Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

El Pollo Loco Holdings, Inc.

LOCO

Valuace

Růst

Zdraví

Cena

$ 13.89

-0.20 (-1.76%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Revenues	490.0	490.0	473.0	468.7	470.0	454.4	426.1	442.3	435.8	401.7	380.1	355.1	344.9	314.7	293.6
Cost of Revenues	349.7	349.7	369.5	375.3	386.3	355.1	332.4	345.6	339.4	305.4	286.3	263.6	255.5	236.2	224.1
Gross Profit	140.4	140.4	103.5	93.4	83.7	99.3	93.7	96.7	96.5	96.3	93.9	91.5	89.4	78.5	69.5

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	123.5	121.5	125.8	119.2	114.3	120.4	122.2	116.2	112.2	120.4
Cost of Revenues	67.5	86.2	100.9	95.0	90.0	94.7	94.1	90.7	83.1	97.5
Gross Profit	56.0	35.3	24.9	24.1	24.3	25.7	28.1	25.5	29.2	22.9

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	42.0	39.1	39.9	35.9	40.4	50.3	38.5	34.7	29.0	29.5	25.5	24.5
Depreciation & Amortization	16.0	16.0	15.7	15.2	14.6	18.0	16.9	18.2	17.8	18.1	16.1	13.1	11.5	10.2	9.5
Total Operating Expenses	97.9	97.9	62.3	53.6	53.5	55.0	52.8	58.2	68.1	56.7	50.7	42.1	41.1	35.7	34.0
Operating Income	42.5	42.5	41.2	39.8	30.1	41.3	48.2	38.3	-9.5	6.8	34.6	48.8	49.3	42.4	33.1

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	20.8	9.1
Depreciation & Amortization	4.2	4.0	3.9	3.9	4.0	4.1	4.0	3.9	4.0	3.9
Total Operating Expenses	46.1	23.8	12.8	15.2	15.3	15.5	15.7	15.8	20.8	13.1
Operating Income	10.0	11.5	12.1	9.0	9.0	10.1	12.3	9.7	8.3	13.7

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.1	0.1
Interest Expense	4.5	4.5	5.9	4.8	1.7	1.8	3.3	3.7	3.5	3.3	3.2	3.8	18.1	36.4	39.0
Other Expense	-4.9	-4.9	-5.9	-4.9	-1.2	-1.9	-18.1	-3.7	-37.1	-27.2	-8.9	-0.8	-50.8	-21.9	-2.5
IBT	37.6	37.6	35.3	34.9	28.9	39.5	30.1	34.6	-12.2	9.1	31.1	44.9	-20.5	-15.5	-5.8
Income Tax Expense	11.1	11.1	9.6	9.3	8.1	10.3	5.7	9.7	-3.2	0.5	12.8	20.9	-63.0	1.4	2.0
Net Income	26.5	26.5	25.7	25.6	20.8	29.1	24.5	24.9	-9.0	8.6	18.3	24.1	42.5	-16.9	-7.9

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.4
Interest Expense	1.0	1.1	1.2	1.2	1.3	1.5	1.5	1.6	1.4	1.4
Other Expense	-0.6	-1.1	-2.0	-1.2	-1.3	-1.5	-1.5	-1.6	-1.4	-1.5
IBT	9.3	10.3	10.1	7.8	7.8	8.6	10.8	8.1	6.0	12.2
Income Tax Expense	2.8	3.0	3.0	2.3	1.8	2.4	3.2	2.2	1.7	3.0
Net Income	6.5	7.4	7.1	5.5	6.0	6.2	7.6	5.9	4.4	9.2

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
EPS	$0.00	$0.00	$0.00	$0.75	$0.57	$0.81	$0.70	$0.68	$-0.23	$0.22	$0.48	$0.63	$1.32	$-0.47	$-0.22
EPS Diluted	$0.00	$0.00	$0.00	$0.74	$0.57	$0.80	$0.68	$0.67	$-0.23	$0.22	$0.47	$0.62	$1.24	$-0.45	$-0.21
Shares Outstanding	29.3	29.3	29.9	34.3	36.4	36.0	35.2	36.7	38.6	38.5	38.4	37.9	32.3	35.9	35.9
Diluted Shares Outstanding	29.5	29.5	30.0	34.4	36.6	36.4	35.8	37.4	38.6	39.1	39.0	39.0	34.3	37.4	37.4

