{ "ticker": { "uuid": "e586a509-bb18-42f1-9ac7-29b7446a2e5e", "symbol": "CS1", "name": "Expand Energy Corporation", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/e586a509-bb18-42f1-9ac7-29b7446a2e5e/", "api_url": "https://sharemaestro.com/factors/api/tickers/e586a509-bb18-42f1-9ac7-29b7446a2e5e/" }, "ticker_metadata": { "id": 14575, "uuid": "e586a509-bb18-42f1-9ac7-29b7446a2e5e", "symbol": "CS1", "name": "Expand Energy Corporation", "asset_type": "equity", "market_cap": 19018692608, "stock_exchange_id": 8, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Expand Energy Corporation operates as an independent natural gas production company in the United States. The company engages in acquisition, exploration, and development of properties to produce oil, natural gas, and natural gas liquids. It holds interests in the Marcellus Shale in the northern Appalachian Basin in Pennsylvania; the Marcellus and Utica Shales in Ohio and West Virginia; and the Haynesville and Bossier Shales in Louisiana and Texas. Expand Energy Corporation was formerly known as Chesapeake Energy Corporation and changed its name to Expand Energy Corporation in October 2024. The company was founded in 1989 and is based in Spring, Texas.", "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": "e586a509-bb18-42f1-9ac7-29b7446a2e5e", "symbol": "CS1", "name": "Expand Energy Corporation", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/e586a509-bb18-42f1-9ac7-29b7446a2e5e/", "api_url": "https://sharemaestro.com/factors/api/tickers/e586a509-bb18-42f1-9ac7-29b7446a2e5e/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.98, "value": 0.96, "quality": 0.95, "momentum": 0.53, "coverage": 0.758, "confidence": 0.758, "delta": null }, "headline_factors": { "price": 80.42, "market_cap": 19307681220.07, "pe_ratio": 5.9832, "earnings_yield": 0.1671, "ebitda_to_ev": 0.3298, "shareholder_yield": 0.0472, "roe": 0.1651, "piotroski_f_score": 8, "momentum_12_1": null, "volatility_252d": null }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:03.866284+00:00", "batch_id": "" }, "size": { "price_close": 80.42, "market_cap": 19307681220.0689, "market_cap_usd": 19307681220.0689, "enterprise_value": 22146681220.0689, "shares_outstanding": 240085572, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.9832, "pb_ratio": 0.9878, "ptbv_ratio": 0.9878, "ps_ratio": 1.3416, "pcf_ratio": 3.2831, "pfcf_ratio": 6.8907, "ev_ebitda": 3.0317, "ev_ebit": 4.8229, "ev_sales": 1.5389, "ev_fcf": 7.9039, "earnings_yield": 0.1671, "fcf_yield": 0.1265, "price_to_sales": 1.3416, "price_to_book": 0.9878, "price_to_cashflow": 3.2831, "ebitda_to_ev": 0.3298, "sales_yield": 0.6498 }, "yield": { "dividend_yield": 0.0396, "buyback_yield": 0.0077, "shareholder_yield": 0.0472, "debt_paydown_yield": 0.0343, "total_yield": 0.0816 }, "quality": { "gross_margin": 0.5173, "operating_margin": 0.3191, "net_margin": 0.2242, "ebitda_margin": 0.5076, "fcf_margin": 0.1947, "roe": 0.1651, "roa": 0.1093, "roic": 0.1539, "roc_greenblatt": null, "asset_turnover": 0.4875, "cash_conversion": 0.8683, "accruals_ratio": -0.0899, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.9095, "revenue_stability_5y": 0.4122, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2522, "external_financing": 0.0062 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.3886, "debt_to_assets": 0.1714, "interest_coverage": 19.5404, "current_ratio": 1.1106, "quick_ratio": 1.1106, "net_debt": 2839000000, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.0484, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 1.8877, "revenue_growth_3y_cagr": 0.0213, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.2831, "eps_growth_5y_cagr": null, "fcf_growth_1y": 204.5, "book_value_growth_1y": 0.0246, "revenue_growth": 1.8877, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0027, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.0374, "distance_from_52w_low": 0.0116, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 14391000000, "gross_profit_ttm": 7444000000, "ebit_ttm": 4592000000, "ebitda_ttm": 7305000000, "net_income_ttm": 3227000000, "eps_diluted_ttm": 13.441, "operating_cash_flow_ttm": 5881000000, "capital_expenditure_ttm": -3079000000, "fcf_ttm": 2802000000, "dividends_paid_ttm": -764000000, "share_repurchases_ttm": -166000000, "shares_issued_ttm": 18000000, "interest_expense_ttm": 235000000, "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_current_liabilities": 3950000000, "net_ppe": null, "total_assets": 29521000000, "total_debt": 5059000000, "total_equity": 19546000000, "net_working_capital": -908000000, "book_value_per_share": 81.4126, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 81.4126 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 8, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 46, "rank_pcf": 11, "rank_ev_ebitda": 6, "rank_ev_ebit": 18, "rank_earnings_yield": 7, "rank_fcf_yield": 11, "rank_dividend_yield": 20, "rank_shareholder_yield": 29, "rank_total_yield": 20, "rank_roe": 31, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 36, "rank_fcf_margin": 20, "rank_piotroski": 6, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 4, "quality_composite": 5, "momentum_composite": 47, "growth_composite": 11, "yield_composite": 16, "svqf_composite": 5, "vc1_composite": 8, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 50, "overall_composite": 2, "quality_value_composite": 0.955, "os_score": 0.98, "value_percentile": 0.96, "quality_percentile": 0.95, "momentum_percentile": 0.53, "factor_coverage": 0.758, "signal_confidence": 0.758, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 50, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7797, "ticker_id": 14575, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:03.866284+00:00", "batch_id": "", "os_score_delta": null, "price_close": 