TLV:MPP 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	70.51	49.57	39.3	7.7	-1.15
Depreciation & Amortization	6	3.15	2.94	3.23	0.65
Other Amortization	-	3.71	1.84	-	-
Loss (Gain) From Sale of Investments	-1.23	-4.52	-3.65	0.09	-
Stock-Based Compensation	1.34	0.25	0.29	0.5	0.45
Other Operating Activities	2.17	-1.67	4.85	5.04	0.47
Change in Accounts Receivable	-7.85	-15.18	-9.15	-13.33	-13.67
Change in Accounts Payable	68.95	25.35	-44.98	35.37	40.67
Change in Other Net Operating Assets	-112.02	-34.79	-39.57	-110.59	-73.02
Operating Cash Flow	27.86	25.88	-48.13	-72	-45.59
Operating Cash Flow Growth	7.67%	-	-	-	-
Capital Expenditures	-0.11	-0.35	-0.73	-2	-3.91
Sale (Purchase) of Intangibles	-0.07	-1.63	-5.4	-4.61	-1.24
Investment in Securities	-134.84	38.39	-49.84	-79.2	-
Other Investing Activities	-	-	-	-0.02	-0.37
Investing Cash Flow	-134.84	36.61	-56.48	-85.46	-5.52
Short-Term Debt Issued	-	-	-	-	69.6
Long-Term Debt Issued	247.61	-	-	135	60
Total Debt Issued	247.61	-	-	135	129.6
Short-Term Debt Repaid	-	-	-	-	-44.34
Long-Term Debt Repaid	-71.21	-16.29	-0.98	-0.89	-0.3
Total Debt Repaid	-71.21	-16.29	-0.98	-0.89	-44.64
Net Debt Issued (Repaid)	176.4	-16.29	-0.98	134.11	84.96
Issuance of Common Stock	-	-	-	96.61	36.84
Common Dividends Paid	-57	-63	-	-	-
Other Financing Activities	-0.93	-	-	-	-
Financing Cash Flow	118.47	-79.29	-0.98	230.72	121.81
Net Cash Flow	11.49	-16.81	-105.59	73.26	70.69
Free Cash Flow	27.75	25.53	-48.86	-74	-49.5
Free Cash Flow Growth	8.72%	-	-	-	-
Free Cash Flow Margin	4.23%	4.85%	-10.97%	-26.81%	-36.54%
Free Cash Flow Per Share	0.21	0.20	-0.39	-0.58	-0.52
Cash Interest Paid	-	8.45	8.45	1.19	1.8
Cash Income Tax Paid	-	26.49	14.97	0.67	-0.58
Levered Free Cash Flow	-17.85	65.28	-20.65	32.35	23.83
Unlevered Free Cash Flow	-12.42	70.39	-15.43	33.93	24.9
Change in Working Capital	-50.92	-24.62	-93.71	-88.56	-46.01

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