{ "ticker": { "uuid": "e665bd6e-2585-4726-b736-6d073ddd0a84", "symbol": "V1L", "name": "Valero Energy Corporation", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/e665bd6e-2585-4726-b736-6d073ddd0a84/", "api_url": "https://sharemaestro.com/factors/api/tickers/e665bd6e-2585-4726-b736-6d073ddd0a84/" }, "ticker_metadata": { "id": 21000, "uuid": "e665bd6e-2585-4726-b736-6d073ddd0a84", "symbol": "V1L", "name": "Valero Energy Corporation", "asset_type": "equity", "market_cap": 62148030464, "stock_exchange_id": 8, "industry": "Oil & Gas Refining & Marketing", "sector": "Energy", "description": "Valero Energy Corporation manufactures, markets, and sells petroleum-based and low-carbon liquid transportation fuels and petrochemical products in the United States, Canada, the United Kingdom, Ireland, Latin America, Mexico, Peru, and internationally. It operates through three segments: Refining, Renewable Diesel, and Ethanol. The company produces California Reformulated Gasoline Blendstock for Oxygenate Blending (CARBOB) and Conventional Blendstock for Oxygenate Blending (CBOB) gasolines, CARB diesel, diesel, jet fuel, heating oil, and asphalt; feedstocks; aromatics; sulfur and residual fuel oil; intermediate oils; and sulfur, sweet, and sour crude oils. It sells its refined products through wholesale rack and bulk markets; and through outlets under the Valero, Beacon, Diamond Shamrock, Shamrock, Ultramar, and Texaco brands. The company also owns and operates renewable diesel and ethanol plants, as well as produces and sells renewable diesel, renewable naphtha, and neat sustainable aviation fuel under the Diamond Green Diesel brand name. In addition, it offers ethanol and various co-products, including dry distillers grains, syrup, and inedible distillers corn oil to animal feed customers. The company was formerly known as Valero Refining and Marketing Company and changed its name to Valero Energy Corporation in August 1997. Valero Energy Corporation was founded in 1980 and is headquartered in San Antonio, 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": "e665bd6e-2585-4726-b736-6d073ddd0a84", "symbol": "V1L", "name": "Valero Energy Corporation", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/e665bd6e-2585-4726-b736-6d073ddd0a84/", "api_url": "https://sharemaestro.com/factors/api/tickers/e665bd6e-2585-4726-b736-6d073ddd0a84/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.81, "value": 0.67, "quality": 0.31, "momentum": 0.92, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 227, "market_cap": 67404311738, "pe_ratio": 16.0258, "earnings_yield": 0.0624, "ebitda_to_ev": 0.13, "shareholder_yield": 0.0639, "roe": 0.1762, "piotroski_f_score": 6, "momentum_12_1": 0.9212, "volatility_252d": 0.3921 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:47.619625+00:00", "batch_id": "" }, "size": { "price_close": 227, "market_cap": 67404311738, "market_cap_usd": 67404311738, "enterprise_value": 73162311738, "shares_outstanding": 296935294, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.0258, "pb_ratio": 2.8238, "ptbv_ratio": 2.8238, "ps_ratio": 0.5401, "pcf_ratio": 10.7606, "pfcf_ratio": 12.1405, "ev_ebitda": 7.6924, "ev_ebit": 12.5881, "ev_sales": 0.5862, "ev_fcf": 13.1776, "earnings_yield": 0.0624, "fcf_yield": 0.0759, "price_to_sales": 0.5401, "price_to_book": 2.8238, "price_to_cashflow": 10.7606, "ebitda_to_ev": 0.13, "sales_yield": 1.7059 }, "yield": { "dividend_yield": 0.0209, "buyback_yield": 0.043, "shareholder_yield": 0.0639, "debt_paydown_yield": 0, "total_yield": 0.0639 }, "quality": { "gross_margin": 0.0554, "operating_margin": 0.0466, "net_margin": 0.0337, "ebitda_margin": 0.0762, "fcf_margin": 0.0445, "roe": 0.1762, "roa": 0.0677, "roic": 0.1471, "roc_greenblatt": null, "asset_turnover": 2.0085, "cash_conversion": 1.32, "accruals_ratio": -0.0331, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.0582, "revenue_stability_5y": 0.166, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1112, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.6054, "debt_to_assets": 0.1849, "interest_coverage": 10.3971, "current_ratio": 1.5763, "quick_ratio": 1.5763, "net_debt": 5758000000, "local_beta": -0.5784, "volatility_252d": 0.3921, "volatility_60d": 0.8622, "max_drawdown_12m": -0.1508, "risk_adjusted_momentum": 2.3497 }, "growth": { "revenue_growth_1y": -0.0554, "revenue_growth_3y_cagr": -0.114, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.1072, "eps_growth_3y_cagr": -0.4116, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1292, "book_value_growth_1y": 0.0194, "revenue_growth": -0.0554, "earnings_growth": -0.1072 }, "momentum": { "price_return_1m": 0.1132, "price_return_3m": 0.1815, "price_return_6m": 0.5121, "price_return_9m": 0.7552, "price_return_12m": 1.1386, "price_return_12m_ex1m": 0.9212, "momentum_6m": 0.5121, "momentum_12m": 1.1386, "momentum_12_1": 0.9212, "distance_from_52w_high": 0, "distance_from_52w_low": 1.1386, "relative_strength": 1.1199 }, "raw_ttm": { "revenue_ttm": 124810000000, "gross_profit_ttm": 6913000000, "ebit_ttm": 5812000000, "ebitda_ttm": 9511000000, "net_income_ttm": 4206000000, "eps_diluted_ttm": 14.1647, "operating_cash_flow_ttm": 6264000000, "capital_expenditure_ttm": -712000000, "fcf_ttm": 5552000000, "dividends_paid_ttm": -1408000000, "share_repurchases_ttm": -2897000000, "shares_issued_ttm": null, "interest_expense_ttm": 559000000, "cash_and_equivalents": 5733000000, "total_current_assets": 27825000000, "total_current_liabilities": 17652000000, "net_ppe": null, "total_assets": 62142000000, "total_debt": 11491000000, "total_equity": 23870000000, "net_working_capital": 5466000000, "book_value_per_share": 80.3879, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 80.3879 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 42, "rank_pb": 62, "rank_ptbv": 62, "rank_ps": 22, "rank_pcf": 51, "rank_ev_ebitda": 34, "rank_ev_ebit": 44, "rank_earnings_yield": 42, "rank_fcf_yield": 23, "rank_dividend_yield": 43, "rank_shareholder_yield": 18, "rank_total_yield": 28, "rank_roe": 30, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 98, "rank_fcf_margin": 62, "rank_piotroski": 58, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 9 }, "composites": { "value_composite": 33, "quality_composite": 