{ "ticker": { "uuid": "ec9d30b4-1621-4477-844a-adaf37ec52e5", "symbol": "HOT", "name": "HOCHTIEF Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/ec9d30b4-1621-4477-844a-adaf37ec52e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/ec9d30b4-1621-4477-844a-adaf37ec52e5/" }, "ticker_metadata": { "id": 18973, "uuid": "ec9d30b4-1621-4477-844a-adaf37ec52e5", "symbol": "HOT", "name": "HOCHTIEF Aktiengesellschaft", "asset_type": "equity", "market_cap": 36612567040, "stock_exchange_id": 8, "industry": "Engineering & Construction", "sector": "Industrials", "description": "HOCHTIEF Aktiengesellschaft engages in the construction business worldwide. It operates under Turner, CIMIC, Engineering and construction, and Abertis segment. The company provides solutions for large-scale building, civil engineering and industrial projects, including engineering, project management, supply chain, and procurement services to the execution of civil works and industrial and infrastructure maintenance services, as well as construction management services. It also engages in the engineering and construction businesses for public and private clients; infrastructure investment activities; and industrial, energy, natural resources, and civil infrastructure business. HOCHTIEF Aktiengesellschaft was founded in 1873 and is headquartered in Essen, Germany. HOCHTIEF Aktiengesellschaft is a subsidiary of ACS, Actividades de Construcci\u00f3n y Servicios, S.A.", "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": "ec9d30b4-1621-4477-844a-adaf37ec52e5", "symbol": "HOT", "name": "HOCHTIEF Aktiengesellschaft", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/ec9d30b4-1621-4477-844a-adaf37ec52e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/ec9d30b4-1621-4477-844a-adaf37ec52e5/" }, "week_end_date": "2026-06-07", "universe": "EUR_DE", "score": { "os": 0.45, "value": 0.12, "quality": 0.65, "momentum": 0.98, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 496, "market_cap": 37319836080, "pe_ratio": 46.3848, "earnings_yield": 0.0216, "ebitda_to_ev": 0.0696, "shareholder_yield": 0.0136, "roe": 0.5225, "piotroski_f_score": 6, "momentum_12_1": 2.3851, "volatility_252d": 0.43 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "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": "2026-06-07T12:30:09.861551+00:00", "batch_id": "" }, "size": { "price_close": 496, "market_cap": 37319836080, "market_cap_usd": 37319836080, "enterprise_value": 32253795080, "shares_outstanding": 75241605, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 46.3848, "pb_ratio": 24.2348, "ptbv_ratio": 24.2348, "ps_ratio": 0.964, "pcf_ratio": 16.047, "pfcf_ratio": 19.736, "ev_ebitda": 14.371, "ev_ebit": 32.4529, "ev_sales": 0.8331, "ev_fcf": 17.0569, "earnings_yield": 0.0216, "fcf_yield": 0.0586, "price_to_sales": 0.964, "price_to_book": 24.2348, "price_to_cashflow": 16.047, "ebitda_to_ev": 0.0696, "sales_yield": 1.2003 }, "yield": { "dividend_yield": 0.0136, "buyback_yield": -0.0, "shareholder_yield": 0.0136, "debt_paydown_yield": 0.0048, "total_yield": 0.0184 }, "quality": { "gross_margin": 0.2477, "operating_margin": 0.0257, "net_margin": 0.0208, "ebitda_margin": 0.058, "fcf_margin": 0.0488, "roe": 0.5225, "roa": 0.0319, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.5365, "cash_conversion": 2.3503, "accruals_ratio": -0.0604, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.2536, "revenue_stability_5y": 0.175, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3806, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": -2.2572, "debt_to_assets": 0.0279, "interest_coverage": 2.087, "current_ratio": 1.1353, "quick_ratio": 1.1353, "net_debt": -5066041000, "local_beta": 1.4986, "volatility_252d": 0.43, "volatility_60d": 0.9974, "max_drawdown_12m": -0.1454, "risk_adjusted_momentum": 5.5466 }, "growth": { "revenue_growth_1y": 0.1482, "revenue_growth_3y_cagr": 0.134, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1632, "eps_growth_3y_cagr": 0.2327, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0257, "book_value_growth_1y": 0.1828, "revenue_growth": 0.1482, "earnings_growth": 0.1632 }, "momentum": { "price_return_1m": -0.0965, "price_return_3m": 0.3402, "price_return_6m": 0.5991, "price_return_9m": 1.3113, "price_return_12m": 2.0583, "price_return_12m_ex1m": 2.3851, "momentum_6m": 0.5991, "momentum_12m": 2.0583, "momentum_12_1": 2.3851, "distance_from_52w_high": -0.0965, "distance_from_52w_low": 2.2752, "relative_strength": 2.0396 }, "raw_ttm": { "revenue_ttm": 38713122000, "gross_profit_ttm": 9588267000, "ebit_ttm": 993864000, "ebitda_ttm": 2244364000, "net_income_ttm": 804570000, "eps_diluted_ttm": 10.6932, "operating_cash_flow_ttm": 2325662000, "capital_expenditure_ttm": -434712000, "fcf_ttm": 1890950000, "dividends_paid_ttm": -508936000, "share_repurchases_ttm": null, "shares_issued_ttm": 1731000, "interest_expense_ttm": 476218000, "cash_and_equivalents": 5768700000, "total_current_assets": 16539208000, "total_current_liabilities": 14568318000, "net_ppe": null, "total_assets": 25195379000, "total_debt": 702659000, "total_equity": 1539930000, "net_working_capital": -3619729000, "book_value_per_share": 20.4665, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.4665 }, "ranks": { "universe_ticker_count": 632, "rank_pe": 89, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 38, "rank_pcf": 70, "rank_ev_ebitda": 69, "rank_ev_ebit": 88, "rank_earnings_yield": 89, "rank_fcf_yield": 33, "rank_dividend_yield": 52, "rank_shareholder_yield": 62, "rank_total_yield": 69, "rank_roe": 7, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 78, "rank_fcf_margin": 61, "rank_piotroski": 46, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3 }, "composites": { "value_composite": 88, "quality_composite": 35, "momentum_composite": 2, "growth_composite": 14, "yield_composite": 69, "svqf_composite": 92, "vc1_composite": 83, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.2793, "os_score": 0.45, "value_percentile": 0.12, "quality_percentile": 0.65, "momentum_percentile": 0.98, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 87, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 7850, "ticker_id": 18973, "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": "2026-06-07T12:30:09.861551+00:00", "batch_id": "", "os_score_delta": null, "price_close": 