80.42, "market_cap": 19307681220.0689, "market_cap_usd": 19307681220.0689, "enterprise_value": 22146681220.0689, "shares_outstanding": 240085572, "fx_rate_to_usd": null, "pe_ratio": 5.98316741, "pb_ratio": 0.98780729, "ptbv_ratio": 0.98780729, "ps_ratio": 1.34164973, "pcf_ratio": 3.28306091, "pfcf_ratio": 6.89067852, "ev_ebitda": 3.03171543, "ev_ebit": 4.82288354, "ev_sales": 1.5389258, "ev_fcf": 7.90388338, "earnings_yield": 0.16713555, "fcf_yield": 0.12652009, "dividend_yield": 0.03956974, "buyback_yield": 0.00766534, "shareholder_yield": 0.04723509, "debt_paydown_yield": 0.03433867, "total_yield": 0.08157375, "gross_margin": 0.51726774, "operating_margin": 0.31908832, "net_margin": 0.22423737, "ebitda_margin": 0.50760892, "fcf_margin": 0.19470502, "roe": 0.16509772, "roa": 0.10931202, "roic": 0.15385303, "roc_greenblatt": null, "asset_turnover": 0.48748349, "cash_conversion": 0.86829873, "accruals_ratio": -0.0899021, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.38863792, "debt_to_assets": 0.17136953, "interest_coverage": 19.54042553, "current_ratio": 1.11063291, "quick_ratio": 1.11063291, "net_debt": 2839000000, "revenue_growth_1y": 1.88770434, "revenue_growth_3y_cagr": 0.02127506, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.28305499, "eps_growth_5y_cagr": null, "fcf_growth_1y": 204.5, "book_value_growth_1y": 0.02460411, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.909453, "revenue_stability_5y": 0.41222, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0026663, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.03739637, "distance_from_52w_low": 0.0115723, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.04840848, "revenue_ttm": 14391000000, "gross_profit_ttm": 7444000000, "ebit_ttm": 4592000000, "ebitda_ttm": 7305000000, "net_income_ttm": 3227000000, "eps_diluted_ttm": 13.44104093, "operating_cash_flow_ttm": 5881000000, "capital_expenditure_ttm": -3079000000, "fcf_ttm": 2802000000, "dividends_paid_ttm": -764000000, "share_repurchases_ttm": -166000000, "shares_issued_ttm": 18000000, "interest_expense_ttm": 235000000, "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_current_liabilities": 3950000000, "net_ppe": null, "total_assets": 29521000000, "total_debt": 5059000000, "total_equity": 19546000000, "net_working_capital": -908000000, "book_value_per_share": 81.41263899, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 81.41263899, "universe_ticker_count": 632, "sector": "Energy", "rank_pe": 8, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 46, "rank_pcf": 11, "rank_ev_ebitda": 6, "rank_ev_ebit": 18, "rank_earnings_yield": 7, "rank_fcf_yield": 11, "rank_dividend_yield": 20, "rank_shareholder_yield": 29, "rank_total_yield": 20, "rank_roe": 31, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 36, "rank_fcf_margin": 20, "rank_piotroski": 6, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 4, "quality_composite": 5, "momentum_composite": 47, "growth_composite": 11, "yield_composite": 16, "svqf_composite": 5, "vc1_composite": 8, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 50, "overall_composite": 2, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 80.42, "os": 0.98, "value": 0.96, "quality": 0.95, "momentum": 0.53, "confidence": 0.758, "coverage": 0.758, "pe_ratio": 5.9832, "earnings_yield": 0.1671, "shareholder_yield": 0.0472, "roe": 0.1651, "momentum_12_1": null, "complete_fields": { "id": 7797, "ticker_id": 14575, "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": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:03.866284+00:00", "batch_id": "", "os_score_delta": null, "price_close": 80.42, "market_cap": 19307681220.0689, "market_cap_usd": 19307681220.0689, "enterprise_value": 22146681220.0689, "shares_outstanding": 240085572, "fx_rate_to_usd": null, "pe_ratio": 5.98316741, "pb_ratio": 0.98780729, "ptbv_ratio": 0.98780729, "ps_ratio": 1.34164973, "pcf_ratio": 3.28306091, "pfcf_ratio": 6.89067852, "ev_ebitda": 3.03171543, "ev_ebit": 4.82288354, "ev_sales": 1.5389258, "ev_fcf": 7.90388338, "earnings_yield": 0.16713555, "fcf_yield": 0.12652009, "dividend_yield": 0.03956974, "buyback_yield": 0.00766534, "shareholder_yield": 0.04723509, "debt_paydown_yield": 0.03433867, "total_yield": 0.08157375, "gross_margin": 0.51726774, "operating_margin": 0.31908832, "net_margin": 0.22423737, "ebitda_margin": 0.50760892, "fcf_margin": 0.19470502, "roe": 0.16509772, "roa": 0.10931202, "roic": 0.15385303, "roc_greenblatt": null, "asset_turnover": 0.48748349, "cash_conversion": 0.86829873, "accruals_ratio": -0.0899021, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.38863792, "debt_to_assets": 0.17136953, "interest_coverage": 19.54042553, "current_ratio": 1.11063291, "quick_ratio": 1.11063291, "net_debt": 2839000000, "revenue_growth_1y": 1.88770434, "revenue_growth_3y_cagr": 0.02127506, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.28305499, "eps_growth_5y_cagr": null, "fcf_growth_1y": 204.5, "book_value_growth_1y": 0.02460411, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.909453, "revenue_stability_5y": 0.41222, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0026663, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.03739637, "distance_from_52w_low": 0.0115723, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.04840848, "revenue_ttm": 14391000000, "gross_profit_ttm": 7444000000, "ebit_ttm": 4592000000, "ebitda_ttm": 7305000000, "net_income_ttm": 3227000000, "eps_diluted_ttm": 13.44104093, "operating_cash_flow_ttm": 5881000000, "capital_expenditure_ttm": -3079000000, "fcf_ttm": 2802000000, "dividends_paid_ttm": -764000000, "share_repurchases_ttm": -166000000, "shares_issued_ttm": 18000000, "interest_expense_ttm": 235000000, "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_current_liabilities": 