanding": 236044523, "operating_cash_flow": 4577000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -413000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 770000000, "net_debt_issued": 3171000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4164000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6454000000", "netIncome": "2330000000", "grossProfit": "17241000000", "totalRevenue": "61983000000", "costOfRevenue": "44742000000", "interestExpense": "957000000", "operatingIncome": "4725000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "2210000000" }, "balance": { "totalDebt": "108138000000", "totalAssets": "299781000000", "longTermDebt": "60782000000", "shortTermDebt": "18470000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "236044523", "totalCurrentAssets": "89158000000", "totalShareholderEquity": "113365000000", "totalCurrentLiabilities": "93119000000", "cashAndShortTermInvestments": "16422000000" }, "cashflow": { "freeCashFlow": "4164000000", "dividendsPaid": null, "issuanceOfDebt": "11882000000", "issuanceOfStock": "770000000", "repaymentOfDebt": "-8711000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "4577000000", "repurchaseOfStock": "0", "capitalExpenditures": "-413000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "income_statement": { "revenue": 41680000000, "cost_of_revenue": 30689000000, "gross_profit": 10991000000, "ebit": 3860000000, "ebitda": 6037000000, "pretax_income": null, "tax_provision": null, "net_income": 2797000000, "net_income_to_common": 2797000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85638000000, "total_current_assets": 128081000000, "total_assets": 236187000000, "short_term_debt": 527000000, "long_term_debt": 60882000000, "total_debt": 82695000000, "total_liabilities": null, "total_equity": 114146000000, "shares_outstanding": 235485523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4728000000, "capital_expenditure": -482000000, "free_cash_flow": 4246000000, "dividends_paid": -1683000000, "share_repurchases": 0, "shares_issued": 334000000, "net_debt_issued": 310000000 }, "complete_fields": { "id": 385570, "ticker_id": 14753, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6037000000", "netIncome": "2797000000", "grossProfit": "10991000000", "totalRevenue": "41680000000", "costOfRevenue": "30689000000", "interestExpense": "800000000", "operatingIncome": "3860000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1513000000" }, "balance": { "totalDebt": "82695000000", "totalAssets": "236187000000", "longTermDebt": "60882000000", "shortTermDebt": "527000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "235485523", "totalCurrentAssets": "128081000000", "totalShareholderEquity": "114146000000", "totalCurrentLiabilities": "39399000000", "cashAndShortTermInvestments": "85638000000" }, "cashflow": { "freeCashFlow": "4246000000", "dividendsPaid": "-1683000000", "issuanceOfDebt": "450000000", "issuanceOfStock": "334000000", "repaymentOfDebt": "-140000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "4728000000", "repurchaseOfStock": "0", "capitalExpenditures": "-482000000" } }, "revenue": 41680000000, "cost_of_revenue": 30689000000, "gross_profit": 10991000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3860000000, "depreciation_amortisation": 1513000000, "ebitda": 6037000000, "interest_expense": 800000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2797000000, "net_income_continuing_ops": null, "net_income_to_common": 2797000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85638000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 128081000000, "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": 236187000000, "short_term_debt": 527000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39399000000, "long_term_debt": 60882000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 82695000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 114146000000, "shares_outstanding": 235485523, "operating_cash_flow": 4728000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -482000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1683000000, "share_repurchases": 0, "shares_issued": 334000000, "net_debt_issued": 310000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4246000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6037000000", "netIncome": "2797000000", "grossProfit": "10991000000", "totalRevenue": "41680000000", "costOfRevenue": "30689000000", "interestExpense": "800000000", "operatingIncome": "3860000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1513000000" }, "balance": { "totalDebt": "82695000000", "totalAssets": "236187000000", "longTermDebt": "60882000000", "shortTermDebt": "527000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "235485523", "totalCurrentAssets": "128081000000", "totalShareholderEquity": "114146000000", "totalCurrentLiabilities": "39399000000", "cashAndShortTermInvestments": "85638000000" }, "cashflow": { "freeCashFlow": "4246000000", "dividendsPaid": "-1683000000", "issuanceOfDebt": "450000000", "issuanceOfStock": "334000000", "repaymentOfDebt": "-140000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "4728000000", "repurchaseOfStock": "0", "capitalExpenditures": "-482000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "income_statement": { "revenue": 43514000000, "cost_of_revenue": 32726000000, "gross_profit": 10788000000, "ebit": 3902000000, "ebitda": 4768000000, "pretax_income": null, "tax_provision": null, "net_income": 2210000000, "net_income_to_common": 2210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81790000000, "total_current_assets": 126512000000, "total_assets": 236545000000, "short_term_debt": 292000000, "long_term_debt": 60852000000, "total_debt": 82817000000, "total_liabilities": null, "total_equity": 114182000000, "shares_outstanding": 234944523, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2844000000, "capital_expenditure": -542000000, "free_cash_flow": 2302000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 37219000000, "net_debt_issued": 36838000000 }, "complete_fields": { "id": 385571, "ticker_id": 14753, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4768000000", "netIncome": "2210000000", "grossProfit": "10788000000", "totalRevenue": "43514000000", "costOfRevenue": "32726000000", "interestExpense": "323000000", "operatingIncome": "3902000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1538000000" }, "balance": { "totalDebt": "82817000000", "totalAssets": "236545000000", "longTermDebt": "60852000000", "shortTermDebt": "292000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "234944523", "totalCurrentAssets": "126512000000", "totalShareholderEquity": "114182000000", "totalCurrentLiabilities": "39214000000", "cashAndShortTermInvestments": "81790000000" }, "cashflow": { "freeCashFlow": "2302000000", "dividendsPaid": "0", "issuanceOfDebt": "36959000000", "issuanceOfStock": "37219000000", "repaymentOfDebt": "-121000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "2844000000", "repurchaseOfStock": "0", "capitalExpenditures": "-542000000" } }, "revenue": 