496, "market_cap": 37319836080, "market_cap_usd": 37319836080, "enterprise_value": 32253795080, "shares_outstanding": 75241605, "fx_rate_to_usd": null, "pe_ratio": 46.38482181, "pb_ratio": 24.23476137, "ptbv_ratio": 24.23476137, "ps_ratio": 0.96400998, "pcf_ratio": 16.04697333, "pfcf_ratio": 19.73602479, "ev_ebitda": 14.37101784, "ev_ebit": 32.45292624, "ev_sales": 0.8331489, "ev_fcf": 17.05692645, "earnings_yield": 0.02155878, "fcf_yield": 0.05862721, "dividend_yield": 0.01363714, "buyback_yield": -4.638e-05, "shareholder_yield": 0.01359076, "debt_paydown_yield": 0.00478705, "total_yield": 0.01837781, "gross_margin": 0.24767486, "operating_margin": 0.02567254, "net_margin": 0.02078288, "ebitda_margin": 0.05797424, "fcf_margin": 0.0488452, "roe": 0.5224718, "roa": 0.03193324, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.53651676, "cash_conversion": 2.35026163, "accruals_ratio": -0.06037186, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.25722788, "debt_to_assets": 0.02788841, "interest_coverage": 2.08699377, "current_ratio": 1.13528604, "quick_ratio": 1.13528604, "net_debt": -5066041000, "revenue_growth_1y": 0.14819837, "revenue_growth_3y_cagr": 0.13401474, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.16320125, "eps_growth_3y_cagr": 0.23265392, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.02568873, "book_value_growth_1y": 0.18284334, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.253627, "revenue_stability_5y": 0.175008, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09653916, "price_return_3m": 0.34024572, "price_return_6m": 0.59909876, "price_return_9m": 1.31127771, "price_return_12m": 2.05830046, "price_return_12m_ex1m": 2.38509466, "distance_from_52w_high": -0.09653916, "distance_from_52w_low": 2.27518751, "relative_strength": 2.03959649, "local_beta": 1.4986, "volatility_252d": 0.430008, "volatility_60d": 0.997367, "max_drawdown_12m": -0.14535517, "revenue_ttm": 38713122000, "gross_profit_ttm": 9588267000, "ebit_ttm": 993864000, "ebitda_ttm": 2244364000, "net_income_ttm": 804570000, "eps_diluted_ttm": 10.69315308, "operating_cash_flow_ttm": 2325662000, "capital_expenditure_ttm": -434712000, "fcf_ttm": 1890950000, "dividends_paid_ttm": -508936000, "share_repurchases_ttm": null, "shares_issued_ttm": 1731000, "interest_expense_ttm": 476218000, "cash_and_equivalents": 5768700000, "total_current_assets": 16539208000, "total_current_liabilities": 14568318000, "net_ppe": null, "total_assets": 25195379000, "total_debt": 702659000, "total_equity": 1539930000, "net_working_capital": -3619729000, "book_value_per_share": 20.46646932, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.46646932, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 89, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 38, "rank_pcf": 70, "rank_ev_ebitda": 69, "rank_ev_ebit": 88, "rank_earnings_yield": 89, "rank_fcf_yield": 33, "rank_dividend_yield": 52, "rank_shareholder_yield": 62, "rank_total_yield": 69, "rank_roe": 7, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 78, "rank_fcf_margin": 61, "rank_piotroski": 46, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 88, "quality_composite": 35, "momentum_composite": 2, "growth_composite": 14, "yield_composite": 69, "svqf_composite": 92, "vc1_composite": 83, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 87, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 496, "os": 0.45, "value": 0.12, "quality": 0.65, "momentum": 0.98, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 46.3848, "earnings_yield": 0.0216, "shareholder_yield": 0.0136, "roe": 0.5225, "momentum_12_1": 2.3851, "complete_fields": { "id": 7850, "ticker_id": 18973, "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": "2026-06-07T12:30:09.861551+00:00", "batch_id": "", "os_score_delta": null, "price_close": 496, "market_cap": 37319836080, "market_cap_usd": 37319836080, "enterprise_value": 32253795080, "shares_outstanding": 75241605, "fx_rate_to_usd": null, "pe_ratio": 46.38482181, "pb_ratio": 24.23476137, "ptbv_ratio": 24.23476137, "ps_ratio": 0.96400998, "pcf_ratio": 16.04697333, "pfcf_ratio": 19.73602479, "ev_ebitda": 14.37101784, "ev_ebit": 32.45292624, "ev_sales": 0.8331489, "ev_fcf": 17.05692645, "earnings_yield": 0.02155878, "fcf_yield": 0.05862721, "dividend_yield": 0.01363714, "buyback_yield": -4.638e-05, "shareholder_yield": 0.01359076, "debt_paydown_yield": 0.00478705, "total_yield": 0.01837781, "gross_margin": 0.24767486, "operating_margin": 0.02567254, "net_margin": 0.02078288, "ebitda_margin": 0.05797424, "fcf_margin": 0.0488452, "roe": 0.5224718, "roa": 0.03193324, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.53651676, "cash_conversion": 2.35026163, "accruals_ratio": -0.06037186, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": -2.25722788, "debt_to_assets": 0.02788841, "interest_coverage": 2.08699377, "current_ratio": 1.13528604, "quick_ratio": 1.13528604, "net_debt": -5066041000, "revenue_growth_1y": 0.14819837, "revenue_growth_3y_cagr": 0.13401474, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.16320125, "eps_growth_3y_cagr": 0.23265392, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.02568873, "book_value_growth_1y": 0.18284334, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.253627, "revenue_stability_5y": 0.175008, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09653916, "price_return_3m": 0.34024572, "price_return_6m": 0.59909876, "price_return_9m": 1.31127771, "price_return_12m": 2.05830046, "price_return_12m_ex1m": 2.38509466, "distance_from_52w_high": -0.09653916, "distance_from_52w_low": 2.27518751, "relative_strength": 2.03959649, "local_beta": 1.4986, "volatility_252d": 0.430008, "volatility_60d": 0.997367, "max_drawdown_12m": -0.14535517, "revenue_ttm": 38713122000, "gross_profit_ttm": 9588267000, "ebit_ttm": 993864000, "ebitda_ttm": 2244364000, "net_income_ttm": 804570000, "eps_diluted_ttm": 10.69315308, "operating_cash_flow_ttm": 2325662000, "capital_expenditure_ttm": -434712000, "fcf_ttm": 1890950000, "dividends_paid_ttm": -508936000, "share_repurchases_ttm": null, "shares_issued_ttm": 1731000, "interest_expense_ttm": 476218000, "cash_and_equivalents": 5768700000, "total_current_assets": 16539208000, "total_current_liabilities": 14568318000, "net_ppe": null, "total_assets": 25195379000, "total_debt": 702659000, "total_equity": 