Isras Investment Company Cash Flow Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
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	2016 - 2020
Net Income	438.27	533.84	466.18	574.99	795.54	293.11	Upgrade
Depreciation & Amortization	1.09	0.99	0.58	0.56	0.88	0.84	Upgrade
Gain (Loss) on Sale of Assets	-0.03	-0.03	-0.13	-	-	0.05	Upgrade
Asset Writedown	-223.58	-223.58	-317.46	-513.66	-690.07	-95.53	Upgrade
Change in Accounts Receivable	-2.74	3.25	47.3	71.7	64.73	-3.38	Upgrade
Change in Accounts Payable	6.22	6.94	4.66	9.24	-7.94	-7.29	Upgrade
Change in Other Net Operating Assets	-13.78	-11.38	-5.07	17.07	-84.88	55.96	Upgrade
Other Operating Activities	194.32	118.25	176.91	244.06	164.56	34.11	Upgrade
Operating Cash Flow	402.96	473.93	411.93	392.75	372.57	313.68	Upgrade
Operating Cash Flow Growth	-14.45%	15.05%	4.88%	5.42%	18.77%	49.63%	Upgrade
Acquisition of Real Estate Assets	-222.07	-211.59	-190.39	-277.33	-361.75	-259.4	Upgrade
Sale of Real Estate Assets	0.08	0.08	20.94	191.72	9.68	0.07	Upgrade
Net Sale / Acq. of Real Estate Assets	-221.99	-211.51	-169.45	-85.61	-352.06	-259.33	Upgrade
Investment in Marketable & Equity Securities	12.55	-19.03	-	-	-	0.06	Upgrade
Other Investing Activities	0.11	0.11	1.56	-20.19	30.53	-40.22	Upgrade
Investing Cash Flow	-209.33	-230.43	-167.89	-105.8	-321.53	-299.49	Upgrade
Short-Term Debt Issued	-	-	-	0.35	-	0.07	Upgrade
Long-Term Debt Issued	-	595.31	370.78	280.58	496.88	808.2	Upgrade
Total Debt Issued	293.84	595.31	370.78	280.93	496.88	808.26	Upgrade
Short-Term Debt Repaid	-	-0.29	-0.16	-	-0.09	-	Upgrade
Long-Term Debt Repaid	-	-383.74	-428.47	-513.93	-426.47	-312.53	Upgrade
Total Debt Repaid	-407.07	-384.03	-428.63	-513.93	-426.56	-312.53	Upgrade
Net Debt Issued (Repaid)	-113.23	211.28	-57.85	-233.01	70.33	495.74	Upgrade
Issuance of Common Stock	-	-	-	-	-	122.4	Upgrade
Repurchase of Common Stock	-170.68	-176.08	-112.2	-	-	-99.02	Upgrade
Common Dividends Paid	-228.84	-228.84	-158.83	-243.17	-210.75	-128.18	Upgrade
Other Financing Activities	-	-	-	-	-	-46.8	Upgrade
Net Cash Flow	-319.12	49.85	-84.84	-189.24	-89.39	358.33	Upgrade
Cash Interest Paid	81.34	82.97	82.99	91.77	92.67	98.69	Upgrade
Cash Income Tax Paid	15.34	29.2	32.51	45.92	60.12	54.45	Upgrade
Levered Free Cash Flow	213.61	274.49	249.86	264.78	169.47	165.14	Upgrade
Unlevered Free Cash Flow	328.17	387.48	346.92	405.91	249.91	215	Upgrade
Change in Working Capital	-7.1	44.48	85.85	86.81	101.65	81.1	Upgrade

Updated Nov 17, 2024. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.