Hilan Ltd. (TLV:HLAN)
Israel
· Delayed Price · Currency is ILS · Price in ILA 23,550
+920 (4.07%)
Apr 2, 2025, 1:44 PM IDT
Hilan Cash Flow Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 |
| Net Income | 246.52 | 216.16 | 173.51 | 151.2 | 130.42 | Upgrade
|
| Depreciation & Amortization | 114.06 | 99.8 | 93.57 | 71.92 | 78.73 | Upgrade
|
| Other Amortization | - | 6.62 | 6.97 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.5 | -1.07 | -0.18 | -0.13 | -0.17 | Upgrade
|
| Loss (Gain) on Equity Investments | 1.83 | 0.33 | 1.47 | - | - | Upgrade
|
| Stock-Based Compensation | 6.37 | 1.65 | 3.51 | 5.42 | 4.49 | Upgrade
|
| Other Operating Activities | 18.92 | 10.45 | 3.83 | 1.06 | 4.97 | Upgrade
|
| Change in Accounts Receivable | 9.22 | -62.76 | -141.1 | -17.97 | 38.58 | Upgrade
|
| Change in Inventory | 2.23 | -3.46 | -0.76 | - | 0.94 | Upgrade
|
| Change in Accounts Payable | -30.06 | 40.7 | 66.81 | 10.09 | -9.18 | Upgrade
|
| Change in Unearned Revenue | -8.59 | 22.49 | 5.66 | 5.48 | -3.16 | Upgrade
|
| Change in Other Net Operating Assets | 62.87 | 24.59 | 31.76 | 41.27 | 35.68 | Upgrade
|
| Operating Cash Flow | 422.87 | 355.51 | 245.07 | 268.34 | 281.3 | Upgrade
|
| Operating Cash Flow Growth | 18.95% | 45.07% | -8.67% | -4.61% | 71.88% | Upgrade
|
| Capital Expenditures | -55.64 | -55.86 | -14.05 | -10.76 | -5.64 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.99 | 1.24 | 0.5 | 0.03 | 0.01 | Upgrade
|
| Cash Acquisitions | -137.09 | -7.9 | -369.18 | - | -68.64 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.74 | -1.98 | -3.01 | -0.86 | -1.54 | Upgrade
|
| Investment in Securities | 7.34 | -1.11 | -0.48 | - | - | Upgrade
|
| Other Investing Activities | 1.74 | 3.09 | 2.16 | - | 0.17 | Upgrade
|
| Investing Cash Flow | -182.39 | -64.1 | -385.06 | -9.86 | -75.63 | Upgrade
|
| Short-Term Debt Issued | 2.33 | - | - | - | 28.14 | Upgrade
|
| Long-Term Debt Issued | - | - | 100 | - | 35 | Upgrade
|
| Total Debt Issued | 2.33 | - | 100 | - | 63.14 | Upgrade
|
| Short-Term Debt Repaid | - | -18.31 | -1.69 | -5 | -23.53 | Upgrade
|
| Long-Term Debt Repaid | -87.11 | -101.89 | -122.03 | -109.75 | -92.45 | Upgrade
|
| Total Debt Repaid | -87.11 | -120.2 | -123.73 | -114.75 | -115.98 | Upgrade
|
| Net Debt Issued (Repaid) | -84.78 | -120.2 | -23.73 | -114.75 | -52.84 | Upgrade
|
| Issuance of Common Stock | 0.02 | - | 68.5 | 0.02 | 0.02 | Upgrade
|
| Common Dividends Paid | -68.8 | -57.33 | -22.91 | -45.08 | -22.52 | Upgrade
|
| Other Financing Activities | -44.68 | - | - | -22.54 | -36.63 | Upgrade
|
| Financing Cash Flow | -198.24 | -177.53 | 21.86 | -182.35 | -111.97 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.14 | - | - | - | -0.88 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -0.23 | 6.74 | -0.44 | - | Upgrade
|
| Net Cash Flow | 42.37 | 113.66 | -111.38 | 75.69 | 92.82 | Upgrade
|
| Free Cash Flow | 367.22 | 299.65 | 231.02 | 257.59 | 275.66 | Upgrade
|
| Free Cash Flow Growth | 22.55% | 29.71% | -10.32% | -6.56% | 76.66% | Upgrade
|
| Free Cash Flow Margin | 12.94% | 11.58% | 10.35% | 15.04% | 16.93% | Upgrade
|
| Free Cash Flow Per Share | 15.64 | 13.06 | 10.12 | 11.41 | 12.22 | Upgrade
|
| Cash Interest Paid | - | 8.81 | 6.87 | 4.5 | 6.55 | Upgrade
|
| Cash Income Tax Paid | - | 61.66 | 55.44 | 47.01 | 42.49 | Upgrade
|
| Levered Free Cash Flow | 313 | 253.62 | 190.82 | 220 | 239.84 | Upgrade
|
| Unlevered Free Cash Flow | 335.21 | 259.9 | 196.2 | 223.23 | 244.35 | Upgrade
|
| Change in Net Working Capital | -71.33 | -29.19 | 40.83 | -29.24 | -52.93 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.