Delek Israel Properties (DP) Ltd. (TLV:DLPR)

TLV:DLPR Cash Flow Statement

Financials in millions ILS. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	66.71	66.22	84.1	87.78	169.33
Depreciation & Amortization	0.18	0.23	0.22	0.18	0.05
Gain (Loss) on Sale of Assets	-	-	-	0.01	-
Gain (Loss) on Sale of Investments	-	-1.11	-1.07	-	6.87
Asset Writedown	-66.09	-64.18	-72.22	-68.87	-169.26
Income (Loss) on Equity Investments	-6.41	-6.81	-12.51	-13.72	-21.53
Change in Accounts Receivable	0.15	-1.69	-5.13	6.88	1.43
Change in Accounts Payable	1.41	0.03	-0.02	0.1	0.07
Change in Other Net Operating Assets	-30.88	-23.77	-12.29	-57.3	-92.14
Other Operating Activities	28.16	29.94	23.26	15.89	35.31
Operating Cash Flow	6.48	9.97	9.17	-27.6	-68.86
Operating Cash Flow Growth	-60.38%	8.68%	-	-	-
Acquisition of Real Estate Assets	-128.83	-92.21	-14.58	-96.65	-91.68
Net Sale / Acq. of Real Estate Assets	-128.83	-92.21	-14.58	-96.65	-91.68
Cash Acquisition	-	-	-	-11.58	-
Investment in Marketable & Equity Securities	-	76.59	-81.42	-9.99	0.2
Other Investing Activities	0.42	0.35	7.18	0.25	-0.34
Investing Cash Flow	-128.41	-15.27	-88.81	-117.48	-92.81
Short-Term Debt Issued	-	3.96	-	-	-
Long-Term Debt Issued	-	52.78	612.67	543.5	-
Total Debt Issued	61.08	56.73	612.67	543.5	763.29
Short-Term Debt Repaid	-	-	-248.96	-391	-
Long-Term Debt Repaid	-	-10.56	-203.5	-6.5	-
Total Debt Repaid	-25.15	-10.56	-452.46	-397.5	-579.96
Net Debt Issued (Repaid)	35.94	46.17	160.21	146	183.33
Issuance of Common Stock	-	-	24.53	-	-
Common Dividends Paid	-	-	-25	-	-
Net Cash Flow	-85.99	40.87	80.09	0.92	21.66
Cash Interest Paid	35.2	33.81	38.22	17.91	6.46
Cash Income Tax Paid	-	1.75	6.24	5.58	7.1
Levered Free Cash Flow	-1.97	28.77	7.18	35.13	-
Unlevered Free Cash Flow	22.07	54.16	35.12	47.7	-
Change in Working Capital	-29.33	-25.43	-17.44	-50.33	-90.64

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.