3950000000, "net_ppe": null, "total_assets": 29521000000, "total_debt": 5059000000, "total_equity": 19546000000, "net_working_capital": -908000000, "book_value_per_share": 81.41263899, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 81.41263899, "universe_ticker_count": 632, "sector": "Energy", "rank_pe": 8, "rank_pb": 23, "rank_ptbv": 23, "rank_ps": 46, "rank_pcf": 11, "rank_ev_ebitda": 6, "rank_ev_ebit": 18, "rank_earnings_yield": 7, "rank_fcf_yield": 11, "rank_dividend_yield": 20, "rank_shareholder_yield": 29, "rank_total_yield": 20, "rank_roe": 31, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 36, "rank_fcf_margin": 20, "rank_piotroski": 6, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 1, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 4, "quality_composite": 5, "momentum_composite": 47, "growth_composite": 11, "yield_composite": 16, "svqf_composite": 5, "vc1_composite": 8, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 50, "overall_composite": 2, "factor_coverage": 0.758, "signal_confidence": 0.758, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "income_statement": { "revenue": 12189000000, "cost_of_revenue": 5991000000, "gross_profit": 6198000000, "ebit": 2771000000, "ebitda": 5497000000, "pretax_income": null, "tax_provision": null, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": -2931000000, "free_cash_flow": 1644000000, "dividends_paid": -765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 }, "complete_fields": { "id": 385142, "ticker_id": 14575, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5497000000", "netIncome": "1819000000", "grossProfit": "6198000000", "totalRevenue": "12189000000", "costOfRevenue": "5991000000", "interestExpense": "235000000", "operatingIncome": "2771000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2980000000" }, "balance": { "totalDebt": "5060000000", "totalAssets": "28287000000", "longTermDebt": "5009000000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "239249874", "totalCurrentAssets": "2916000000", "totalShareholderEquity": "18578000000", "totalCurrentLiabilities": "2901000000", "cashAndShortTermInvestments": "616000000" }, "cashflow": { "freeCashFlow": "1644000000", "dividendsPaid": "-765000000", "issuanceOfDebt": "990000000", "issuanceOfStock": null, "repaymentOfDebt": "-1653000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "4575000000", "repurchaseOfStock": "-100000000", "capitalExpenditures": "-2931000000" } }, "revenue": 12189000000, "cost_of_revenue": 5991000000, "gross_profit": 6198000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2771000000, "depreciation_amortisation": 2980000000, "ebitda": 5497000000, "interest_expense": 235000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1819000000, "net_income_continuing_ops": null, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 616000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2916000000, "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": 28287000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2901000000, "long_term_debt": 5009000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5060000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "operating_cash_flow": 4575000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -2931000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1644000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5497000000", "netIncome": "1819000000", "grossProfit": "6198000000", "totalRevenue": "12189000000", "costOfRevenue": "5991000000", "interestExpense": "235000000", "operatingIncome": "2771000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2980000000" }, "balance": { "totalDebt": "5060000000", "totalAssets": "28287000000", "longTermDebt": "5009000000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "239249874", "totalCurrentAssets": "2916000000", "totalShareholderEquity": "18578000000", "totalCurrentLiabilities": "2901000000", "cashAndShortTermInvestments": "616000000" }, "cashflow": { "freeCashFlow": "1644000000", "dividendsPaid": "-765000000", "issuanceOfDebt": "990000000", "issuanceOfStock": null, "repaymentOfDebt": "-1653000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "4575000000", "repurchaseOfStock": "-100000000", "capitalExpenditures": "-2931000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "income_statement": { "revenue": 4221000000, "cost_of_revenue": 3080000000, "gross_profit": 1141000000, "ebit": -697000000, "ebitda": 1018000000, "pretax_income": null, "tax_provision": null, "net_income": -714000000, "net_income_to_common": -714000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 1997000000, "total_assets": 27894000000, "short_term_debt": 389000000, "long_term_debt": 5291000000, "total_debt": 5751000000, "total_liabilities": null, "total_equity": 17565000000, "shares_outstanding": 231769886, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1565000000, "capital_expenditure": -1557000000, "free_cash_flow": 8000000, "dividends_paid": -388000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -20000000 }, "complete_fields": { "id": 385147, "ticker_id": 14575, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1018000000", "netIncome": "-714000000", "grossProfit": "1141000000", "totalRevenue": "4221000000", "costOfRevenue": "3080000000", "interestExpense": "130000000", "operatingIncome": "-697000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1729000000" }, "balance": { "totalDebt": "5751000000", "totalAssets": "27894000000", "longTermDebt": "5291000000", "shortTermDebt": "389000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "231769886", "totalCurrentAssets": "1997000000", "totalShareholderEquity": "17565000000", "totalCurrentLiabilities": "3123000000", "cashAndShortTermInvestments": "317000000" }, "cashflow": { "freeCashFlow": "8000000", "dividendsPaid": "-388000000", "issuanceOfDebt": "767000000", "issuanceOfStock": null, "repaymentOfDebt": "-787000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1565000000", "repurchaseOfStock": "0", "capitalExpenditures": "-1557000000" } }, "revenue": 