69, "momentum_composite": 8, "growth_composite": 93, "yield_composite": 24, "svqf_composite": 31, "vc1_composite": 35, "vc2_composite": 27, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.4557, "os_score": 0.81, "value_percentile": 0.67, "quality_percentile": 0.31, "momentum_percentile": 0.92, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 8219, "ticker_id": 21000, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:47.619625+00:00", "batch_id": "", "os_score_delta": null, "price_close": 227, "market_cap": 67404311738, "market_cap_usd": 67404311738, "enterprise_value": 73162311738, "shares_outstanding": 296935294, "fx_rate_to_usd": null, "pe_ratio": 16.02575172, "pb_ratio": 2.82380862, "ptbv_ratio": 2.82380862, "ps_ratio": 0.54005538, "pcf_ratio": 10.76058617, "pfcf_ratio": 12.14054606, "ev_ebitda": 7.692389, "ev_ebit": 12.58814724, "ev_sales": 0.5861895, "ev_fcf": 13.17764981, "earnings_yield": 0.06239957, "fcf_yield": 0.07588607, "dividend_yield": 0.02088887, "buyback_yield": 0.04297945, "shareholder_yield": 0.06386832, "debt_paydown_yield": 0, "total_yield": 0.06386832, "gross_margin": 0.05538819, "operating_margin": 0.04656678, "net_margin": 0.03369922, "ebitda_margin": 0.07620383, "fcf_margin": 0.04448362, "roe": 0.17620444, "roa": 0.06768369, "roic": 0.14712434, "roc_greenblatt": null, "asset_turnover": 2.00846448, "cash_conversion": 1.32001902, "accruals_ratio": -0.0331177, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.60540427, "debt_to_assets": 0.18491519, "interest_coverage": 10.39713775, "current_ratio": 1.57630863, "quick_ratio": 1.57630863, "net_debt": 5758000000, "revenue_growth_1y": -0.05538916, "revenue_growth_3y_cagr": -0.11397235, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.10719483, "eps_growth_3y_cagr": -0.41163336, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.12915512, "book_value_growth_1y": 0.0194498, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.058178, "revenue_stability_5y": 0.166043, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11315275, "price_return_3m": 0.18150724, "price_return_6m": 0.51205483, "price_return_9m": 0.75519219, "price_return_12m": 1.13858838, "price_return_12m_ex1m": 0.9211994, "distance_from_52w_high": 0, "distance_from_52w_low": 1.13858838, "relative_strength": 1.11988442, "local_beta": -0.5784, "volatility_252d": 0.392055, "volatility_60d": 0.862195, "max_drawdown_12m": -0.15084055, "revenue_ttm": 124810000000, "gross_profit_ttm": 6913000000, "ebit_ttm": 5812000000, "ebitda_ttm": 9511000000, "net_income_ttm": 4206000000, "eps_diluted_ttm": 14.16470216, "operating_cash_flow_ttm": 6264000000, "capital_expenditure_ttm": -712000000, "fcf_ttm": 5552000000, "dividends_paid_ttm": -1408000000, "share_repurchases_ttm": -2897000000, "shares_issued_ttm": null, "interest_expense_ttm": 559000000, "cash_and_equivalents": 5733000000, "total_current_assets": 27825000000, "total_current_liabilities": 17652000000, "net_ppe": null, "total_assets": 62142000000, "total_debt": 11491000000, "total_equity": 23870000000, "net_working_capital": 5466000000, "book_value_per_share": 80.3878841, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 80.3878841, "universe_ticker_count": 632, "sector": "Energy", "rank_pe": 42, "rank_pb": 62, "rank_ptbv": 62, "rank_ps": 22, "rank_pcf": 51, "rank_ev_ebitda": 34, "rank_ev_ebit": 44, "rank_earnings_yield": 42, "rank_fcf_yield": 23, "rank_dividend_yield": 43, "rank_shareholder_yield": 18, "rank_total_yield": 28, "rank_roe": 30, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 98, "rank_fcf_margin": 62, "rank_piotroski": 58, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 9, "value_composite": 33, "quality_composite": 69, "momentum_composite": 8, "growth_composite": 93, "yield_composite": 24, "svqf_composite": 31, "vc1_composite": 35, "vc2_composite": 27, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 227, "os": 0.81, "value": 0.67, "quality": 0.31, "momentum": 0.92, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 16.0258, "earnings_yield": 0.0624, "shareholder_yield": 0.0639, "roe": 0.1762, "momentum_12_1": 0.9212, "complete_fields": { "id": 8219, "ticker_id": 21000, "universe_id": 5, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:30:47.619625+00:00", "batch_id": "", "os_score_delta": null, "price_close": 227, "market_cap": 67404311738, "market_cap_usd": 67404311738, "enterprise_value": 73162311738, "shares_outstanding": 296935294, "fx_rate_to_usd": null, "pe_ratio": 16.02575172, "pb_ratio": 2.82380862, "ptbv_ratio": 2.82380862, "ps_ratio": 0.54005538, "pcf_ratio": 10.76058617, "pfcf_ratio": 12.14054606, "ev_ebitda": 7.692389, "ev_ebit": 12.58814724, "ev_sales": 0.5861895, "ev_fcf": 13.17764981, "earnings_yield": 0.06239957, "fcf_yield": 0.07588607, "dividend_yield": 0.02088887, "buyback_yield": 0.04297945, "shareholder_yield": 0.06386832, "debt_paydown_yield": 0, "total_yield": 0.06386832, "gross_margin": 0.05538819, "operating_margin": 0.04656678, "net_margin": 0.03369922, "ebitda_margin": 0.07620383, "fcf_margin": 0.04448362, "roe": 0.17620444, "roa": 0.06768369, "roic": 0.14712434, "roc_greenblatt": null, "asset_turnover": 2.00846448, "cash_conversion": 1.32001902, "accruals_ratio": -0.0331177, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.60540427, "debt_to_assets": 0.18491519, "interest_coverage": 10.39713775, "current_ratio": 1.57630863, "quick_ratio": 1.57630863, "net_debt": 5758000000, "revenue_growth_1y": -0.05538916, "revenue_growth_3y_cagr": -0.11397235, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.10719483, "eps_growth_3y_cagr": -0.41163336, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.12915512, "book_value_growth_1y": 0.0194498, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.058178, "revenue_stability_5y": 0.166043, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11315275, "price_return_3m": 0.18150724, "price_return_6m": 0.51205483, "price_return_9m": 0.75519219, "price_return_12m": 1.13858838, "price_return_12m_ex1m": 0.9211994, "distance_from_52w_high": 0, "distance_from_52w_low": 1.13858838, "relative_strength": 1.11988442, "local_beta": -0.5784, "volatility_252d": 0.392055, "volatility_60d": 0.862195, "max_drawdown_12m": -0.15084055, "revenue_ttm": 124810000000, "gross_profit_ttm": 