1539930000, "net_working_capital": -3619729000, "book_value_per_share": 20.46646932, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 20.46646932, "universe_ticker_count": 632, "sector": "Industrials", "rank_pe": 89, "rank_pb": 97, "rank_ptbv": 97, "rank_ps": 38, "rank_pcf": 70, "rank_ev_ebitda": 69, "rank_ev_ebit": 88, "rank_earnings_yield": 89, "rank_fcf_yield": 33, "rank_dividend_yield": 52, "rank_shareholder_yield": 62, "rank_total_yield": 69, "rank_roe": 7, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 78, "rank_fcf_margin": 61, "rank_piotroski": 46, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 40, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 88, "quality_composite": 35, "momentum_composite": 2, "growth_composite": 14, "yield_composite": 69, "svqf_composite": 92, "vc1_composite": 83, "vc2_composite": 84, "vc3_composite": 85, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 87, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "income_statement": { "revenue": 38236464000, "cost_of_revenue": 28643297000, "gross_profit": 9593167000, "ebit": 1082671000, "ebitda": 2556408000, "pretax_income": null, "tax_provision": null, "net_income": 902333000, "net_income_to_common": 902333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5960962000, "total_current_assets": 15892298000, "total_assets": 24419523000, "short_term_debt": 178081000, "long_term_debt": 7374777000, "total_debt": 8199841000, "total_liabilities": null, "total_equity": 1267946000, "shares_outstanding": 75241605, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2037879000, "capital_expenditure": -424743000, "free_cash_flow": 1613136000, "dividends_paid": -508936000, "share_repurchases": null, "shares_issued": 1731000, "net_debt_issued": 725011000 }, "complete_fields": { "id": 386951, "ticker_id": 18973, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2556408000", "netIncome": "902333000", "grossProfit": "9593167000", "totalRevenue": "38236464000", "costOfRevenue": "28643297000", "interestExpense": "476218000", "operatingIncome": "1082671000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "670427000" }, "balance": { "totalDebt": "8199841000", "totalAssets": "24419523000", "longTermDebt": "7374777000", "shortTermDebt": "178081000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75241605", "totalCurrentAssets": "15892298000", "totalShareholderEquity": "1267946000", "totalCurrentLiabilities": "14014617000", "cashAndShortTermInvestments": "5960962000" }, "cashflow": { "freeCashFlow": "1613136000", "dividendsPaid": "-508936000", "issuanceOfDebt": "3014203000", "issuanceOfStock": "1731000", "repaymentOfDebt": "-2289192000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2037879000", "repurchaseOfStock": null, "capitalExpenditures": "-424743000" } }, "revenue": 38236464000, "cost_of_revenue": 28643297000, "gross_profit": 9593167000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1082671000, "depreciation_amortisation": 670427000, "ebitda": 2556408000, "interest_expense": 476218000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 902333000, "net_income_continuing_ops": null, "net_income_to_common": 902333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5960962000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15892298000, "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": 24419523000, "short_term_debt": 178081000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14014617000, "long_term_debt": 7374777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8199841000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1267946000, "shares_outstanding": 75241605, "operating_cash_flow": 2037879000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -424743000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -508936000, "share_repurchases": null, "shares_issued": 1731000, "net_debt_issued": 725011000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1613136000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2556408000", "netIncome": "902333000", "grossProfit": "9593167000", "totalRevenue": "38236464000", "costOfRevenue": "28643297000", "interestExpense": "476218000", "operatingIncome": "1082671000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "670427000" }, "balance": { "totalDebt": "8199841000", "totalAssets": "24419523000", "longTermDebt": "7374777000", "shortTermDebt": "178081000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75241605", "totalCurrentAssets": "15892298000", "totalShareholderEquity": "1267946000", "totalCurrentLiabilities": "14014617000", "cashAndShortTermInvestments": "5960962000" }, "cashflow": { "freeCashFlow": "1613136000", "dividendsPaid": "-508936000", "issuanceOfDebt": "3014203000", "issuanceOfStock": "1731000", "repaymentOfDebt": "-2289192000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "2037879000", "repurchaseOfStock": null, "capitalExpenditures": "-424743000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "income_statement": { "revenue": 33301270000, "cost_of_revenue": 24525024000, "gross_profit": 8776246000, "ebit": 569872000, "ebitda": 2031086000, "pretax_income": null, "tax_provision": null, "net_income": 775625000, "net_income_to_common": 775625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5441572000, "total_current_assets": 16704957000, "total_assets": 24654931000, "short_term_debt": 786220000, "long_term_debt": 6622041000, "total_debt": 8202423000, "total_liabilities": null, "total_equity": 1071799000, "shares_outstanding": 75231179, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2129372000, "capital_expenditure": -473704000, "free_cash_flow": 1655668000, "dividends_paid": -385514000, "share_repurchases": null, "shares_issued": 1757000, "net_debt_issued": 979336000 }, "complete_fields": { "id": 386956, "ticker_id": 18973, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2031086000", "netIncome": "775625000", "grossProfit": "8776246000", "totalRevenue": "33301270000", "costOfRevenue": "24525024000", "interestExpense": "432823000", "operatingIncome": "569872000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "594415000" }, "balance": { "totalDebt": "8202423000", "totalAssets": "24654931000", "longTermDebt": "6622041000", "shortTermDebt": "786220000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "75231179", "totalCurrentAssets": "16704957000", "totalShareholderEquity": "1071799000", "totalCurrentLiabilities": "14896792000", "cashAndShortTermInvestments": "5441572000" }, "cashflow": { "freeCashFlow": "1655668000", "dividendsPaid": "-385514000", "issuanceOfDebt": "3888749000", "issuanceOfStock": "1757000", "repaymentOfDebt": "-2909413000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "2129372000", "repurchaseOfStock": null, "capitalExpenditures": "-473704000" } }, "revenue": 