Retailors Ltd (TLV: RTLS)
Israel flag Israel · Delayed Price · Currency is ILS · Price in ILA
7,550.00
-7.00 (-0.09%)
Dec 19, 2024, 5:24 PM IDT

Retailors Cash Flow Statement

Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018
Net Income
106.43130.23102.3172.86-28.9738.26
Upgrade
Depreciation & Amortization
271.65207.95145.62117.0172.8266.85
Upgrade
Other Amortization
4.634.632.82---
Upgrade
Loss (Gain) From Sale of Assets
0.12---0.01--
Upgrade
Loss (Gain) From Sale of Investments
-7.17-13.8623.89-2.79--
Upgrade
Loss (Gain) on Equity Investments
--4.563.220.82-
Upgrade
Stock-Based Compensation
5.696.415.190.53--
Upgrade
Other Operating Activities
0.69.23-14.5834.8276.13-0.24
Upgrade
Change in Accounts Receivable
7.32-5.95-10.61-18.07-9.33-16.23
Upgrade
Change in Inventory
-5.72-4.18-102.5-68.46-46.19-30.76
Upgrade
Change in Accounts Payable
52.31-16.7952.18109.729.8736.34
Upgrade
Change in Other Net Operating Assets
3.250.5434.2229.6615.06-1.01
Upgrade
Operating Cash Flow
439.1318.21243.08278.4890.2193.22
Upgrade
Operating Cash Flow Growth
34.85%30.91%-12.71%208.70%-3.23%88.34%
Upgrade
Capital Expenditures
-168.86-143.32-90.17-49.64-61.13-13.53
Upgrade
Sale of Property, Plant & Equipment
---0.87--
Upgrade
Cash Acquisitions
-167.13----31.75-
Upgrade
Investment in Securities
93.547.5-73.27-301.61-1.24-
Upgrade
Other Investing Activities
27.6333.14-54.94-8.03-11.02-
Upgrade
Investing Cash Flow
-214.86-62.68-218.37-358.4-105.13-13.53
Upgrade
Short-Term Debt Issued
----80.14-
Upgrade
Long-Term Debt Issued
-1502.642.9531.24-
Upgrade
Total Debt Issued
1501502.642.95111.38-
Upgrade
Short-Term Debt Repaid
----80.15--0
Upgrade
Long-Term Debt Repaid
--150.35-113.5-139.2-70.94-64.33
Upgrade
Total Debt Repaid
-203.56-150.35-113.5-219.35-70.94-64.33
Upgrade
Net Debt Issued (Repaid)
-53.56-0.35-110.86-216.440.44-64.33
Upgrade
Issuance of Common Stock
0.02--669.6354-
Upgrade
Common Dividends Paid
-102.77-174.41-36.43--50-
Upgrade
Other Financing Activities
---31.484.93.92-
Upgrade
Financing Cash Flow
-156.31-174.76-178.77458.1348.36-64.33
Upgrade
Foreign Exchange Rate Adjustments
0.569.148.08-8.84-0.210.71
Upgrade
Net Cash Flow
68.4989.91-145.99369.3733.2216.07
Upgrade
Free Cash Flow
270.24174.89152.91228.8429.0879.69
Upgrade
Free Cash Flow Growth
37.38%14.37%-33.18%687.06%-63.52%379.41%
Upgrade
Free Cash Flow Margin
12.13%9.04%10.01%20.37%4.56%13.01%
Upgrade
Free Cash Flow Per Share
5.563.613.165.390.902.67
Upgrade
Cash Interest Paid
66.2741.7424.0816.512.715.57
Upgrade
Cash Income Tax Paid
39.2235.2154.3122.0814.8112.38
Upgrade
Levered Free Cash Flow
235.83161.29122.6790.52122.04-
Upgrade
Unlevered Free Cash Flow
279.17189.45138.47101.58130.59-
Upgrade
Change in Net Working Capital
-50.780.2442.0460.44-71.57-
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.