6913000000, "ebit_ttm": 5812000000, "ebitda_ttm": 9511000000, "net_income_ttm": 4206000000, "eps_diluted_ttm": 14.16470216, "operating_cash_flow_ttm": 6264000000, "capital_expenditure_ttm": -712000000, "fcf_ttm": 5552000000, "dividends_paid_ttm": -1408000000, "share_repurchases_ttm": -2897000000, "shares_issued_ttm": null, "interest_expense_ttm": 559000000, "cash_and_equivalents": 5733000000, "total_current_assets": 27825000000, "total_current_liabilities": 17652000000, "net_ppe": null, "total_assets": 62142000000, "total_debt": 11491000000, "total_equity": 23870000000, "net_working_capital": 5466000000, "book_value_per_share": 80.3878841, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 80.3878841, "universe_ticker_count": 632, "sector": "Energy", "rank_pe": 42, "rank_pb": 62, "rank_ptbv": 62, "rank_ps": 22, "rank_pcf": 51, "rank_ev_ebitda": 34, "rank_ev_ebit": 44, "rank_earnings_yield": 42, "rank_fcf_yield": 23, "rank_dividend_yield": 43, "rank_shareholder_yield": 18, "rank_total_yield": 28, "rank_roe": 30, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 98, "rank_fcf_margin": 62, "rank_piotroski": 58, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 9, "value_composite": 33, "quality_composite": 69, "momentum_composite": 8, "growth_composite": 93, "yield_composite": 24, "svqf_composite": 31, "vc1_composite": 35, "vc2_composite": 27, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "income_statement": { "revenue": 122687000000, "cost_of_revenue": 117318000000, "gross_profit": 5369000000, "ebit": 4312000000, "ebitda": 6719000000, "pretax_income": null, "tax_provision": null, "net_income": 2348000000, "net_income_to_common": 2348000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4688000000, "total_current_assets": 23210000000, "total_assets": 57988000000, "short_term_debt": 949000000, "long_term_debt": 9670000000, "total_debt": 11703000000, "total_liabilities": null, "total_equity": 23725000000, "shares_outstanding": 298940136, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5826000000, "capital_expenditure": -796000000, "free_cash_flow": 5030000000, "dividends_paid": -1405000000, "share_repurchases": -2598000000, "shares_issued": null, "net_debt_issued": -94000000 }, "complete_fields": { "id": 390301, "ticker_id": 21000, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6719000000", "netIncome": "2348000000", "grossProfit": "5369000000", "totalRevenue": "122687000000", "costOfRevenue": "117318000000", "interestExpense": "556000000", "operatingIncome": "4312000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3158000000" }, "balance": { "totalDebt": "11703000000", "totalAssets": "57988000000", "longTermDebt": "9670000000", "shortTermDebt": "949000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "298940136", "totalCurrentAssets": "23210000000", "totalShareholderEquity": "23725000000", "totalCurrentLiabilities": "14109000000", "cashAndShortTermInvestments": "4688000000" }, "cashflow": { "freeCashFlow": "5030000000", "dividendsPaid": "-1405000000", "issuanceOfDebt": "7574000000", "issuanceOfStock": null, "repaymentOfDebt": "-7668000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5826000000", "repurchaseOfStock": "-2598000000", "capitalExpenditures": "-796000000" } }, "revenue": 122687000000, "cost_of_revenue": 117318000000, "gross_profit": 5369000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4312000000, "depreciation_amortisation": 3158000000, "ebitda": 6719000000, "interest_expense": 556000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2348000000, "net_income_continuing_ops": null, "net_income_to_common": 2348000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4688000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23210000000, "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": 57988000000, "short_term_debt": 949000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14109000000, "long_term_debt": 9670000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11703000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 23725000000, "shares_outstanding": 298940136, "operating_cash_flow": 5826000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -796000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1405000000, "share_repurchases": -2598000000, "shares_issued": null, "net_debt_issued": -94000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5030000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6719000000", "netIncome": "2348000000", "grossProfit": "5369000000", "totalRevenue": "122687000000", "costOfRevenue": "117318000000", "interestExpense": "556000000", "operatingIncome": "4312000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3158000000" }, "balance": { "totalDebt": "11703000000", "totalAssets": "57988000000", "longTermDebt": "9670000000", "shortTermDebt": "949000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "298940136", "totalCurrentAssets": "23210000000", "totalShareholderEquity": "23725000000", "totalCurrentLiabilities": "14109000000", "cashAndShortTermInvestments": "4688000000" }, "cashflow": { "freeCashFlow": "5030000000", "dividendsPaid": "-1405000000", "issuanceOfDebt": "7574000000", "issuanceOfStock": null, "repaymentOfDebt": "-7668000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "5826000000", "repurchaseOfStock": "-2598000000", "capitalExpenditures": "-796000000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "income_statement": { "revenue": 129881000000, "cost_of_revenue": 125121000000, "gross_profit": 4760000000, "ebit": 3755000000, "ebitda": 7028000000, "pretax_income": null, "tax_provision": null, "net_income": 2770000000, "net_income_to_common": 2770000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4657000000, "total_current_assets": 23737000000, "total_assets": 60143000000, "short_term_debt": 743000000, "long_term_debt": 9720000000, "total_debt": 11540000000, "total_liabilities": null, "total_equity": 24512000000, "shares_outstanding": 314863703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6683000000, "capital_expenditure": -907000000, "free_cash_flow": 5776000000, "dividends_paid": -1384000000, "share_repurchases": -2875000000, "shares_issued": null, "net_debt_issued": -648000000 }, "complete_fields": { "id": 390306, "ticker_id": 