33301270000, "cost_of_revenue": 24525024000, "gross_profit": 8776246000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 569872000, "depreciation_amortisation": 594415000, "ebitda": 2031086000, "interest_expense": 432823000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 775625000, "net_income_continuing_ops": null, "net_income_to_common": 775625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5441572000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16704957000, "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": 24654931000, "short_term_debt": 786220000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14896792000, "long_term_debt": 6622041000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8202423000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1071799000, "shares_outstanding": 75231179, "operating_cash_flow": 2129372000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -473704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -385514000, "share_repurchases": null, "shares_issued": 1757000, "net_debt_issued": 979336000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1655668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2031086000", "netIncome": "775625000", "grossProfit": "8776246000", "totalRevenue": "33301270000", "costOfRevenue": "24525024000", "interestExpense": "432823000", "operatingIncome": "569872000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "594415000" }, "balance": { "totalDebt": "8202423000", "totalAssets": "24654931000", "longTermDebt": "6622041000", "shortTermDebt": "786220000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "75231179", "totalCurrentAssets": "16704957000", "totalShareholderEquity": "1071799000", "totalCurrentLiabilities": "14896792000", "cashAndShortTermInvestments": "5441572000" }, "cashflow": { "freeCashFlow": "1655668000", "dividendsPaid": "-385514000", "issuanceOfDebt": "3888749000", "issuanceOfStock": "1757000", "repaymentOfDebt": "-2909413000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "2129372000", "repurchaseOfStock": null, "capitalExpenditures": "-473704000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "income_statement": { "revenue": 27756046000, "cost_of_revenue": 20907481000, "gross_profit": 6848565000, "ebit": 551244000, "ebitda": 1302076000, "pretax_income": null, "tax_provision": null, "net_income": 522749000, "net_income_to_common": 522749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4798924000, "total_current_assets": 13354583000, "total_assets": 19006183000, "short_term_debt": 525899000, "long_term_debt": 4533337000, "total_debt": 5500417000, "total_liabilities": null, "total_equity": 1235478000, "shares_outstanding": 75213416, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1335264000, "capital_expenditure": -210789000, "free_cash_flow": 1124475000, "dividends_paid": -381178000, "share_repurchases": null, "shares_issued": 1903000, "net_debt_issued": -35689000 }, "complete_fields": { "id": 386958, "ticker_id": 18973, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1302076000", "netIncome": "522749000", "grossProfit": "6848565000", "totalRevenue": "27756046000", "costOfRevenue": "20907481000", "interestExpense": "266480000", "operatingIncome": "551244000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "5396000", "depreciationAndAmortization": "320593000" }, "balance": { "totalDebt": "5500417000", "totalAssets": "19006183000", "longTermDebt": "4533337000", "shortTermDebt": "525899000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "75213416", "totalCurrentAssets": "13354583000", "totalShareholderEquity": "1235478000", "totalCurrentLiabilities": "11976458000", "cashAndShortTermInvestments": "4798924000" }, "cashflow": { "freeCashFlow": "1124475000", "dividendsPaid": "-381178000", "issuanceOfDebt": "2103713000", "issuanceOfStock": "1903000", "repaymentOfDebt": "-2139402000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1335264000", "repurchaseOfStock": null, "capitalExpenditures": "-210789000" } }, "revenue": 27756046000, "cost_of_revenue": 20907481000, "gross_profit": 6848565000, "research_and_development": 5396000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 551244000, "depreciation_amortisation": 320593000, "ebitda": 1302076000, "interest_expense": 266480000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 522749000, "net_income_continuing_ops": null, "net_income_to_common": 522749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4798924000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13354583000, "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": 19006183000, "short_term_debt": 525899000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11976458000, "long_term_debt": 4533337000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5500417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1235478000, "shares_outstanding": 75213416, "operating_cash_flow": 1335264000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -210789000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -381178000, "share_repurchases": null, "shares_issued": 1903000, "net_debt_issued": -35689000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1124475000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1302076000", "netIncome": "522749000", "grossProfit": "6848565000", "totalRevenue": "27756046000", "costOfRevenue": "20907481000", "interestExpense": "266480000", "operatingIncome": "551244000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": "5396000", "depreciationAndAmortization": "320593000" }, "balance": { "totalDebt": "5500417000", "totalAssets": "19006183000", "longTermDebt": "4533337000", "shortTermDebt": "525899000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "75213416", "totalCurrentAssets": "13354583000", "totalShareholderEquity": "1235478000", "totalCurrentLiabilities": "11976458000", "cashAndShortTermInvestments": "4798924000" }, "cashflow": { "freeCashFlow": "1124475000", "dividendsPaid": "-381178000", "issuanceOfDebt": "2103713000", "issuanceOfStock": "1903000", "repaymentOfDebt": "-2139402000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "1335264000", "repurchaseOfStock": null, "capitalExpenditures": "-210789000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "income_statement": { "revenue": 