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.14	$0.28
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.14	$0.28
Shares Outstanding	29.3	29.2	29.1	29.1	29.2	29.2	30.2	30.8	31.9	33.4
Diluted Shares Outstanding	29.5	29.4	29.3	29.3	29.5	29.4	30.4	30.9	32.0	33.5

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	10.5	2.5	7.3	20.5	30.0	13.2	8.1	7.0	8.6	2.2	6.1	11.5	17.0	21.5
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	10.5	2.5	7.3	20.5	30.0	13.2	8.1	7.0	8.6	2.2	6.1	11.5	17.0	21.5
Accounts Receivable	10.3	10.0	10.3	10.9	13.4	12.5	8.9	9.6	7.2	6.9	6.2	5.9	5.9	3.5
Inventory	1.7	1.9	1.9	2.4	2.3	2.1	2.0	2.5	2.3	2.1	1.9	1.9	1.7	1.7
Other Current Assets	3.5	5.5	5.6	3.7	3.7	3.9	5.7	3.0	2.7	24.7	24.4	24.7	2.3	2.1
Total Current Assets	26.0	19.9	25.1	37.4	49.5	31.7	24.7	22.0	20.7	35.9	38.6	44.0	26.8	28.9

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	10.9	9.0	4.3	2.5	7.9	10.5	9.1	7.3	13.8	10.2
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	10.9	9.0	4.3	2.5	7.9	10.5	9.1	7.3	13.8	10.2
Accounts Receivable	0.0	12.4	12.5	10.0	11.1	10.3	10.6	10.3	9.6	11.4
Inventory	0.0	1.7	1.9	1.9	1.9	1.7	1.7	1.9	2.0	2.0
Other Current Assets	17.6	3.7	5.1	5.5	2.6	3.5	5.4	5.6	7.3	3.5
Total Current Assets	28.5	26.8	23.8	19.9	23.5	26.0	26.8	25.1	29.1	27.1

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	254.2	258.1	253.6	245.8	249.3	258.4	284.2	104.2	102.8	118.5	102.5	82.2	68.8	65.1
Goodwill	248.7	248.7	248.7	248.7	248.7	248.7	248.7	248.7	248.7	248.7	248.7	248.7	249.3	249.9
Intangible Assets	61.9	61.9	61.9	61.9	61.9	61.9	61.9	62.2	62.3	62.4	62.5	62.7	62.8	63.0
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	3.1	67.8	3.0	2.9	2.2	1.4	1.6	1.5	1.0	1.4	1.8	2.2	8.7	11.1
Total Long-Term Assets	567.8	636.5	567.2	559.8	564.3	573.6	600.1	428.2	422.0	435.4	422.4	411.3	389.7	389.0
Total Assets	593.8	592.0	592.3	597.2	613.8	605.2	624.8	450.2	442.7	471.3	461.0	455.3	416.5	417.9

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	0.0	256.2	253.0	258.1	252.8	254.2	257.6	253.6	166.7	256.1
Goodwill	248.7	248.7	248.7	248.7	248.7	248.7	248.7	248.7	248.7	248.7
Intangible Assets	0.0	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9	61.9
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-61.9	0.0	0.0
Other Long-Term Assets	325.6	3.2	3.1	67.8	3.1	3.1	3.1	3.0	148.5	2.9
Total Long-Term Assets	574.3	570.0	566.6	636.5	566.5	567.8	571.2	567.2	563.9	570.0
Total Assets	602.7	596.8	590.5	592.0	590.0	593.8	598.0	592.3	593.0	597.2

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	11.7	12.1	12.5	12.7	10.6	7.5	5.6	9.6	12.3	11.6	11.0	5.5	12.3	9.9
Short-Term Debt	20.1	19.9	19.6	20.1	20.1	20.0	16.4	0.1	0.1	0.1	0.2	0.2	2.2	1.9
Other Current Liabilities	37.3	36.2	40.3	35.7	10.0	8.9	51.2	70.8	32.6	31.7	26.5	24.3	4.6	4.2
Current Liabilities	74.9	75.7	72.6	68.5	74.6	66.4	74.0	82.9	47.3	45.3	39.6	31.6	39.3	38.9

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	0.0	15.3	11.8	12.1	8.5	11.7	11.9	12.5	10.1	16.6
Short-Term Debt	17.2	22.6	22.3	19.9	20.0	20.1	19.8	19.6	39.1	19.6
Other Current Liabilities	52.6	34.2	40.6	36.2	40.6	37.1	35.6	40.3	14.8	30.2
Current Liabilities	69.9	76.8	74.8	75.7	75.6	74.9	75.2	72.6	69.6	73.7

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	87.0	243.1	253.7	232.8	213.4	243.2	294.6	74.1	93.2	104.3	123.5	165.6	287.1	272.7
Capital Leases	168.0	192.0	189.3	186.9	193.5	200.3	214.0	0.2	0.3	0.5	0.6	0.8	1.1	1.3
Def. Tax Liability	9.1	6.4	0.0	8.5	7.9	10.1	1.7	18.0	0.0	18.5	8.7	0.0	31.6	30.2
Total Liabilities	345.3	331.3	341.6	316.1	303.2	327.6	379.2	185.0	167.8	206.1	216.4	244.9	368.0	353.3

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	174.1	235.7	239.2	243.1	243.8	255.0	251.3	253.7	248.4	231.3
Capital Leases	191.3	189.3	188.5	192.0	187.8	168.0	171.3	169.7	187.9	190.9
Def. Tax Liability	8.7	3.9	4.6	6.4	9.1	9.1	8.8	8.9	9.3	8.8
Total Liabilities	319.8	322.6	324.8	331.3	334.8	345.3	341.7	341.6	334.4	320.2

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	0.3	0.3	0.3	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.3	0.3
Retained Earnings	27.5	18.9	14.0	-11.6	-32.4	-61.5	-86.0	-110.9	-98.4	-107.0	-125.4	-149.4	-191.9	-175.0
Comprehensive Income	0.0	0.0	0.0	0.1	-0.3	-0.8	0.3	-144.0	-106.5	-96.4	-84.5	-75.3	-69.6	-63.4
Total Common Equity	248.6	260.7	250.7	281.1	310.6	277.6	245.6	265.2	275.0	265.2	244.6	210.4	48.5	64.6

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.4
Retained Earnings	37.0	29.7	22.6	18.9	33.7	27.5	19.9	14.0	9.6	0.4
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	282.9	274.2	265.7	260.7	255.2	248.6	256.3	250.7	258.7	277.0

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		275.1	263.0	273.3	252.9	233.5	263.1	311.0	74.2	93.3	104.5	123.6	165.8	289.2	274.6
Book Value		248.6	260.7	250.7	281.1	310.6	277.6	245.6	265.2	275.0	265.2	244.6	210.4	48.5	64.6

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		282.9	274.2	265.7	260.7	255.2	248.6	256.3	250.7	258.7	277.0

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Income	27.1	12.0	25.7	25.6	20.8	29.1	24.5	24.9	-9.0	8.6	18.3	24.1	42.5	-16.9	-7.9
Depreciation & Amortization	15.6	4.1	15.7	15.2	14.4	15.2	16.9	17.9	17.8	18.1	16.1	13.1	11.5	10.2	9.5
Stock-Based Compensation	3.2	6.4	3.9	3.0	3.5	3.2	3.1	2.5	2.0	1.1	1.1	0.5	1.1	0.8	0.9
Change Working Capital	2.9	-1.6	3.8	-1.0	-4.5	0.8	-12.2	-27.9	28.6	-3.4	-7.5	9.6	-9.5	-3.3	4.3
Change In Accounts Receivable	1.2	-1.7	0.7	-0.2	3.3	0.0	-10.6	-24.6	28.3	-4.4	-2.9	1.7	-1.5	-4.7	3.3
Change In Accounts Payable	-2.6	4.8	-0.5	-4.0	4.0	2.5	0.7	-3.2	0.5	1.1	-4.6	2.3	-8.0	1.3	0.8
Change In Inventories	0.3	0.1	0.0	0.5	-0.1	-0.2	-0.1	0.3	-0.2	-0.2	-0.2	0.0	-0.2	0.0	-0.2
Other Non-cash Items	14.1	26.5	0.5	-2.9	0.1	2.8	4.1	9.1	10.2	34.6	8.6	-4.7	6.1	27.4	10.6
Cash from Operations	47.0	0.0	0.0	40.7	38.5	52.1	40.5	36.1	45.4	53.7	49.3	58.0	26.1	19.7	19.4

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	6.5	7.4	7.1	5.5	6.0	6.2	7.6	5.9	4.4	9.2
Depreciation & Amortization	4.2	4.0	3.9	3.9	4.0	4.0	3.9	3.9	4.0	3.9
Stock-Based Compensation	1.3	1.4	1.7	1.0	1.0	1.1	0.9	0.9	0.4	0.9
Change Working Capital	3.0	-2.3	2.0	-4.3	-2.4	1.5	4.2	0.5	-1.3	-0.5
Change In Accounts Receivable	-1.0	1.7	0.5	-3.1	1.1	-0.5	0.3	-0.3	-0.7	1.8
Change In Accounts Payable	5.5	-4.6	3.7	0.2	2.1	-2.9	3.0	-2.7	1.8	-4.7
Change In Inventories	-0.1	0.0	0.1	0.1	-0.1	-0.1	0.0	0.2	0.1	0.0
Other Non-cash Items	-1.1	0.1	0.1	-1.4	0.2	0.1	0.1	0.1	0.9	-3.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	8.2	10.7

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Capital Expenditure	-22.8	1.6	-19.1	-21.3	-19.9	-17.0	-6.7	-15.4	-27.8	-36.2	-37.4	-30.8	-26.8	-13.8	-15.0
Acquisitions	7.6	0.0	0.0	7.7	1.0	4.6	0.0	4.8	0.0	0.0	1.5	0.0	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	7.7	0.0	0.0	0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.7	0.0	5.4	0.0	0.0
Cash from Investing	-15.1	0.0	0.0	-13.4	-18.9	-12.5	-6.7	-10.7	-27.8	-36.2	-35.2	-30.8	-21.4	-13.8	-15.0

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-8.8	-5.4	-5.0	-3.4	-4.5	-3.9	-6.5	-4.2	-6.0	-6.1
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.0	7.5
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	7.5
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-6.0	1.5

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Debt Repaid	-34.9	0.0	0.0	17.8	-20.2	-22.9	-93.7	-19.1	-33.1	-19.1	-19.2	-42.2	-291.8	-290.3	-1.9
Debt Issued	59.1	263.0	-10.3	38.3	39.6	-6.7	45.9	255.9	14.0	8.0	0.0	0.0	168.4	305.0	276.5
Issuance of Common Stock	1.4	0.0	0.0	0.0	1.7	0.0	0.0	0.0	1.8	0.0	0.0	0.0	112.3	0.0	0.0
Repurchase of Common Stock	-59.6	-1.8	-20.6	-59.2	0.0	0.0	0.0	-48.4	-1.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	-55.6	0.0	0.0	0.0	-13.3	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	43.6	0.0	0.0	1.2	44.8	0.2	65.0	43.1	26.4	8.1	1.1	9.7	169.3	280.0	0.0
Cash from Financing	-31.6	0.0	0.0	-40.4	-29.2	-22.8	-28.7	-24.4	-19.2	-11.1	-18.0	-32.5	-10.2	-10.4	-1.9

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	191.3	-67.0	-3.2	-1.5	-0.8	-11.2	3.9	-2.2	85.4	-62.9
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	-0.1	-0.1	-1.8	-1.3	-1.1	-17.0	-1.2	-12.6	-28.8
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.0	20.3
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-8.7	-8.6

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Change in Cash		0.3	3.7	-4.8	-13.2	-9.6	16.8	5.1	1.1	-1.6	6.4	-3.9	-5.4	-5.5	-4.5	2.5
Closing Cash Balance		10.5	6.2	2.5	7.3	20.5	30.0	13.2	8.1	7.0	8.6	2.2	6.1	11.5	17.0	21.5

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		-4.6	1.9	4.7	1.8	-5.4	-2.6	1.3	1.8	-6.5	3.6
Closing Cash Balance		6.2	10.9	9.0	4.3	2.5	7.9	10.5	9.1	7.3	13.8

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Free Cash Flow		24.2	25.4	27.7	19.4	18.6	35.1	33.9	20.7	17.6	17.4	11.9	27.1	-0.8	5.9	4.4
Real Free Cash Flow		21.1	19.0	23.8	16.4	15.1	31.8	30.8	18.2	15.6	16.4	10.8	26.6	-1.8	5.1	3.6

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		5.1	9.9	9.1	1.3	1.1	9.1	10.4	7.0	2.1	4.7
Real Free Cash Flow		3.8	8.5	7.4	0.3	0.1	8.1	9.5	6.1	1.7	3.7