43514000000, "cost_of_revenue": 32726000000, "gross_profit": 10788000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3902000000, "depreciation_amortisation": 1538000000, "ebitda": 4768000000, "interest_expense": 323000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2210000000, "net_income_continuing_ops": null, "net_income_to_common": 2210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81790000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 126512000000, "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": 236545000000, "short_term_debt": 292000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39214000000, "long_term_debt": 60852000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 82817000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 114182000000, "shares_outstanding": 234944523, "operating_cash_flow": 2844000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -542000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 37219000000, "net_debt_issued": 36838000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2302000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4768000000", "netIncome": "2210000000", "grossProfit": "10788000000", "totalRevenue": "43514000000", "costOfRevenue": "32726000000", "interestExpense": "323000000", "operatingIncome": "3902000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1538000000" }, "balance": { "totalDebt": "82817000000", "totalAssets": "236545000000", "longTermDebt": "60852000000", "shortTermDebt": "292000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "234944523", "totalCurrentAssets": "126512000000", "totalShareholderEquity": "114182000000", "totalCurrentLiabilities": "39214000000", "cashAndShortTermInvestments": "81790000000" }, "cashflow": { "freeCashFlow": "2302000000", "dividendsPaid": "0", "issuanceOfDebt": "36959000000", "issuanceOfStock": "37219000000", "repaymentOfDebt": "-121000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "2844000000", "repurchaseOfStock": "0", "capitalExpenditures": "-542000000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "income_statement": { "revenue": 44095000000, "cost_of_revenue": 33015000000, "gross_profit": 11080000000, "ebit": 4420000000, "ebitda": 5793000000, "pretax_income": null, "tax_provision": null, "net_income": 2823000000, "net_income_to_common": 2823000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8541000000, "total_current_assets": 50972000000, "total_assets": 158326000000, "short_term_debt": 443000000, "long_term_debt": 23767000000, "total_debt": 45433000000, "total_liabilities": null, "total_equity": 71940000000, "shares_outstanding": 207471306, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4589000000, "capital_expenditure": -706000000, "free_cash_flow": 3883000000, "dividends_paid": null, "share_repurchases": -819000000, "shares_issued": 351000000, "net_debt_issued": -2183000000 }, "complete_fields": { "id": 385573, "ticker_id": 14753, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:55:09.309350+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5793000000", "netIncome": "2823000000", "grossProfit": "11080000000", "totalRevenue": "44095000000", "costOfRevenue": "33015000000", "interestExpense": "582000000", "operatingIncome": "4420000000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1430000000" }, "balance": { "totalDebt": "45433000000", "totalAssets": "158326000000", "longTermDebt": "23767000000", "shortTermDebt": "443000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "207471306", "totalCurrentAssets": "50972000000", "totalShareholderEquity": "71940000000", "totalCurrentLiabilities": "40041000000", "cashAndShortTermInvestments": "8541000000" }, "cashflow": { "freeCashFlow": "3883000000", "dividendsPaid": null, "issuanceOfDebt": "24000000", "issuanceOfStock": "351000000", "repaymentOfDebt": "-2207000000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "4589000000", "repurchaseOfStock": "-819000000", "capitalExpenditures": "-706000000" } }, "revenue": 44095000000, "cost_of_revenue": 33015000000, "gross_profit": 11080000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4420000000, "depreciation_amortisation": 1430000000, "ebitda": 5793000000, "interest_expense": 582000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2823000000, "net_income_continuing_ops": null, "net_income_to_common": 2823000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8541000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 50972000000, "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": 158326000000, "short_term_debt": 443000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40041000000, "long_term_debt": 23767000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 45433000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 71940000000, "shares_outstanding": 207471306, "operating_cash_flow": 4589000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -706000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -819000000, "shares_issued": 351000000, "net_debt_issued": -2183000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 3883000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5793000000", "netIncome": "2823000000", "grossProfit": "11080000000", "totalRevenue": "44095000000", "costOfRevenue": "33015000000", "interestExpense": "582000000", "operatingIncome": "4420000000", "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "1430000000" }, "balance": { "totalDebt": "45433000000", "totalAssets": "158326000000", "longTermDebt": "23767000000", "shortTermDebt": "443000000", "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": "207471306", "totalCurrentAssets": "50972000000", "totalShareholderEquity": "71940000000", "totalCurrentLiabilities": "40041000000", "cashAndShortTermInvestments": "8541000000" }, "cashflow": { "freeCashFlow": "3883000000", "dividendsPaid": null, "issuanceOfDebt": "24000000", "issuanceOfStock": "351000000", "repaymentOfDebt": "-2207000000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "4589000000", "repurchaseOfStock": "-819000000", "capitalExpenditures": "-706000000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "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" ] } } }