21000, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7028000000", "netIncome": "2770000000", "grossProfit": "4760000000", "totalRevenue": "129881000000", "costOfRevenue": "125121000000", "interestExpense": "556000000", "operatingIncome": "3755000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2774000000" }, "balance": { "totalDebt": "11540000000", "totalAssets": "60143000000", "longTermDebt": "9720000000", "shortTermDebt": "743000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "314863703", "totalCurrentAssets": "23737000000", "totalShareholderEquity": "24512000000", "totalCurrentLiabilities": "15495000000", "cashAndShortTermInvestments": "4657000000" }, "cashflow": { "freeCashFlow": "5776000000", "dividendsPaid": "-1384000000", "issuanceOfDebt": "7137000000", "issuanceOfStock": null, "repaymentOfDebt": "-7785000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6683000000", "repurchaseOfStock": "-2875000000", "capitalExpenditures": "-907000000" } }, "revenue": 129881000000, "cost_of_revenue": 125121000000, "gross_profit": 4760000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3755000000, "depreciation_amortisation": 2774000000, "ebitda": 7028000000, "interest_expense": 556000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2770000000, "net_income_continuing_ops": null, "net_income_to_common": 2770000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4657000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23737000000, "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": 60143000000, "short_term_debt": 743000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15495000000, "long_term_debt": 9720000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11540000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 24512000000, "shares_outstanding": 314863703, "operating_cash_flow": 6683000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -907000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1384000000, "share_repurchases": -2875000000, "shares_issued": null, "net_debt_issued": -648000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5776000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7028000000", "netIncome": "2770000000", "grossProfit": "4760000000", "totalRevenue": "129881000000", "costOfRevenue": "125121000000", "interestExpense": "556000000", "operatingIncome": "3755000000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2774000000" }, "balance": { "totalDebt": "11540000000", "totalAssets": "60143000000", "longTermDebt": "9720000000", "shortTermDebt": "743000000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "314863703", "totalCurrentAssets": "23737000000", "totalShareholderEquity": "24512000000", "totalCurrentLiabilities": "15495000000", "cashAndShortTermInvestments": "4657000000" }, "cashflow": { "freeCashFlow": "5776000000", "dividendsPaid": "-1384000000", "issuanceOfDebt": "7137000000", "issuanceOfStock": null, "repaymentOfDebt": "-7785000000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "6683000000", "repurchaseOfStock": "-2875000000", "capitalExpenditures": "-907000000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "income_statement": { "revenue": 144766000000, "cost_of_revenue": 131877000000, "gross_profit": 12889000000, "ebit": 11858000000, "ebitda": 15061000000, "pretax_income": null, "tax_provision": null, "net_income": 8835000000, "net_income_to_common": 8835000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5424000000, "total_current_assets": 26221000000, "total_assets": 63056000000, "short_term_debt": 1406000000, "long_term_debt": 10118000000, "total_debt": 12637000000, "total_liabilities": null, "total_equity": 26346000000, "shares_outstanding": 333301916, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9229000000, "capital_expenditure": -911000000, "free_cash_flow": 8318000000, "dividends_paid": -1452000000, "share_repurchases": -5136000000, "shares_issued": null, "net_debt_issued": -262000000 }, "complete_fields": { "id": 390307, "ticker_id": 21000, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15061000000", "netIncome": "8835000000", "grossProfit": "12889000000", "totalRevenue": "144766000000", "costOfRevenue": "131877000000", "interestExpense": "592000000", "operatingIncome": "11858000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2701000000" }, "balance": { "totalDebt": "12637000000", "totalAssets": "63056000000", "longTermDebt": "10118000000", "shortTermDebt": "1406000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "333301916", "totalCurrentAssets": "26221000000", "totalShareholderEquity": "26346000000", "totalCurrentLiabilities": "16802000000", "cashAndShortTermInvestments": "5424000000" }, "cashflow": { "freeCashFlow": "8318000000", "dividendsPaid": "-1452000000", "issuanceOfDebt": "2420000000", "issuanceOfStock": null, "repaymentOfDebt": "-2682000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "9229000000", "repurchaseOfStock": "-5136000000", "capitalExpenditures": "-911000000" } }, "revenue": 144766000000, "cost_of_revenue": 131877000000, "gross_profit": 12889000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11858000000, "depreciation_amortisation": 2701000000, "ebitda": 15061000000, "interest_expense": 592000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8835000000, "net_income_continuing_ops": null, "net_income_to_common": 8835000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5424000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 26221000000, "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": 63056000000, "short_term_debt": 1406000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16802000000, "long_term_debt": 10118000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12637000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 26346000000, "shares_outstanding": 333301916, "operating_cash_flow": 9229000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -911000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1452000000, "share_repurchases": -5136000000, "shares_issued": null, "net_debt_issued": -262000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 