Israel Corporation Ltd (TLV:ILCO)
Israel
· Delayed Price · Currency is ILS · Price in ILA 115,100
-4,360 (-3.65%)
Jun 5, 2025, 5:24 PM IDT
Israel Corporation Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 163 | 190 | 273 | 953 | 88 | -173 | Upgrade
|
| Depreciation & Amortization | 587 | 583 | 528 | 503 | 494 | 494 | Upgrade
|
| Other Amortization | 17 | 17 | 12 | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 14 | 14 | - | 36 | 256 | 90 | Upgrade
|
| Loss (Gain) on Equity Investments | -1 | -1 | -1 | -65 | -78 | 91 | Upgrade
|
| Other Operating Activities | 419 | 414 | 578 | 1,507 | 650 | 305 | Upgrade
|
| Change in Accounts Receivable | -35 | 26 | 252 | -215 | -426 | -89 | Upgrade
|
| Change in Inventory | -30 | -7 | 465 | -527 | -267 | 54 | Upgrade
|
| Change in Accounts Payable | 109 | 104 | -101 | -42 | 274 | 84 | Upgrade
|
| Change in Other Net Operating Assets | 60 | 83 | -184 | 60 | 117 | 61 | Upgrade
|
| Operating Cash Flow | 1,303 | 1,423 | 1,822 | 2,210 | 1,108 | 917 | Upgrade
|
| Operating Cash Flow Growth | -21.74% | -21.90% | -17.56% | 99.46% | 20.83% | -14.06% | Upgrade
|
| Capital Expenditures | -758 | -713 | -780 | -747 | -611 | -627 | Upgrade
|
| Cash Acquisitions | -55 | -74 | - | -18 | -365 | -27 | Upgrade
|
| Divestitures | 6 | 19 | 6 | 33 | 39 | 26 | Upgrade
|
| Investment in Securities | -7 | 317 | -256 | 6 | 60 | 215 | Upgrade
|
| Other Investing Activities | 93 | 108 | -66 | -22 | 47 | 15 | Upgrade
|
| Investing Cash Flow | -721 | -343 | -1,096 | -748 | -830 | -398 | Upgrade
|
| Long-Term Debt Issued | - | 889 | 633 | 1,095 | 1,459 | 1,451 | Upgrade
|
| Total Debt Issued | 1,144 | 889 | 633 | 1,095 | 1,459 | 1,451 | Upgrade
|
| Short-Term Debt Repaid | - | -1 | -25 | -21 | -58 | -52 | Upgrade
|
| Long-Term Debt Repaid | - | -1,446 | -1,067 | -1,585 | -1,493 | -1,356 | Upgrade
|
| Total Debt Repaid | -1,458 | -1,447 | -1,092 | -1,606 | -1,551 | -1,408 | Upgrade
|
| Net Debt Issued (Repaid) | -314 | -558 | -459 | -511 | -92 | 43 | Upgrade
|
| Repurchase of Common Stock | - | -20 | -13 | - | - | - | Upgrade
|
| Common Dividends Paid | -37 | -37 | - | -78 | - | - | Upgrade
|
| Other Financing Activities | -356 | -364 | -459 | -573 | -311 | -235 | Upgrade
|
| Financing Cash Flow | -707 | -979 | -931 | -1,162 | -403 | -192 | Upgrade
|
| Foreign Exchange Rate Adjustments | -8 | -20 | -20 | -46 | 15 | 17 | Upgrade
|
| Net Cash Flow | -133 | 81 | -225 | 254 | -110 | 344 | Upgrade
|
| Free Cash Flow | 545 | 710 | 1,042 | 1,463 | 497 | 290 | Upgrade
|
| Free Cash Flow Growth | -39.71% | -31.86% | -28.78% | 194.37% | 71.38% | -40.94% | Upgrade
|
| Free Cash Flow Margin | 7.93% | 10.38% | 13.83% | 14.61% | 7.15% | 5.75% | Upgrade
|
| Free Cash Flow Per Share | 72.70 | 94.55 | 136.60 | 191.79 | 65.15 | 38.03 | Upgrade
|
| Cash Interest Paid | 150 | 156 | 171 | 163 | 176 | 182 | Upgrade
|
| Cash Income Tax Paid | 128 | 98 | 254 | 1,111 | 193 | 31 | Upgrade
|
| Levered Free Cash Flow | 425.88 | 704.25 | 633.63 | 1,183 | 157.63 | 64.38 | Upgrade
|
| Unlevered Free Cash Flow | 542.13 | 818 | 760.5 | 1,303 | 267 | 165 | Upgrade
|
| Change in Net Working Capital | -228 | -451 | -278 | 653 | 346 | -98 | Upgrade
|
Updated Aug 15, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.