Meitav Investment House Ltd (TLV:MTAV)
Israel
· Delayed Price · Currency is ILS · Price in ILA 6,128.00
-311.00 (-4.83%)
Jun 5, 2025, 5:24 PM IDT
Meitav Investment House 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 | 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 | 296 | 256 | 130 | 74 | -414 | 162 | Upgrade
|
| Depreciation & Amortization | 45 | 45 | 50 | 84 | 85 | 84 | Upgrade
|
| Other Amortization | 99 | 94 | 67 | 19 | 9 | 9 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 14 | Upgrade
|
| Loss (Gain) From Sale of Investments | -36 | -45 | -44 | -24 | -40 | -134 | Upgrade
|
| Loss (Gain) on Equity Investments | 21 | 27 | 21 | 24 | 7 | 3 | Upgrade
|
| Stock-Based Compensation | 11 | 13 | 14 | 13 | 7 | 8 | Upgrade
|
| Other Operating Activities | 25 | 15 | 8 | 32 | 33 | 21 | Upgrade
|
| Change in Accounts Receivable | -896 | -899 | 53 | -451 | -467 | -214 | Upgrade
|
| Change in Accounts Payable | 22 | -75 | -86 | -11 | 446 | 231 | Upgrade
|
| Change in Other Net Operating Assets | 584 | 594 | 161 | 185 | 496 | -188 | Upgrade
|
| Operating Cash Flow | 171 | 25 | 374 | -55 | 162 | -4 | Upgrade
|
| Operating Cash Flow Growth | -41.84% | -93.32% | - | - | - | - | Upgrade
|
| Capital Expenditures | -13 | -12 | -10 | -5 | -8 | -8 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -3 | - | Upgrade
|
| Divestitures | 1 | 1 | -15 | 32 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -57 | -59 | -46 | -48 | -81 | -29 | Upgrade
|
| Investment in Securities | 7 | 13 | 14 | 43 | -16 | 40 | Upgrade
|
| Other Investing Activities | 365 | 375 | -8 | -364 | -10 | -16 | Upgrade
|
| Investing Cash Flow | 309 | 324 | -58 | -336 | -121 | -14 | Upgrade
|
| Short-Term Debt Issued | - | - | 33 | - | 3 | 16 | Upgrade
|
| Long-Term Debt Issued | - | 185 | 151 | 927 | 384 | 222 | Upgrade
|
| Total Debt Issued | 113 | 185 | 184 | 927 | 387 | 238 | Upgrade
|
| Short-Term Debt Repaid | - | -240 | - | -1 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -308 | -452 | -433 | -319 | -286 | Upgrade
|
| Total Debt Repaid | -529 | -548 | -452 | -434 | -319 | -286 | Upgrade
|
| Net Debt Issued (Repaid) | -416 | -363 | -268 | 493 | 68 | -48 | Upgrade
|
| Issuance of Common Stock | - | - | 141 | - | - | 5 | Upgrade
|
| Repurchase of Common Stock | -4 | - | - | - | - | -21 | Upgrade
|
| Common Dividends Paid | -119 | -119 | -20 | - | -55 | -20 | Upgrade
|
| Other Financing Activities | -15 | 19 | -146 | -119 | -27 | 117 | Upgrade
|
| Financing Cash Flow | -554 | -463 | -293 | 374 | -14 | 33 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | -73 | -114 | 23 | -17 | 27 | 15 | Upgrade
|
| Free Cash Flow | 158 | 13 | 364 | -60 | 154 | -12 | Upgrade
|
| Free Cash Flow Growth | -44.17% | -96.43% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 9.24% | 0.80% | 27.72% | -5.03% | 13.85% | -1.21% | Upgrade
|
| Free Cash Flow Per Share | 2.01 | 0.17 | 4.64 | -0.89 | 2.34 | -0.18 | Upgrade
|
| Cash Interest Paid | 95 | 108 | 110 | 62 | 43 | 42 | Upgrade
|
| Cash Income Tax Paid | 108 | 119 | 89 | 74 | 62 | 34 | Upgrade
|
| Levered Free Cash Flow | 8.38 | 298.78 | 170.3 | -131.88 | 193.25 | 269.13 | Upgrade
|
| Unlevered Free Cash Flow | 129.63 | 415.65 | 267.8 | -59.38 | 238.88 | 301 | Upgrade
|
| Change in Net Working Capital | 381 | 51.6 | 62.2 | 333 | -15 | -47 | Upgrade
|
Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.