8318000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15061000000", "netIncome": "8835000000", "grossProfit": "12889000000", "totalRevenue": "144766000000", "costOfRevenue": "131877000000", "interestExpense": "592000000", "operatingIncome": "11858000000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2701000000" }, "balance": { "totalDebt": "12637000000", "totalAssets": "63056000000", "longTermDebt": "10118000000", "shortTermDebt": "1406000000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "333301916", "totalCurrentAssets": "26221000000", "totalShareholderEquity": "26346000000", "totalCurrentLiabilities": "16802000000", "cashAndShortTermInvestments": "5424000000" }, "cashflow": { "freeCashFlow": "8318000000", "dividendsPaid": "-1452000000", "issuanceOfDebt": "2420000000", "issuanceOfStock": null, "repaymentOfDebt": "-2682000000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "9229000000", "repurchaseOfStock": "-5136000000", "capitalExpenditures": "-911000000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "income_statement": { "revenue": 176383000000, "cost_of_revenue": 159632000000, "gross_profit": 16751000000, "ebit": 15751000000, "ebitda": 18342000000, "pretax_income": null, "tax_provision": null, "net_income": 11528000000, "net_income_to_common": 11528000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4862000000, "total_current_assets": 24133000000, "total_assets": 60982000000, "short_term_debt": 1109000000, "long_term_debt": 10526000000, "total_debt": 12722000000, "total_liabilities": null, "total_equity": 23561000000, "shares_outstanding": 372128635, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12574000000, "capital_expenditure": -1681000000, "free_cash_flow": 10893000000, "dividends_paid": -1562000000, "share_repurchases": -4577000000, "shares_issued": null, "net_debt_issued": -2810000000 }, "complete_fields": { "id": 390308, "ticker_id": 21000, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "18342000000", "netIncome": "11528000000", "grossProfit": "16751000000", "totalRevenue": "176383000000", "costOfRevenue": "159632000000", "interestExpense": "562000000", "operatingIncome": "15751000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2473000000" }, "balance": { "totalDebt": "12722000000", "totalAssets": "60982000000", "longTermDebt": "10526000000", "shortTermDebt": "1109000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "372128635", "totalCurrentAssets": "24133000000", "totalShareholderEquity": "23561000000", "totalCurrentLiabilities": "17461000000", "cashAndShortTermInvestments": "4862000000" }, "cashflow": { "freeCashFlow": "10893000000", "dividendsPaid": "-1562000000", "issuanceOfDebt": "3153000000", "issuanceOfStock": null, "repaymentOfDebt": "-5963000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "12574000000", "repurchaseOfStock": "-4577000000", "capitalExpenditures": "-1681000000" } }, "revenue": 176383000000, "cost_of_revenue": 159632000000, "gross_profit": 16751000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15751000000, "depreciation_amortisation": 2473000000, "ebitda": 18342000000, "interest_expense": 562000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 11528000000, "net_income_continuing_ops": null, "net_income_to_common": 11528000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4862000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 24133000000, "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": 60982000000, "short_term_debt": 1109000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17461000000, "long_term_debt": 10526000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 12722000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 23561000000, "shares_outstanding": 372128635, "operating_cash_flow": 12574000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1681000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1562000000, "share_repurchases": -4577000000, "shares_issued": null, "net_debt_issued": -2810000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 10893000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "18342000000", "netIncome": "11528000000", "grossProfit": "16751000000", "totalRevenue": "176383000000", "costOfRevenue": "159632000000", "interestExpense": "562000000", "operatingIncome": "15751000000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2473000000" }, "balance": { "totalDebt": "12722000000", "totalAssets": "60982000000", "longTermDebt": "10526000000", "shortTermDebt": "1109000000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "372128635", "totalCurrentAssets": "24133000000", "totalShareholderEquity": "23561000000", "totalCurrentLiabilities": "17461000000", "cashAndShortTermInvestments": "4862000000" }, "cashflow": { "freeCashFlow": "10893000000", "dividendsPaid": "-1562000000", "issuanceOfDebt": "3153000000", "issuanceOfStock": null, "repaymentOfDebt": "-5963000000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "12574000000", "repurchaseOfStock": "-4577000000", "capitalExpenditures": "-1681000000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+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": 390309, "ticker_id": 21000, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+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": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "income_statement": { "revenue": 32381000000, "cost_of_revenue": 30341000000, "gross_profit": 2040000000, "ebit": 1731000000, "ebitda": 2703000000, "pretax_income": null, "tax_provision": null, "net_income": 1263000000, "net_income_to_common": 1263000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5733000000, "total_current_assets": 27825000000, "total_assets": 62142000000, "short_term_debt": 1026000000, "long_term_debt": 10465000000, "total_debt": 11491000000, "total_liabilities": null, "total_equity": 23870000000, "shares_outstanding": 296935294, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1390000000, "capital_expenditure": -165000000, "free_cash_flow": 1225000000, "dividends_paid": -359000000, "share_repurchases": -573000000, "shares_issued": null, "net_debt_issued": 875000000 }, "complete_fields": { "id": 390299, "ticker_id": 