Cellcom Israel Ltd. (TLV: CEL)
Israel
· Delayed Price · Currency is ILS · Price in ILA2,099.00
-37.00 (-1.73%)
Dec 19, 2024, 5:24 PM IDT
Cellcom Israel Income Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 4,471 | 4,398 | 4,300 | 4,100 | 3,676 | 3,708 | Upgrade
|
| Revenue Growth (YoY) | 3.09% | 2.28% | 4.88% | 11.53% | -0.86% | 0.54% | Upgrade
|
| Cost of Revenue | 3,103 | 3,059 | 3,034 | 2,963 | 2,800 | 2,725 | Upgrade
|
| Gross Profit | 1,368 | 1,339 | 1,266 | 1,137 | 876 | 983 | Upgrade
|
| Selling, General & Admin | 1,028 | 1,004 | 950 | 967 | 910 | 910 | Upgrade
|
| Other Operating Expenses | -35 | -16 | -15 | -39 | -20 | 7 | Upgrade
|
| Operating Expenses | 1,000 | 986 | 937 | 933 | 917 | 946 | Upgrade
|
| Operating Income | 368 | 353 | 329 | 204 | -41 | 37 | Upgrade
|
| Interest Expense | -100 | -124 | -137 | -131 | -121 | -147 | Upgrade
|
| Interest & Investment Income | 20 | 34 | 20 | 15 | 22 | 35 | Upgrade
|
| Earnings From Equity Investments | -9 | -3 | -1 | -5 | -14 | -10 | Upgrade
|
| Other Non Operating Income (Expenses) | -37 | -37 | -27 | -37 | -55 | -8 | Upgrade
|
| EBT Excluding Unusual Items | 242 | 223 | 184 | 46 | -209 | -93 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | - | -45 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | - | - | 8 | Upgrade
|
| Legal Settlements | -33 | -33 | 18 | -7 | - | - | Upgrade
|
| Pretax Income | 209 | 190 | 202 | 39 | -209 | -130 | Upgrade
|
| Income Tax Expense | 58 | 56 | 45 | 12 | -39 | -23 | Upgrade
|
| Earnings From Continuing Operations | 151 | 134 | 157 | 27 | -170 | -107 | Upgrade
|
| Net Income | 151 | 134 | 157 | 27 | -170 | -107 | Upgrade
|
| Net Income to Common | 151 | 134 | 157 | 27 | -170 | -107 | Upgrade
|
| Net Income Growth | 0.67% | -14.65% | 481.48% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 165 | 165 | 164 | 163 | 154 | 118 | Upgrade
|
| Shares Outstanding (Diluted) | 166 | 166 | 166 | 164 | 154 | 118 | Upgrade
|
| Shares Change (YoY) | 0.28% | -0.26% | 1.54% | 6.45% | 29.88% | 10.12% | Upgrade
|
| EPS (Basic) | 0.91 | 0.81 | 0.96 | 0.17 | -1.11 | -0.90 | Upgrade
|
| EPS (Diluted) | 0.91 | 0.81 | 0.95 | 0.16 | -1.11 | -0.90 | Upgrade
|
| EPS Growth | 0.40% | -14.74% | 493.75% | - | - | - | Upgrade
|
| Free Cash Flow | 758 | 746 | 741 | 686 | 697 | 712 | Upgrade
|
| Free Cash Flow Per Share | 4.56 | 4.50 | 4.46 | 4.19 | 4.53 | 6.01 | Upgrade
|
| Gross Margin | 30.60% | 30.45% | 29.44% | 27.73% | 23.83% | 26.51% | Upgrade
|
| Operating Margin | 8.23% | 8.03% | 7.65% | 4.98% | -1.12% | 1.00% | Upgrade
|
| Profit Margin | 3.38% | 3.05% | 3.65% | 0.66% | -4.62% | -2.89% | Upgrade
|
| Free Cash Flow Margin | 16.95% | 16.96% | 17.23% | 16.73% | 18.96% | 19.20% | Upgrade
|
| EBITDA | 928 | 865 | 823 | 1,100 | 883 | 935 | Upgrade
|
| EBITDA Margin | 20.76% | 19.67% | 19.14% | 26.83% | 24.02% | 25.22% | Upgrade
|
| D&A For EBITDA | 560 | 512 | 494 | 896 | 924 | 898 | Upgrade
|
| EBIT | 368 | 353 | 329 | 204 | -41 | 37 | Upgrade
|
| EBIT Margin | 8.23% | 8.03% | 7.65% | 4.98% | -1.12% | 1.00% | Upgrade
|
| Effective Tax Rate | 27.75% | 29.47% | 22.28% | 30.77% | - | - | Upgrade
|
| Advertising Expenses | - | 61 | 56 | 57 | 39 | 46 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.