4221000000, "cost_of_revenue": 3080000000, "gross_profit": 1141000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -697000000, "depreciation_amortisation": 1729000000, "ebitda": 1018000000, "interest_expense": 130000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -714000000, "net_income_continuing_ops": null, "net_income_to_common": -714000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1997000000, "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": 27894000000, "short_term_debt": 389000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3123000000, "long_term_debt": 5291000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5751000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17565000000, "shares_outstanding": 231769886, "operating_cash_flow": 1565000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1557000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -388000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -20000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1018000000", "netIncome": "-714000000", "grossProfit": "1141000000", "totalRevenue": "4221000000", "costOfRevenue": "3080000000", "interestExpense": "130000000", "operatingIncome": "-697000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1729000000" }, "balance": { "totalDebt": "5751000000", "totalAssets": "27894000000", "longTermDebt": "5291000000", "shortTermDebt": "389000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "231769886", "totalCurrentAssets": "1997000000", "totalShareholderEquity": "17565000000", "totalCurrentLiabilities": "3123000000", "cashAndShortTermInvestments": "317000000" }, "cashflow": { "freeCashFlow": "8000000", "dividendsPaid": "-388000000", "issuanceOfDebt": "767000000", "issuanceOfStock": null, "repaymentOfDebt": "-787000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1565000000", "repurchaseOfStock": "0", "capitalExpenditures": "-1557000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "income_statement": { "revenue": 7775000000, "cost_of_revenue": 2736000000, "gross_profit": 5039000000, "ebit": 2368000000, "ebitda": 4748000000, "pretax_income": null, "tax_provision": null, "net_income": 2419000000, "net_income_to_common": 2419000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1079000000, "total_current_assets": 2609000000, "total_assets": 14376000000, "short_term_debt": null, "long_term_debt": 2028000000, "total_debt": 2112000000, "total_liabilities": null, "total_equity": 10729000000, "shares_outstanding": 130789936, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2380000000, "capital_expenditure": -1829000000, "free_cash_flow": 551000000, "dividends_paid": -487000000, "share_repurchases": -355000000, "shares_issued": 0, "net_debt_issued": -1050000000 }, "complete_fields": { "id": 385149, "ticker_id": 14575, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4748000000", "netIncome": "2419000000", "grossProfit": "5039000000", "totalRevenue": "7775000000", "costOfRevenue": "2736000000", "interestExpense": "104000000", "operatingIncome": "2368000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1527000000" }, "balance": { "totalDebt": "2112000000", "totalAssets": "14376000000", "longTermDebt": "2028000000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "130789936", "totalCurrentAssets": "2609000000", "totalShareholderEquity": "10729000000", "totalCurrentLiabilities": "1314000000", "cashAndShortTermInvestments": "1079000000" }, "cashflow": { "freeCashFlow": "551000000", "dividendsPaid": "-487000000", "issuanceOfDebt": "1125000000", "issuanceOfStock": "0", "repaymentOfDebt": "-2175000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2380000000", "repurchaseOfStock": "-355000000", "capitalExpenditures": "-1829000000" } }, "revenue": 7775000000, "cost_of_revenue": 2736000000, "gross_profit": 5039000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2368000000, "depreciation_amortisation": 1527000000, "ebitda": 4748000000, "interest_expense": 104000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2419000000, "net_income_continuing_ops": null, "net_income_to_common": 2419000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1079000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2609000000, "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": 14376000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1314000000, "long_term_debt": 2028000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2112000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 10729000000, "shares_outstanding": 130789936, "operating_cash_flow": 2380000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1829000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -487000000, "share_repurchases": -355000000, "shares_issued": 0, "net_debt_issued": -1050000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 551000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4748000000", "netIncome": "2419000000", "grossProfit": "5039000000", "totalRevenue": "7775000000", "costOfRevenue": "2736000000", "interestExpense": "104000000", "operatingIncome": "2368000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1527000000" }, "balance": { "totalDebt": "2112000000", "totalAssets": "14376000000", "longTermDebt": "2028000000", "shortTermDebt": null, "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "130789936", "totalCurrentAssets": "2609000000", "totalShareholderEquity": "10729000000", "totalCurrentLiabilities": "1314000000", "cashAndShortTermInvestments": "1079000000" }, "cashflow": { "freeCashFlow": "551000000", "dividendsPaid": "-487000000", "issuanceOfDebt": "1125000000", "issuanceOfStock": "0", "repaymentOfDebt": "-2175000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "2380000000", "repurchaseOfStock": "-355000000", "capitalExpenditures": "-1829000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "income_statement": { "revenue": 