21000, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2703000000", "netIncome": "1263000000", "grossProfit": "2040000000", "totalRevenue": "32381000000", "costOfRevenue": "30341000000", "interestExpense": "140000000", "operatingIncome": "1731000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "840000000" }, "balance": { "totalDebt": "11491000000", "totalAssets": "62142000000", "longTermDebt": "10465000000", "shortTermDebt": "1026000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "296935294", "totalCurrentAssets": "27825000000", "totalShareholderEquity": "23870000000", "totalCurrentLiabilities": "17652000000", "cashAndShortTermInvestments": "5733000000" }, "cashflow": { "freeCashFlow": "1225000000", "dividendsPaid": "-359000000", "issuanceOfDebt": "3050000000", "issuanceOfStock": null, "repaymentOfDebt": "-2175000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1390000000", "repurchaseOfStock": "-573000000", "capitalExpenditures": "-165000000" } }, "revenue": 32381000000, "cost_of_revenue": 30341000000, "gross_profit": 2040000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1731000000, "depreciation_amortisation": 840000000, "ebitda": 2703000000, "interest_expense": 140000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1263000000, "net_income_continuing_ops": null, "net_income_to_common": 1263000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5733000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 27825000000, "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": 62142000000, "short_term_debt": 1026000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17652000000, "long_term_debt": 10465000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11491000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 23870000000, "shares_outstanding": 296935294, "operating_cash_flow": 1390000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -165000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -359000000, "share_repurchases": -573000000, "shares_issued": null, "net_debt_issued": 875000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1225000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2703000000", "netIncome": "1263000000", "grossProfit": "2040000000", "totalRevenue": "32381000000", "costOfRevenue": "30341000000", "interestExpense": "140000000", "operatingIncome": "1731000000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "840000000" }, "balance": { "totalDebt": "11491000000", "totalAssets": "62142000000", "longTermDebt": "10465000000", "shortTermDebt": "1026000000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "296935294", "totalCurrentAssets": "27825000000", "totalShareholderEquity": "23870000000", "totalCurrentLiabilities": "17652000000", "cashAndShortTermInvestments": "5733000000" }, "cashflow": { "freeCashFlow": "1225000000", "dividendsPaid": "-359000000", "issuanceOfDebt": "3050000000", "issuanceOfStock": null, "repaymentOfDebt": "-2175000000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "1390000000", "repurchaseOfStock": "-573000000", "capitalExpenditures": "-165000000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "income_statement": { "revenue": 30372000000, "cost_of_revenue": 28480000000, "gross_profit": 1892000000, "ebit": 1575000000, "ebitda": 2480000000, "pretax_income": null, "tax_provision": null, "net_income": 1134000000, "net_income_to_common": 1134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4688000000, "total_current_assets": 23210000000, "total_assets": 57988000000, "short_term_debt": 949000000, "long_term_debt": 9670000000, "total_debt": 11703000000, "total_liabilities": null, "total_equity": 23725000000, "shares_outstanding": 298940136, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2057000000, "capital_expenditure": -220000000, "free_cash_flow": 1837000000, "dividends_paid": -344000000, "share_repurchases": -1064000000, "shares_issued": null, "net_debt_issued": -180000000 }, "complete_fields": { "id": 390300, "ticker_id": 21000, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2480000000", "netIncome": "1134000000", "grossProfit": "1892000000", "totalRevenue": "30372000000", "costOfRevenue": "28480000000", "interestExpense": "139000000", "operatingIncome": "1575000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "817000000" }, "balance": { "totalDebt": "11703000000", "totalAssets": "57988000000", "longTermDebt": "9670000000", "shortTermDebt": "949000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "298940136", "totalCurrentAssets": "23210000000", "totalShareholderEquity": "23725000000", "totalCurrentLiabilities": "14109000000", "cashAndShortTermInvestments": "4688000000" }, "cashflow": { "freeCashFlow": "1837000000", "dividendsPaid": "-344000000", "issuanceOfDebt": "1575000000", "issuanceOfStock": null, "repaymentOfDebt": "-1755000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2057000000", "repurchaseOfStock": "-1064000000", "capitalExpenditures": "-220000000" } }, "revenue": 30372000000, "cost_of_revenue": 28480000000, "gross_profit": 1892000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1575000000, "depreciation_amortisation": 817000000, "ebitda": 2480000000, "interest_expense": 139000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1134000000, "net_income_continuing_ops": null, "net_income_to_common": 1134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4688000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23210000000, "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": 57988000000, "short_term_debt": 949000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14109000000, "long_term_debt": 9670000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 11703000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 23725000000, "shares_outstanding": 298940136, "operating_cash_flow": 2057000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -220000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -344000000, "share_repurchases": -1064000000, "shares_issued": null, "net_debt_issued": -180000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1837000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2480000000", "netIncome": "1134000000", "grossProfit": "1892000000", "totalRevenue": "30372000000", "costOfRevenue": "28480000000", "interestExpense": "139000000", "operatingIncome": "1575000000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "817000000" }, "balance": { "totalDebt": "11703000000", "totalAssets": "57988000000", "longTermDebt": "9670000000", "shortTermDebt": "949000000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "298940136", "totalCurrentAssets": "23210000000", "totalShareholderEquity": "23725000000", "totalCurrentLiabilities": "14109000000", "cashAndShortTermInvestments": "4688000000" }, "cashflow": { "freeCashFlow": "1837000000", "dividendsPaid": "-344000000", "issuanceOfDebt": "1575000000", "issuanceOfStock": null, "repaymentOfDebt": "-1755000000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2057000000", "repurchaseOfStock": "-1064000000", "capitalExpenditures": "-220000000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "income_statement": { "revenue": 