Cellcom Israel Ltd. (TLV:CEL)

Israel flag Israel · Delayed Price · Currency is ILS · Price in ILA
2,987.00
-24.00 (-0.80%)
Sep 2, 2025, 4:43 PM IDT

Cellcom Israel Cash Flow Statement

Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
23517313415727-170
Upgrade
Depreciation & Amortization
793784733705896924
Upgrade
Other Amortization
160160145125--
Upgrade
Loss (Gain) From Sale of Assets
2-----
Upgrade
Asset Writedown & Restructuring Costs
---877
Upgrade
Loss (Gain) on Equity Investments
91631514
Upgrade
Stock-Based Compensation
141624241520
Upgrade
Other Operating Activities
167155196192156128
Upgrade
Change in Accounts Receivable
229-29-3454125
Upgrade
Change in Inventory
20-363-29-15-7
Upgrade
Change in Accounts Payable
62350-57-2353
Upgrade
Change in Other Net Operating Assets
-155-125-86-16-70-101
Upgrade
Operating Cash Flow
1,2531,1951,1731,0761,052993
Upgrade
Operating Cash Flow Growth
10.98%1.88%9.01%2.28%5.94%-4.15%
Upgrade
Capital Expenditures
-443-451-427-335-366-296
Upgrade
Sale of Property, Plant & Equipment
1-----
Upgrade
Cash Acquisitions
------608
Upgrade
Sale (Purchase) of Intangibles
-213-214-236-257-232-203
Upgrade
Investment in Securities
--119-12040786
Upgrade
Other Investing Activities
2111198-16
Upgrade
Investing Cash Flow
-634-654-525-704-192-1,015
Upgrade
Short-Term Debt Issued
-200----
Upgrade
Long-Term Debt Issued
-99-491-583
Upgrade
Total Debt Issued
99299-491-583
Upgrade
Long-Term Debt Repaid
--833-833-629-812-857
Upgrade
Net Debt Issued (Repaid)
-750-534-833-138-812-274
Upgrade
Issuance of Common Stock
-----140
Upgrade
Other Financing Activities
-110-108-116-105-121-131
Upgrade
Financing Cash Flow
-860-642-949-243-933-265
Upgrade
Foreign Exchange Rate Adjustments
3-11--2-
Upgrade
Net Cash Flow
-238-102-300129-75-287
Upgrade
Free Cash Flow
810744746741686697
Upgrade
Free Cash Flow Growth
9.90%-0.27%0.68%8.02%-1.58%-2.11%
Upgrade
Free Cash Flow Margin
18.54%16.74%16.96%17.23%16.73%18.96%
Upgrade
Free Cash Flow Per Share
4.924.474.504.464.194.53
Upgrade
Cash Interest Paid
41108118110123130
Upgrade
Cash Income Tax Paid
1020141289
Upgrade
Levered Free Cash Flow
481.38440.13388.13428318.63582.75
Upgrade
Unlevered Free Cash Flow
544.5511.38465.63513.63400.5658.38
Upgrade
Change in Working Capital
-127-109-62-136-5470
Upgrade
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.