Mivtach Shamir Holdings Cash Flow Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	19.76	88.39	95.88	169.13	97.96
Depreciation & Amortization	0.4	0.37	0.37	0.31	0.41
Asset Writedown & Restructuring Costs	-7.12	-9.67	8.66	-6.63	-3.36
Loss (Gain) From Sale of Investments	69.09	26.21	-2.91	-84.51	-59.63
Loss (Gain) on Equity Investments	-30.11	-53.51	-42.44	-38.45	-26.13
Stock-Based Compensation	6.36	8.64	2.76	4.58	6.4
Other Operating Activities	-332.14	-298.86	-229.42	-137.89	0.51
Change in Accounts Receivable	-2.66	6.66	1.5	-	149.73
Change in Accounts Payable	8.36	29.84	9.66	-2.07	0.44
Change in Other Net Operating Assets	-19.4	-213.62	-269.97	-736.38	-297.95
Operating Cash Flow	-288.2	-421.95	-435.93	-838.48	-127.95
Capital Expenditures	-441.16	-8.86	-0.09	-1.12	-1.24
Sale of Property, Plant & Equipment	0.02	-	-	-	-
Sale (Purchase) of Real Estate	-46.43	-18.87	-11.13	-10.47	-7.52
Investment in Securities	66.4	7.77	-28.94	-60.71	-19.26
Investing Cash Flow	-411.61	71.06	-23.85	-173.25	-44.29
Short-Term Debt Issued	89.56	-	93.65	174.62	-
Long-Term Debt Issued	1,629	734.69	673.16	840.26	657.46
Total Debt Issued	1,719	734.69	766.81	1,015	657.46
Short-Term Debt Repaid	-	-43.72	-	-	-85.48
Long-Term Debt Repaid	-1,051	-297.57	-262.01	-100	-370.2
Total Debt Repaid	-1,051	-341.29	-262.01	-100	-455.68
Net Debt Issued (Repaid)	667.3	393.4	504.8	914.89	201.78
Issuance of Common Stock	86.64	-	-	-	-
Repurchase of Common Stock	-	-21.19	-	-	-
Common Dividends Paid	-100.46	-38.03	-	-28.65	-38.2
Other Financing Activities	4.77	284.3	-14.21	-24.06	-12.88
Financing Cash Flow	658.25	618.48	490.59	862.18	150.71
Foreign Exchange Rate Adjustments	-2.73	-1.09	0.75	2.24	-2.77
Net Cash Flow	-44.29	266.51	31.56	-147.3	-24.3
Free Cash Flow	-729.36	-430.81	-436.02	-839.59	-129.2
Free Cash Flow Margin	-132.03%	-93.75%	-117.51%	-276.16%	-64.48%
Free Cash Flow Per Share	-74.70	-45.24	-45.67	-87.93	-13.53
Cash Interest Paid	228.53	179.91	126.05	35.6	18.39
Cash Income Tax Paid	63.18	33.15	28.36	32.56	22.78
Levered Free Cash Flow	-335.13	-257.83	-469.92	-143.71	151.38
Unlevered Free Cash Flow	-190.78	-136.11	-372.88	-111.09	168.1
Change in Working Capital	-13.71	-177.13	-258.82	-738.45	-147.78

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