Cellcom Israel Ltd. (FRA:F5U)
Germany · Delayed Price · Currency is EUR 9.60
-0.05 (-0.52%)
At close: Nov 21, 2025
Cellcom Israel Income Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 4,287 | 4,444 | 4,398 | 4,300 | 4,100 | 3,676 | Upgrade | |
Revenue Growth (YoY) | -4.12% | 1.05% | 2.28% | 4.88% | 11.53% | -0.86% | Upgrade |
Cost of Revenue | 2,846 | 3,034 | 3,062 | 3,034 | 2,963 | 2,800 | Upgrade |
Gross Profit | 1,441 | 1,410 | 1,336 | 1,266 | 1,137 | 876 | Upgrade |
Selling, General & Admin | 1,026 | 1,036 | 1,001 | 950 | 967 | 910 | Upgrade |
Other Operating Expenses | -63 | -15 | -16 | -15 | -39 | -20 | Upgrade |
Operating Expenses | 972 | 1,027 | 983 | 937 | 933 | 917 | Upgrade |
Operating Income | 469 | 383 | 353 | 329 | 204 | -41 | Upgrade |
Interest Expense | -101 | -114 | -124 | -137 | -131 | -121 | Upgrade |
Interest & Investment Income | 20 | 35 | 34 | 20 | 15 | 22 | Upgrade |
Earnings From Equity Investments | -3 | -16 | -3 | -1 | -5 | -14 | Upgrade |
Other Non Operating Income (Expenses) | -10 | -28 | -37 | -27 | -37 | -55 | Upgrade |
EBT Excluding Unusual Items | 375 | 260 | 223 | 184 | 46 | -209 | Upgrade |
Legal Settlements | -27 | -27 | -33 | 18 | -7 | - | Upgrade |
Pretax Income | 348 | 233 | 190 | 202 | 39 | -209 | Upgrade |
Income Tax Expense | 93 | 60 | 56 | 45 | 12 | -39 | Upgrade |
Earnings From Continuing Operations | 255 | 173 | 134 | 157 | 27 | -170 | Upgrade |
Net Income | 255 | 173 | 134 | 157 | 27 | -170 | Upgrade |
Net Income to Common | 255 | 173 | 134 | 157 | 27 | -170 | Upgrade |
Net Income Growth | 68.87% | 29.10% | -14.65% | 481.48% | - | - | Upgrade |
Shares Outstanding (Basic) | 166 | 166 | 165 | 164 | 163 | 154 | Upgrade |
Shares Outstanding (Diluted) | 166 | 166 | 166 | 166 | 164 | 154 | Upgrade |
Shares Change (YoY) | -0.13% | 0.31% | -0.26% | 1.54% | 6.45% | 29.88% | Upgrade |
EPS (Basic) | 1.54 | 1.04 | 0.81 | 0.96 | 0.17 | -1.11 | Upgrade |
EPS (Diluted) | 1.53 | 1.04 | 0.81 | 0.95 | 0.16 | -1.11 | Upgrade |
EPS Growth | 68.76% | 28.39% | -14.74% | 493.75% | - | - | Upgrade |
Free Cash Flow | 834 | 744 | 746 | 741 | 686 | 697 | Upgrade |
Free Cash Flow Per Share | 5.01 | 4.47 | 4.50 | 4.46 | 4.19 | 4.53 | Upgrade |
Gross Margin | 33.61% | 31.73% | 30.38% | 29.44% | 27.73% | 23.83% | Upgrade |
Operating Margin | 10.94% | 8.62% | 8.03% | 7.65% | 4.98% | -1.11% | Upgrade |
Profit Margin | 5.95% | 3.89% | 3.05% | 3.65% | 0.66% | -4.63% | Upgrade |
Free Cash Flow Margin | 19.45% | 16.74% | 16.96% | 17.23% | 16.73% | 18.96% | Upgrade |
EBITDA | 1,029 | 936 | 864 | 823 | 1,100 | 883 | Upgrade |
EBITDA Margin | 24.00% | 21.06% | 19.65% | 19.14% | 26.83% | 24.02% | Upgrade |
D&A For EBITDA | 560 | 553 | 511 | 494 | 896 | 924 | Upgrade |
EBIT | 469 | 383 | 353 | 329 | 204 | -41 | Upgrade |
EBIT Margin | 10.94% | 8.62% | 8.03% | 7.65% | 4.98% | -1.11% | Upgrade |
Effective Tax Rate | 26.72% | 25.75% | 29.47% | 22.28% | 30.77% | - | Upgrade |
Advertising Expenses | - | 61 | 61 | 56 | 57 | 39 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.