32168000000, "cost_of_revenue": 30408000000, "gross_profit": 1760000000, "ebit": 1509000000, "ebitda": 2431000000, "pretax_income": null, "tax_provision": null, "net_income": 1095000000, "net_income_to_common": 1095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4764000000, "total_current_assets": 23504000000, "total_assets": 58615000000, "short_term_debt": 894000000, "long_term_debt": 9687000000, "total_debt": 10581000000, "total_liabilities": null, "total_equity": 23754000000, "shares_outstanding": 305011379, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1881000000, "capital_expenditure": -177000000, "free_cash_flow": 1704000000, "dividends_paid": -351000000, "share_repurchases": -922000000, "shares_issued": null, "net_debt_issued": -73000000 }, "complete_fields": { "id": 390302, "ticker_id": 21000, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2431000000", "netIncome": "1095000000", "grossProfit": "1760000000", "totalRevenue": "32168000000", "costOfRevenue": "30408000000", "interestExpense": "139000000", "operatingIncome": "1509000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "836000000" }, "balance": { "totalDebt": "10581000000", "totalAssets": "58615000000", "longTermDebt": "9687000000", "shortTermDebt": "894000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "305011379", "totalCurrentAssets": "23504000000", "totalShareholderEquity": "23754000000", "totalCurrentLiabilities": "14729000000", "cashAndShortTermInvestments": "4764000000" }, "cashflow": { "freeCashFlow": "1704000000", "dividendsPaid": "-351000000", "issuanceOfDebt": "950000000", "issuanceOfStock": null, "repaymentOfDebt": "-1023000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1881000000", "repurchaseOfStock": "-922000000", "capitalExpenditures": "-177000000" } }, "revenue": 32168000000, "cost_of_revenue": 30408000000, "gross_profit": 1760000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1509000000, "depreciation_amortisation": 836000000, "ebitda": 2431000000, "interest_expense": 139000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1095000000, "net_income_continuing_ops": null, "net_income_to_common": 1095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4764000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23504000000, "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": 58615000000, "short_term_debt": 894000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14729000000, "long_term_debt": 9687000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10581000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 23754000000, "shares_outstanding": 305011379, "operating_cash_flow": 1881000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -177000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -351000000, "share_repurchases": -922000000, "shares_issued": null, "net_debt_issued": -73000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1704000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2431000000", "netIncome": "1095000000", "grossProfit": "1760000000", "totalRevenue": "32168000000", "costOfRevenue": "30408000000", "interestExpense": "139000000", "operatingIncome": "1509000000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "836000000" }, "balance": { "totalDebt": "10581000000", "totalAssets": "58615000000", "longTermDebt": "9687000000", "shortTermDebt": "894000000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "305011379", "totalCurrentAssets": "23504000000", "totalShareholderEquity": "23754000000", "totalCurrentLiabilities": "14729000000", "cashAndShortTermInvestments": "4764000000" }, "cashflow": { "freeCashFlow": "1704000000", "dividendsPaid": "-351000000", "issuanceOfDebt": "950000000", "issuanceOfStock": null, "repaymentOfDebt": "-1023000000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "1881000000", "repurchaseOfStock": "-922000000", "capitalExpenditures": "-177000000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "income_statement": { "revenue": 29889000000, "cost_of_revenue": 28668000000, "gross_profit": 1221000000, "ebit": 997000000, "ebitda": 1897000000, "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": 4537000000, "total_current_assets": 23804000000, "total_assets": 59433000000, "short_term_debt": 382000000, "long_term_debt": 10265000000, "total_debt": 10647000000, "total_liabilities": null, "total_equity": 24078000000, "shares_outstanding": 310653927, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 936000000, "capital_expenditure": -150000000, "free_cash_flow": 786000000, "dividends_paid": -354000000, "share_repurchases": -338000000, "shares_issued": null, "net_debt_issued": -224000000 }, "complete_fields": { "id": 390303, "ticker_id": 21000, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1897000000", "netIncome": "714000000", "grossProfit": "1221000000", "totalRevenue": "29889000000", "costOfRevenue": "28668000000", "interestExpense": "141000000", "operatingIncome": "997000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "814000000" }, "balance": { "totalDebt": "10647000000", "totalAssets": "59433000000", "longTermDebt": "10265000000", "shortTermDebt": "382000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "310653927", "totalCurrentAssets": "23804000000", "totalShareholderEquity": "24078000000", "totalCurrentLiabilities": "14677000000", "cashAndShortTermInvestments": "4537000000" }, "cashflow": { "freeCashFlow": "786000000", "dividendsPaid": "-354000000", "issuanceOfDebt": "2550000000", "issuanceOfStock": null, "repaymentOfDebt": "-2774000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "936000000", "repurchaseOfStock": "-338000000", "capitalExpenditures": "-150000000" } }, "revenue": 29889000000, "cost_of_revenue": 28668000000, "gross_profit": 1221000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 997000000, "depreciation_amortisation": 814000000, "ebitda": 1897000000, "interest_expense": 141000000, "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": 4537000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23804000000, "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": 59433000000, "short_term_debt": 382000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14677000000, "long_term_debt": 10265000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10647000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 24078000000, "shares_outstanding": 310653927, "operating_cash_flow": 936000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -150000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -354000000, "share_repurchases": -338000000, "shares_issued": null, "net_debt_issued": -224000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 786000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1897000000", "netIncome": "714000000", "grossProfit": "1221000000", "totalRevenue": "29889000000", "costOfRevenue": "28668000000", "interestExpense": "141000000", "operatingIncome": "997000000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "814000000" }, "balance": { "totalDebt": "10647000000", "totalAssets": "59433000000", "longTermDebt": "10265000000", "shortTermDebt": "382000000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "310653927", "totalCurrentAssets": "23804000000", "totalShareholderEquity": "24078000000", "totalCurrentLiabilities": "14677000000", "cashAndShortTermInvestments": "4537000000" }, "cashflow": { "freeCashFlow": "786000000", "dividendsPaid": "-354000000", "issuanceOfDebt": "2550000000", "issuanceOfStock": null, "repaymentOfDebt": "-2774000000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "936000000", "repurchaseOfStock": "-338000000", "capitalExpenditures": "-150000000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "income_statement": { "revenue": 30258000000, "cost_of_revenue": 29762000000, "gross_profit": 496000000, "ebit": 231000000, "ebitda": -89000000, "pretax_income": null, "tax_provision": null, "net_income": -595000000, "net_income_to_common": -595000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4634000000, "total_current_assets": 23590000000, "total_assets": 59177000000, "short_term_debt": 542000000, "long_term_debt": 10312000000, "total_debt": 10854000000, "total_liabilities": null, "total_equity": 23490000000, "shares_outstanding": 313197521, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 952000000, "capital_expenditure": -249000000, "free_cash_flow": 703000000, "dividends_paid": -356000000, "share_repurchases": -274000000, "shares_issued": null, "net_debt_issued": 383000000 }, "complete_fields": { "id": 390304, "ticker_id": 21000, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "-89000000", "netIncome": "-595000000", "grossProfit": "496000000", "totalRevenue": "30258000000", "costOfRevenue": "29762000000", "interestExpense": "137000000", "operatingIncome": "231000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "691000000" }, "balance": { "totalDebt": "10854000000", "totalAssets": "59177000000", "longTermDebt": "10312000000", "shortTermDebt": "542000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "313197521", "totalCurrentAssets": "23590000000", "totalShareholderEquity": "23490000000", "totalCurrentLiabilities": "15143000000", "cashAndShortTermInvestments": "4634000000" }, "cashflow": { "freeCashFlow": "703000000", "dividendsPaid": "-356000000", "issuanceOfDebt": "2499000000", "issuanceOfStock": null, "repaymentOfDebt": "-2116000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "952000000", "repurchaseOfStock": "-274000000", "capitalExpenditures": "-249000000" } }, "revenue": 30258000000, "cost_of_revenue": 29762000000, "gross_profit": 496000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231000000, "depreciation_amortisation": 691000000, "ebitda": -89000000, "interest_expense": 137000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -595000000, "net_income_continuing_ops": null, "net_income_to_common": -595000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4634000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23590000000, "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": 59177000000, "short_term_debt": 542000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15143000000, "long_term_debt": 10312000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 10854000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 23490000000, "shares_outstanding": 313197521, "operating_cash_flow": 952000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -249000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -356000000, "share_repurchases": -274000000, "shares_issued": null, "net_debt_issued": 383000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 703000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "-89000000", "netIncome": "-595000000", "grossProfit": "496000000", "totalRevenue": "30258000000", "costOfRevenue": "29762000000", "interestExpense": "137000000", "operatingIncome": "231000000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "691000000" }, "balance": { "totalDebt": "10854000000", "totalAssets": "59177000000", "longTermDebt": "10312000000", "shortTermDebt": "542000000", "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "313197521", "totalCurrentAssets": "23590000000", "totalShareholderEquity": "23490000000", "totalCurrentLiabilities": "15143000000", "cashAndShortTermInvestments": "4634000000" }, "cashflow": { "freeCashFlow": "703000000", "dividendsPaid": "-356000000", "issuanceOfDebt": "2499000000", "issuanceOfStock": null, "repaymentOfDebt": "-2116000000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "952000000", "repurchaseOfStock": "-274000000", "capitalExpenditures": "-249000000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+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": 390305, "ticker_id": 21000, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:22:53.654738+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }