Bezeq The Israel Telecommunication Corp. Ltd (TLV:BEZQ)
Israel · Delayed Price · Currency is ILS · Price in ILA 768.20
-11.80 (-1.51%)
Jun 2, 2026, 5:26 PM IDT
TLV:BEZQ Cash Flow Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 1,325 | 1,417 | 1,072 | 1,189 | 1,000 | 1,183 |
Depreciation & Amortization | 1,517 | 1,486 | 1,436 | 1,867 | 1,868 | 1,889 |
Other Amortization | 322 | 322 | 271 | - | - | - |
Loss (Gain) From Sale of Assets | 1 | -5 | -8 | -2 | -8 | -175 |
Asset Writedown & Restructuring Costs | -121 | -121 | 137 | - | - | - |
Loss (Gain) on Equity Investments | 18 | 19 | 8 | - | - | - |
Stock-Based Compensation | 22 | 22 | 21 | 10 | 11 | 27 |
Other Operating Activities | 233 | 127 | 351 | 358 | 419 | 321 |
Change in Accounts Receivable | -10 | -39 | 67 | -7 | 342 | -229 |
Change in Inventory | 32 | 54 | -109 | -15 | -21 | -19 |
Change in Accounts Payable | 191 | 129 | 147 | 63 | -41 | -41 |
Change in Other Net Operating Assets | -92 | -149 | 53 | -8 | -67 | -117 |
Operating Cash Flow | 3,438 | 3,262 | 3,446 | 3,455 | 3,503 | 2,839 |
Operating Cash Flow Growth | 4.95% | -5.34% | -0.26% | -1.37% | 23.39% | -11.83% |
Capital Expenditures | -1,250 | -1,265 | -1,356 | -1,333 | -1,353 | -1,328 |
Sale of Property, Plant & Equipment | 38 | 40 | 16 | 39 | 40 | 278 |
Cash Acquisitions | - | - | - | -14 | -9 | - |
Divestitures | 28 | 28 | - | - | - | - |
Sale (Purchase) of Intangibles | -441 | -413 | -390 | -375 | -346 | -363 |
Investment in Securities | 66 | -256 | -674 | -285 | 60 | -231 |
Other Investing Activities | 41 | 66 | 102 | 89 | 23 | -2 |
Investing Cash Flow | -1,518 | -1,800 | -2,302 | -1,879 | -1,585 | -1,646 |
Long-Term Debt Issued | - | 1,190 | 1,648 | 515 | 400 | 695 |
Long-Term Debt Repaid | - | -1,614 | -1,520 | -1,396 | -1,740 | -1,454 |
Net Debt Issued (Repaid) | -392 | -424 | 128 | -881 | -1,340 | -759 |
Common Dividends Paid | -975 | -975 | -781 | -638 | -534 | - |
Other Financing Activities | -234 | -232 | -242 | -235 | -276 | -301 |
Financing Cash Flow | -1,601 | -1,631 | -895 | -1,754 | -2,150 | -1,060 |
Miscellaneous Cash Flow Adjustments | 21 | 28 | -28 | - | - | - |
Net Cash Flow | 340 | -141 | 221 | -178 | -232 | 133 |
Free Cash Flow | 2,188 | 1,997 | 2,090 | 2,122 | 2,150 | 1,511 |
Free Cash Flow Growth | 14.74% | -4.45% | -1.51% | -1.30% | 42.29% | -27.60% |
Free Cash Flow Margin | 25.34% | 22.95% | 23.52% | 23.31% | 23.93% | 17.13% |
Free Cash Flow Per Share | 0.80 | 0.72 | 0.76 | 0.77 | 0.78 | 0.55 |
Cash Interest Paid | 238 | 238 | 249 | 236 | 232 | 254 |
Cash Income Tax Paid | 437 | 437 | 244 | 269 | 271 | 385 |
Levered Free Cash Flow | 1,647 | 1,495 | 1,173 | 1,298 | 1,391 | 832.75 |
Unlevered Free Cash Flow | 1,875 | 1,716 | 1,389 | 1,485 | 1,550 | 1,002 |
Change in Working Capital | 121 | -5 | 158 | 33 | 213 | -406 |