26219332000, "cost_of_revenue": 19898132000, "gross_profit": 6321200000, "ebit": 201419000, "ebitda": 1212156000, "pretax_income": null, "tax_provision": null, "net_income": 481774000, "net_income_to_common": 481774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4359872000, "total_current_assets": 12213319000, "total_assets": 18299657000, "short_term_debt": 500426000, "long_term_debt": 4698881000, "total_debt": 5671961000, "total_liabilities": null, "total_equity": 1133775000, "shares_outstanding": 75188624, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1050816000, "capital_expenditure": -187539000, "free_cash_flow": 863277000, "dividends_paid": -161821000, "share_repurchases": 0, "shares_issued": 406398000, "net_debt_issued": 757070000 }, "complete_fields": { "id": 386959, "ticker_id": 18973, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1212156000", "netIncome": "481774000", "grossProfit": "6321200000", "totalRevenue": "26219332000", "costOfRevenue": "19898132000", "interestExpense": "190966000", "operatingIncome": "201419000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "11679000", "depreciationAndAmortization": "344016000" }, "balance": { "totalDebt": "5671961000", "totalAssets": "18299657000", "longTermDebt": "4698881000", "shortTermDebt": "500426000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "75188624", "totalCurrentAssets": "12213319000", "totalShareholderEquity": "1133775000", "totalCurrentLiabilities": "11047203000", "cashAndShortTermInvestments": "4359872000" }, "cashflow": { "freeCashFlow": "863277000", "dividendsPaid": "-161821000", "issuanceOfDebt": "3054920000", "issuanceOfStock": "406398000", "repaymentOfDebt": "-2297850000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1050816000", "repurchaseOfStock": "0", "capitalExpenditures": "-187539000" } }, "revenue": 26219332000, "cost_of_revenue": 19898132000, "gross_profit": 6321200000, "research_and_development": 11679000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201419000, "depreciation_amortisation": 344016000, "ebitda": 1212156000, "interest_expense": 190966000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 481774000, "net_income_continuing_ops": null, "net_income_to_common": 481774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4359872000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 12213319000, "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": 18299657000, "short_term_debt": 500426000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11047203000, "long_term_debt": 4698881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 5671961000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1133775000, "shares_outstanding": 75188624, "operating_cash_flow": 1050816000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -187539000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -161821000, "share_repurchases": 0, "shares_issued": 406398000, "net_debt_issued": 757070000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 863277000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1212156000", "netIncome": "481774000", "grossProfit": "6321200000", "totalRevenue": "26219332000", "costOfRevenue": "19898132000", "interestExpense": "190966000", "operatingIncome": "201419000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": "11679000", "depreciationAndAmortization": "344016000" }, "balance": { "totalDebt": "5671961000", "totalAssets": "18299657000", "longTermDebt": "4698881000", "shortTermDebt": "500426000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "75188624", "totalCurrentAssets": "12213319000", "totalShareholderEquity": "1133775000", "totalCurrentLiabilities": "11047203000", "cashAndShortTermInvestments": "4359872000" }, "cashflow": { "freeCashFlow": "863277000", "dividendsPaid": "-161821000", "issuanceOfDebt": "3054920000", "issuanceOfStock": "406398000", "repaymentOfDebt": "-2297850000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "1050816000", "repurchaseOfStock": "0", "capitalExpenditures": "-187539000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+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": -4952000, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 386960, "ticker_id": 18973, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+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": "22169000", "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": "-4952000", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": 22169000, "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": -4952000, "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": "22169000", "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": "-4952000", "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": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "income_statement": { "revenue": 9393749000, "cost_of_revenue": 7016287000, "gross_profit": 2377462000, "ebit": 366316000, "ebitda": 519662000, "pretax_income": null, "tax_provision": null, "net_income": 210029000, "net_income_to_common": 210029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5768700000, "total_current_assets": 16539208000, "total_assets": 25195379000, "short_term_debt": null, "long_term_debt": null, "total_debt": 702659000, "total_liabilities": null, "total_equity": 1539930000, "shares_outstanding": 75241605, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -527432000, "capital_expenditure": -108736000, "free_cash_flow": -636168000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 110816000 }, "complete_fields": { "id": 386949, "ticker_id": 18973, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "519662000", "netIncome": "210029000", "grossProfit": "2377462000", "totalRevenue": "9393749000", "costOfRevenue": "7016287000", "interestExpense": null, "operatingIncome": "366316000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "153346000" }, "balance": { "totalDebt": "702659000", "totalAssets": "25195379000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "75241605", "totalCurrentAssets": "16539208000", "totalShareholderEquity": "1539930000", "totalCurrentLiabilities": "14568318000", "cashAndShortTermInvestments": "5768700000" }, "cashflow": { "freeCashFlow": "-636168000", "dividendsPaid": null, "issuanceOfDebt": "160947000", "issuanceOfStock": null, "repaymentOfDebt": "-50131000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-527432000", "repurchaseOfStock": null, "capitalExpenditures": "-108736000" } }, "revenue": 9393749000, "cost_of_revenue": 7016287000, "gross_profit": 2377462000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366316000, "depreciation_amortisation": 153346000, "ebitda": 519662000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 210029000, "net_income_continuing_ops": null, "net_income_to_common": 210029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5768700000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 16539208000, "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": 25195379000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14568318000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 702659000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1539930000, "shares_outstanding": 75241605, "operating_cash_flow": -527432000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -108736000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 110816000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -636168000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "519662000", "netIncome": "210029000", "grossProfit": "2377462000", "totalRevenue": "9393749000", "costOfRevenue": "7016287000", "interestExpense": null, "operatingIncome": "366316000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "153346000" }, "balance": { "totalDebt": "702659000", "totalAssets": "25195379000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "75241605", "totalCurrentAssets": "16539208000", "totalShareholderEquity": "1539930000", "totalCurrentLiabilities": "14568318000", "cashAndShortTermInvestments": "5768700000" }, "cashflow": { "freeCashFlow": "-636168000", "dividendsPaid": null, "issuanceOfDebt": "160947000", "issuanceOfStock": null, "repaymentOfDebt": "-50131000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "-527432000", "repurchaseOfStock": null, "capitalExpenditures": "-108736000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "income_statement": { "revenue": 10127175000, "cost_of_revenue": 7764038000, "gross_profit": 2363137000, "ebit": -17194000, "ebitda": 658587000, "pretax_income": null, "tax_provision": null, "net_income": 246689000, "net_income_to_common": 246689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5960962000, "total_current_assets": 15892298000, "total_assets": 24419523000, "short_term_debt": 178081000, "long_term_debt": 7374777000, "total_debt": 8199841000, "total_liabilities": null, "total_equity": 1267946000, "shares_outstanding": 75241605, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1610888000, "capital_expenditure": -54424000, "free_cash_flow": 1556464000, "dividends_paid": -23132000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -40809000 }, "complete_fields": { "id": 386950, "ticker_id": 18973, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "658587000", "netIncome": "246689000", "grossProfit": "2363137000", "totalRevenue": "10127175000", "costOfRevenue": "7764038000", "interestExpense": "88036000", "operatingIncome": "-17194000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "171875000" }, "balance": { "totalDebt": "8199841000", "totalAssets": "24419523000", "longTermDebt": "7374777000", "shortTermDebt": "178081000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75241605", "totalCurrentAssets": "15892298000", "totalShareholderEquity": "1267946000", "totalCurrentLiabilities": "14014617000", "cashAndShortTermInvestments": "5960962000" }, "cashflow": { "freeCashFlow": "1556464000", "dividendsPaid": "-23132000", "issuanceOfDebt": "528352000", "issuanceOfStock": "0", "repaymentOfDebt": "-569161000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1610888000", "repurchaseOfStock": null, "capitalExpenditures": "-54424000" } }, "revenue": 10127175000, "cost_of_revenue": 7764038000, "gross_profit": 2363137000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17194000, "depreciation_amortisation": 171875000, "ebitda": 658587000, "interest_expense": 88036000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 246689000, "net_income_continuing_ops": null, "net_income_to_common": 246689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5960962000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15892298000, "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": 24419523000, "short_term_debt": 178081000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14014617000, "long_term_debt": 7374777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 8199841000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1267946000, "shares_outstanding": 75241605, "operating_cash_flow": 1610888000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -54424000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -23132000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -40809000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 1556464000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "658587000", "netIncome": "246689000", "grossProfit": "2363137000", "totalRevenue": "10127175000", "costOfRevenue": "7764038000", "interestExpense": "88036000", "operatingIncome": "-17194000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "171875000" }, "balance": { "totalDebt": "8199841000", "totalAssets": "24419523000", "longTermDebt": "7374777000", "shortTermDebt": "178081000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "75241605", "totalCurrentAssets": "15892298000", "totalShareholderEquity": "1267946000", "totalCurrentLiabilities": "14014617000", "cashAndShortTermInvestments": "5960962000" }, "cashflow": { "freeCashFlow": "1556464000", "dividendsPaid": "-23132000", "issuanceOfDebt": "528352000", "issuanceOfStock": "0", "repaymentOfDebt": "-569161000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "1610888000", "repurchaseOfStock": null, "capitalExpenditures": "-54424000" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "income_statement": { "revenue": 9739578000, "cost_of_revenue": 7026610000, "gross_profit": 2712968000, "ebit": 344081000, "ebitda": 587974000, "pretax_income": null, "tax_provision": null, "net_income": 174615000, "net_income_to_common": 174615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4803878000, "total_current_assets": 15120550000, "total_assets": 23586057000, "short_term_debt": null, "long_term_debt": null, "total_debt": 642936000, "total_liabilities": null, "total_equity": 983022000, "shares_outstanding": 75241605, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 272235000, "capital_expenditure": -169289000, "free_cash_flow": 102946000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 161777000 }, "complete_fields": { "id": 386952, "ticker_id": 18973, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "587974000", "netIncome": "174615000", "grossProfit": "2712968000", "totalRevenue": "9739578000", "costOfRevenue": "7026610000", "interestExpense": "122035000", "operatingIncome": "344081000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "164406000" }, "balance": { "totalDebt": "642936000", "totalAssets": "23586057000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "75241605", "totalCurrentAssets": "15120550000", "totalShareholderEquity": "983022000", "totalCurrentLiabilities": "13337845000", "cashAndShortTermInvestments": "4803878000" }, "cashflow": { "freeCashFlow": "102946000", "dividendsPaid": null, "issuanceOfDebt": "1274632000", "issuanceOfStock": "0", "repaymentOfDebt": "-1112855000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "272235000", "repurchaseOfStock": null, "capitalExpenditures": "-169289000" } }, "revenue": 9739578000, "cost_of_revenue": 7026610000, "gross_profit": 2712968000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 344081000, "depreciation_amortisation": 164406000, "ebitda": 587974000, "interest_expense": 122035000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 174615000, "net_income_continuing_ops": null, "net_income_to_common": 174615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4803878000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 15120550000, "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": 23586057000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13337845000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 642936000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 983022000, "shares_outstanding": 75241605, "operating_cash_flow": 272235000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -169289000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 161777000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 102946000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "587974000", "netIncome": "174615000", "grossProfit": "2712968000", "totalRevenue": "9739578000", "costOfRevenue": "7026610000", "interestExpense": "122035000", "operatingIncome": "344081000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "164406000" }, "balance": { "totalDebt": "642936000", "totalAssets": "23586057000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "75241605", "totalCurrentAssets": "15120550000", "totalShareholderEquity": "983022000", "totalCurrentLiabilities": "13337845000", "cashAndShortTermInvestments": "4803878000" }, "cashflow": { "freeCashFlow": "102946000", "dividendsPaid": null, "issuanceOfDebt": "1274632000", "issuanceOfStock": "0", "repaymentOfDebt": "-1112855000", "fiscalDateEnding": "2025-09-30", "operatingCashflow": "272235000", "repurchaseOfStock": null, "capitalExpenditures": "-169289000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "income_statement": { "revenue": 9452620000, "cost_of_revenue": 7317920000, "gross_profit": 2134700000, "ebit": 300661000, "ebitda": 478141000, "pretax_income": null, "tax_provision": null, "net_income": 173237000, "net_income_to_common": 173237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5060107000, "total_current_assets": 14863994000, "total_assets": 23105967000, "short_term_debt": null, "long_term_debt": null, "total_debt": 667977000, "total_liabilities": null, "total_equity": 720680000, "shares_outstanding": 75241605, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 969971000, "capital_expenditure": -102263000, "free_cash_flow": 867708000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -410436000 }, "complete_fields": { "id": 386953, "ticker_id": 18973, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "478141000", "netIncome": "173237000", "grossProfit": "2134700000", "totalRevenue": "9452620000", "costOfRevenue": "7317920000", "interestExpense": "133286000", "operatingIncome": "300661000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "177480000" }, "balance": { "totalDebt": "667977000", "totalAssets": "23105967000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "75241605", "totalCurrentAssets": "14863994000", "totalShareholderEquity": "720680000", "totalCurrentLiabilities": "14042069000", "cashAndShortTermInvestments": "5060107000" }, "cashflow": { "freeCashFlow": "867708000", "dividendsPaid": null, "issuanceOfDebt": "67837000", "issuanceOfStock": null, "repaymentOfDebt": "-478273000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "969971000", "repurchaseOfStock": null, "capitalExpenditures": "-102263000" } }, "revenue": 9452620000, "cost_of_revenue": 7317920000, "gross_profit": 2134700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 300661000, "depreciation_amortisation": 177480000, "ebitda": 478141000, "interest_expense": 133286000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 173237000, "net_income_continuing_ops": null, "net_income_to_common": 173237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5060107000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14863994000, "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": 23105967000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14042069000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 667977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 720680000, "shares_outstanding": 75241605, "operating_cash_flow": 969971000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -102263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -410436000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 867708000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "478141000", "netIncome": "173237000", "grossProfit": "2134700000", "totalRevenue": "9452620000", "costOfRevenue": "7317920000", "interestExpense": "133286000", "operatingIncome": "300661000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "177480000" }, "balance": { "totalDebt": "667977000", "totalAssets": "23105967000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "75241605", "totalCurrentAssets": "14863994000", "totalShareholderEquity": "720680000", "totalCurrentLiabilities": "14042069000", "cashAndShortTermInvestments": "5060107000" }, "cashflow": { "freeCashFlow": "867708000", "dividendsPaid": null, "issuanceOfDebt": "67837000", "issuanceOfStock": null, "repaymentOfDebt": "-478273000", "fiscalDateEnding": "2025-06-30", "operatingCashflow": "969971000", "repurchaseOfStock": null, "capitalExpenditures": "-102263000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "income_statement": { "revenue": 8917091000, "cost_of_revenue": 6534729000, "gross_profit": 2382362000, "ebit": 455123000, "ebitda": 611789000, "pretax_income": null, "tax_provision": null, "net_income": 307792000, "net_income_to_common": 307792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5080302000, "total_current_assets": 14936641000, "total_assets": 23564273000, "short_term_debt": null, "long_term_debt": null, "total_debt": 704478000, "total_liabilities": null, "total_equity": 1230398000, "shares_outstanding": 75231179, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -815215000, "capital_expenditure": -98767000, "free_cash_flow": -913982000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1014479000 }, "complete_fields": { "id": 386954, "ticker_id": 18973, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "611789000", "netIncome": "307792000", "grossProfit": "2382362000", "totalRevenue": "8917091000", "costOfRevenue": "6534729000", "interestExpense": null, "operatingIncome": "455123000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "156666000" }, "balance": { "totalDebt": "704478000", "totalAssets": "23564273000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "75231179", "totalCurrentAssets": "14936641000", "totalShareholderEquity": "1230398000", "totalCurrentLiabilities": "13437596000", "cashAndShortTermInvestments": "5080302000" }, "cashflow": { "freeCashFlow": "-913982000", "dividendsPaid": null, "issuanceOfDebt": "1143382000", "issuanceOfStock": null, "repaymentOfDebt": "-128903000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-815215000", "repurchaseOfStock": null, "capitalExpenditures": "-98767000" } }, "revenue": 8917091000, "cost_of_revenue": 6534729000, "gross_profit": 2382362000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 455123000, "depreciation_amortisation": 156666000, "ebitda": 611789000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 307792000, "net_income_continuing_ops": null, "net_income_to_common": 307792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5080302000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14936641000, "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": 23564273000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13437596000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 704478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1230398000, "shares_outstanding": 75231179, "operating_cash_flow": -815215000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -98767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 1014479000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -913982000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "611789000", "netIncome": "307792000", "grossProfit": "2382362000", "totalRevenue": "8917091000", "costOfRevenue": "6534729000", "interestExpense": null, "operatingIncome": "455123000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "156666000" }, "balance": { "totalDebt": "704478000", "totalAssets": "23564273000", "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2025-03-31", "totalLiabilities": null, "sharesOutstanding": "75231179", "totalCurrentAssets": "14936641000", "totalShareholderEquity": "1230398000", "totalCurrentLiabilities": "13437596000", "cashAndShortTermInvestments": "5080302000" }, "cashflow": { "freeCashFlow": "-913982000", "dividendsPaid": null, "issuanceOfDebt": "1143382000", "issuanceOfStock": null, "repaymentOfDebt": "-128903000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "-815215000", "repurchaseOfStock": null, "capitalExpenditures": "-98767000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+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": 786220000, "long_term_debt": 6622041000, "total_debt": 7408261000, "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": 0, "net_debt_issued": null }, "complete_fields": { "id": 386955, "ticker_id": 18973, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "113535000", "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "6622041000", "shortTermDebt": "786220000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 113535000, "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": 786220000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 6622041000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 7408261000, "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": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "113535000", "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": "6622041000", "shortTermDebt": "786220000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+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": 0, "net_debt_issued": null }, "complete_fields": { "id": 386957, "ticker_id": 18973, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "EUR", "fetched_at": "2026-06-07T12:03:14.518184+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "122493000", "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "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": 122493000, "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": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": "122493000", "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2024-09-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-09-30", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "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": 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" ] } } }