11443000000, "cost_of_revenue": 3287000000, "gross_profit": 8156000000, "ebit": 3727000000, "ebitda": 5564000000, "pretax_income": null, "tax_provision": null, "net_income": 4936000000, "net_income_to_common": 4936000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130000000, "total_current_assets": 2698000000, "total_assets": 15468000000, "short_term_debt": null, "long_term_debt": 3093000000, "total_debt": 3179000000, "total_liabilities": null, "total_equity": 9124000000, "shares_outstanding": 134715094, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4125000000, "capital_expenditure": -1823000000, "free_cash_flow": 2302000000, "dividends_paid": -1212000000, "share_repurchases": -1073000000, "shares_issued": 0, "net_debt_issued": 829000000 }, "complete_fields": { "id": 385150, "ticker_id": 14575, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "5564000000", "netIncome": "4936000000", "grossProfit": "8156000000", "totalRevenue": "11443000000", "costOfRevenue": "3287000000", "interestExpense": "160000000", "operatingIncome": "3727000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1753000000" }, "balance": { "totalDebt": "3179000000", "totalAssets": "15468000000", "longTermDebt": "3093000000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "134715094", "totalCurrentAssets": "2698000000", "totalShareholderEquity": "9124000000", "totalCurrentLiabilities": "2704000000", "cashAndShortTermInvestments": "130000000" }, "cashflow": { "freeCashFlow": "2302000000", "dividendsPaid": "-1212000000", "issuanceOfDebt": "11183000000", "issuanceOfStock": "0", "repaymentOfDebt": "-10354000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4125000000", "repurchaseOfStock": "-1073000000", "capitalExpenditures": "-1823000000" } }, "revenue": 11443000000, "cost_of_revenue": 3287000000, "gross_profit": 8156000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3727000000, "depreciation_amortisation": 1753000000, "ebitda": 5564000000, "interest_expense": 160000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 4936000000, "net_income_continuing_ops": null, "net_income_to_common": 4936000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2698000000, "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": 15468000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2704000000, "long_term_debt": 3093000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3179000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9124000000, "shares_outstanding": 134715094, "operating_cash_flow": 4125000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1823000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1212000000, "share_repurchases": -1073000000, "shares_issued": 0, "net_debt_issued": 829000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2302000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "5564000000", "netIncome": "4936000000", "grossProfit": "8156000000", "totalRevenue": "11443000000", "costOfRevenue": "3287000000", "interestExpense": "160000000", "operatingIncome": "3727000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1753000000" }, "balance": { "totalDebt": "3179000000", "totalAssets": "15468000000", "longTermDebt": "3093000000", "shortTermDebt": null, "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "134715094", "totalCurrentAssets": "2698000000", "totalShareholderEquity": "9124000000", "totalCurrentLiabilities": "2704000000", "cashAndShortTermInvestments": "130000000" }, "cashflow": { "freeCashFlow": "2302000000", "dividendsPaid": "-1212000000", "issuanceOfDebt": "11183000000", "issuanceOfStock": "0", "repaymentOfDebt": "-10354000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "4125000000", "repurchaseOfStock": "-1073000000", "capitalExpenditures": "-1823000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+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": 385151, "ticker_id": 14575, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "income_statement": { "revenue": 4398000000, "cost_of_revenue": 1586000000, "gross_profit": 2812000000, "ebit": 1601000000, "ebitda": 2259000000, "pretax_income": null, "tax_provision": null, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 875000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": null, "total_equity": 19546000000, "shares_outstanding": 240085572, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": -711000000, "free_cash_flow": 1691000000, "dividends_paid": -141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "net_debt_issued": null }, "complete_fields": { "id": 385140, "ticker_id": 14575, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2259000000", "netIncome": "1159000000", "grossProfit": "2812000000", "totalRevenue": "4398000000", "costOfRevenue": "1586000000", "interestExpense": "59000000", "operatingIncome": "1601000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "711000000" }, "balance": { "totalDebt": "5059000000", "totalAssets": "29521000000", "longTermDebt": "4133000000", "shortTermDebt": "875000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "240085572", "totalCurrentAssets": "4387000000", "totalShareholderEquity": "19546000000", "totalCurrentLiabilities": "3950000000", "cashAndShortTermInvestments": "2220000000" }, "cashflow": { "freeCashFlow": "1691000000", "dividendsPaid": "-141000000", "issuanceOfDebt": "0", "issuanceOfStock": "15000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "2402000000", "repurchaseOfStock": "-66000000", "capitalExpenditures": "-711000000" } }, "revenue": 4398000000, "cost_of_revenue": 1586000000, "gross_profit": 2812000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1601000000, "depreciation_amortisation": 711000000, "ebitda": 2259000000, "interest_expense": 59000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1159000000, "net_income_continuing_ops": null, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2220000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 4387000000, "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": 29521000000, "short_term_debt": 875000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3950000000, "long_term_debt": 4133000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5059000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 19546000000, "shares_outstanding": 240085572, "operating_cash_flow": 2402000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -711000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1691000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2259000000", "netIncome": "1159000000", "grossProfit": "2812000000", "totalRevenue": "4398000000", "costOfRevenue": "1586000000", "interestExpense": "59000000", "operatingIncome": "1601000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "711000000" }, "balance": { "totalDebt": "5059000000", "totalAssets": "29521000000", "longTermDebt": "4133000000", "shortTermDebt": "875000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "240085572", "totalCurrentAssets": "4387000000", "totalShareholderEquity": "19546000000", "totalCurrentLiabilities": "3950000000", "cashAndShortTermInvestments": "2220000000" }, "cashflow": { "freeCashFlow": "1691000000", "dividendsPaid": "-141000000", "issuanceOfDebt": "0", "issuanceOfStock": "15000000", "repaymentOfDebt": "0", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "2402000000", "repurchaseOfStock": "-66000000", "capitalExpenditures": "-711000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "income_statement": { "revenue": 3340000000, "cost_of_revenue": 1569000000, "gross_profit": 1771000000, "ebit": 898000000, "ebitda": 1505000000, "pretax_income": null, "tax_provision": null, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 956000000, "capital_expenditure": -867000000, "free_cash_flow": 89000000, "dividends_paid": -137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 }, "complete_fields": { "id": 385141, "ticker_id": 14575, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1505000000", "netIncome": "553000000", "grossProfit": "1771000000", "totalRevenue": "3340000000", "costOfRevenue": "1569000000", "interestExpense": "59000000", "operatingIncome": "898000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "759000000" }, "balance": { "totalDebt": "5060000000", "totalAssets": "28287000000", "longTermDebt": "5009000000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "239249874", "totalCurrentAssets": "2916000000", "totalShareholderEquity": "18578000000", "totalCurrentLiabilities": "2901000000", "cashAndShortTermInvestments": "616000000" }, "cashflow": { "freeCashFlow": "89000000", "dividendsPaid": "-137000000", "issuanceOfDebt": "165000000", "issuanceOfStock": "2000000", "repaymentOfDebt": "-828000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "956000000", "repurchaseOfStock": "0", "capitalExpenditures": "-867000000" } }, "revenue": 3340000000, "cost_of_revenue": 1569000000, "gross_profit": 1771000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 898000000, "depreciation_amortisation": 759000000, "ebitda": 1505000000, "interest_expense": 59000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 553000000, "net_income_continuing_ops": null, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 616000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2916000000, "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": 28287000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2901000000, "long_term_debt": 5009000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5060000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "operating_cash_flow": 956000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -867000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 89000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1505000000", "netIncome": "553000000", "grossProfit": "1771000000", "totalRevenue": "3340000000", "costOfRevenue": "1569000000", "interestExpense": "59000000", "operatingIncome": "898000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "759000000" }, "balance": { "totalDebt": "5060000000", "totalAssets": "28287000000", "longTermDebt": "5009000000", "shortTermDebt": null, "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "239249874", "totalCurrentAssets": "2916000000", "totalShareholderEquity": "18578000000", "totalCurrentLiabilities": "2901000000", "cashAndShortTermInvestments": "616000000" }, "cashflow": { "freeCashFlow": "89000000", "dividendsPaid": "-137000000", "issuanceOfDebt": "165000000", "issuanceOfStock": "2000000", "repaymentOfDebt": "-828000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "956000000", "repurchaseOfStock": "0", "capitalExpenditures": "-867000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "income_statement": { "revenue": 2967000000, "cost_of_revenue": 1518000000, "gross_profit": 1449000000, "ebit": 779000000, "ebitda": 1484000000, "pretax_income": null, "tax_provision": null, "net_income": 547000000, "net_income_to_common": 547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 613000000, "total_current_assets": 2241000000, "total_assets": 27606000000, "short_term_debt": null, "long_term_debt": 5010000000, "total_debt": 5073000000, "total_liabilities": null, "total_equity": 18150000000, "shares_outstanding": 238150070, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1201000000, "capital_expenditure": -844000000, "free_cash_flow": 357000000, "dividends_paid": -349000000, "share_repurchases": -1000000, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 385143, "ticker_id": 14575, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1484000000", "netIncome": "547000000", "grossProfit": "1449000000", "totalRevenue": "2967000000", "costOfRevenue": "1518000000", "interestExpense": "57000000", "operatingIncome": "779000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "741000000" }, "balance": { "totalDebt": "5073000000", "totalAssets": "27606000000", "longTermDebt": "5010000000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "238150070", "totalCurrentAssets": "2241000000", "totalShareholderEquity": "18150000000", "totalCurrentLiabilities": "2766000000", "cashAndShortTermInvestments": "613000000" }, "cashflow": { "freeCashFlow": "357000000", "dividendsPaid": "-349000000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1201000000", "repurchaseOfStock": "-1000000", "capitalExpenditures": "-844000000" } }, "revenue": 2967000000, "cost_of_revenue": 1518000000, "gross_profit": 1449000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 779000000, "depreciation_amortisation": 741000000, "ebitda": 1484000000, "interest_expense": 57000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 547000000, "net_income_continuing_ops": null, "net_income_to_common": 547000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 613000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2241000000, "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": 27606000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2766000000, "long_term_debt": 5010000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5073000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18150000000, "shares_outstanding": 238150070, "operating_cash_flow": 1201000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -844000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -349000000, "share_repurchases": -1000000, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 357000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1484000000", "netIncome": "547000000", "grossProfit": "1449000000", "totalRevenue": "2967000000", "costOfRevenue": "1518000000", "interestExpense": "57000000", "operatingIncome": "779000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "741000000" }, "balance": { "totalDebt": "5073000000", "totalAssets": "27606000000", "longTermDebt": "5010000000", "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "238150070", "totalCurrentAssets": "2241000000", "totalShareholderEquity": "18150000000", "totalCurrentLiabilities": "2766000000", "cashAndShortTermInvestments": "613000000" }, "cashflow": { "freeCashFlow": "357000000", "dividendsPaid": "-349000000", "issuanceOfDebt": "0", "issuanceOfStock": "0", "repaymentOfDebt": "0", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1201000000", "repurchaseOfStock": "-1000000", "capitalExpenditures": "-844000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "income_statement": { "revenue": 3686000000, "cost_of_revenue": 2274000000, "gross_profit": 1412000000, "ebit": 1314000000, "ebitda": 2057000000, "pretax_income": null, "tax_provision": null, "net_income": 968000000, "net_income_to_common": 968000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 731000000, "total_current_assets": 2272000000, "total_assets": 27768000000, "short_term_debt": null, "long_term_debt": 5122000000, "total_debt": 5189000000, "total_liabilities": null, "total_equity": 17937000000, "shares_outstanding": 237437223, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1322000000, "capital_expenditure": -657000000, "free_cash_flow": 665000000, "dividends_paid": -137000000, "share_repurchases": -99000000, "shares_issued": 1000000, "net_debt_issued": -236000000 }, "complete_fields": { "id": 385144, "ticker_id": 14575, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2057000000", "netIncome": "968000000", "grossProfit": "1412000000", "totalRevenue": "3686000000", "costOfRevenue": "2274000000", "interestExpense": "60000000", "operatingIncome": "1314000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "769000000" }, "balance": { "totalDebt": "5189000000", "totalAssets": "27768000000", "longTermDebt": "5122000000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "237437223", "totalCurrentAssets": "2272000000", "totalShareholderEquity": "17937000000", "totalCurrentLiabilities": "2924000000", "cashAndShortTermInvestments": "731000000" }, "cashflow": { "freeCashFlow": "665000000", "dividendsPaid": "-137000000", "issuanceOfDebt": "100000000", "issuanceOfStock": "1000000", "repaymentOfDebt": "336000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1322000000", "repurchaseOfStock": "-99000000", "capitalExpenditures": "-657000000" } }, "revenue": 3686000000, "cost_of_revenue": 2274000000, "gross_profit": 1412000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1314000000, "depreciation_amortisation": 769000000, "ebitda": 2057000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 968000000, "net_income_continuing_ops": null, "net_income_to_common": 968000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 731000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2272000000, "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": 27768000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2924000000, "long_term_debt": 5122000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5189000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17937000000, "shares_outstanding": 237437223, "operating_cash_flow": 1322000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -657000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -137000000, "share_repurchases": -99000000, "shares_issued": 1000000, "net_debt_issued": -236000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 665000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2057000000", "netIncome": "968000000", "grossProfit": "1412000000", "totalRevenue": "3686000000", "costOfRevenue": "2274000000", "interestExpense": "60000000", "operatingIncome": "1314000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "769000000" }, "balance": { "totalDebt": "5189000000", "totalAssets": "27768000000", "longTermDebt": "5122000000", "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "237437223", "totalCurrentAssets": "2272000000", "totalShareholderEquity": "17937000000", "totalCurrentLiabilities": "2924000000", "cashAndShortTermInvestments": "731000000" }, "cashflow": { "freeCashFlow": "665000000", "dividendsPaid": "-137000000", "issuanceOfDebt": "100000000", "issuanceOfStock": "1000000", "repaymentOfDebt": "336000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "1322000000", "repurchaseOfStock": "-99000000", "capitalExpenditures": "-657000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "income_statement": { "revenue": 2196000000, "cost_of_revenue": 1421000000, "gross_profit": 775000000, "ebit": -220000000, "ebitda": 451000000, "pretax_income": null, "tax_provision": null, "net_income": -249000000, "net_income_to_common": -249000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 349000000, "total_current_assets": 2113000000, "total_assets": 27934000000, "short_term_debt": null, "long_term_debt": 5243000000, "total_debt": 5314000000, "total_liabilities": null, "total_equity": 17191000000, "shares_outstanding": 237476127, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1096000000, "capital_expenditure": -563000000, "free_cash_flow": 533000000, "dividends_paid": -142000000, "share_repurchases": 0, "shares_issued": 21000000, "net_debt_issued": -436000000 }, "complete_fields": { "id": 385145, "ticker_id": 14575, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "451000000", "netIncome": "-249000000", "grossProfit": "775000000", "totalRevenue": "2196000000", "costOfRevenue": "1421000000", "interestExpense": "59000000", "operatingIncome": "-220000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "711000000" }, "balance": { "totalDebt": "5314000000", "totalAssets": "27934000000", "longTermDebt": "5243000000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "237476127", "totalCurrentAssets": "2113000000", "totalShareholderEquity": "17191000000", "totalCurrentLiabilities": "3589000000", "cashAndShortTermInvestments": "349000000" }, "cashflow": { "freeCashFlow": "533000000", "dividendsPaid": "-142000000", "issuanceOfDebt": "725000000", "issuanceOfStock": "21000000", "repaymentOfDebt": "-1161000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1096000000", "repurchaseOfStock": "0", "capitalExpenditures": "-563000000" } }, "revenue": 2196000000, "cost_of_revenue": 1421000000, "gross_profit": 775000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -220000000, "depreciation_amortisation": 711000000, "ebitda": 451000000, "interest_expense": 59000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -249000000, "net_income_continuing_ops": null, "net_income_to_common": -249000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 349000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 2113000000, "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": 27934000000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3589000000, "long_term_debt": 5243000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5314000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17191000000, "shares_outstanding": 237476127, "operating_cash_flow": 1096000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -563000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -142000000, "share_repurchases": 0, "shares_issued": 21000000, "net_debt_issued": -436000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 533000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "451000000", "netIncome": "-249000000", "grossProfit": "775000000", "totalRevenue": "2196000000", "costOfRevenue": "1421000000", "interestExpense": "59000000", "operatingIncome": "-220000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "711000000" }, "balance": { "totalDebt": "5314000000", "totalAssets": "27934000000", "longTermDebt": "5243000000", "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "237476127", "totalCurrentAssets": "2113000000", "totalShareholderEquity": "17191000000", "totalCurrentLiabilities": "3589000000", "cashAndShortTermInvestments": "349000000" }, "cashflow": { "freeCashFlow": "533000000", "dividendsPaid": "-142000000", "issuanceOfDebt": "725000000", "issuanceOfStock": "21000000", "repaymentOfDebt": "-1161000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "1096000000", "repurchaseOfStock": "0", "capitalExpenditures": "-563000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+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": 389000000, "long_term_debt": null, "total_debt": 389000000, "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": 385146, "ticker_id": 14575, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+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": "389000000", "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": 389000000, "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": 389000000, "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": "389000000", "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": "2026-06-07T11:52:45.255585+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": 385148, "ticker_id": 14575, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T11:52:45.255585+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "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": "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }