Zanlakol Ltd (TLV: ZNKL)
Israel
· Delayed Price · Currency is ILS · Price in ILA4,180.00
-42.00 (-0.99%)
Dec 19, 2024, 5:24 PM IDT
Zanlakol Cash Flow Statement
Financials in millions ILS. Fiscal year is January - December.
Millions ILS. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 49.14 | 67.65 | 27.02 | 19.75 | 20.28 | 20.53 | Upgrade
|
| Depreciation & Amortization | 18.92 | 16.68 | 15.03 | 15.16 | 13.77 | 12.13 | Upgrade
|
| Loss (Gain) From Sale of Assets | 1.03 | -38.94 | 0.02 | -0 | - | 0.05 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.14 | 0.26 | -0.48 | 0.13 | -0.03 | 0.08 | Upgrade
|
| Stock-Based Compensation | 0.15 | 0.26 | 0.53 | 0.67 | 0.26 | 0.11 | Upgrade
|
| Other Operating Activities | 2.63 | 6.32 | 0.28 | -0.47 | 2.39 | 0.64 | Upgrade
|
| Change in Accounts Receivable | 15.37 | -45.49 | -6.52 | 4.87 | 6.07 | -22.75 | Upgrade
|
| Change in Inventory | 0.48 | 13.32 | 7.24 | -20.5 | -20.66 | 23.54 | Upgrade
|
| Change in Accounts Payable | 17.96 | 40.77 | -18.87 | 6.1 | 13.51 | -6.35 | Upgrade
|
| Change in Other Net Operating Assets | -27.73 | 0.84 | 2.95 | 1.03 | -0.39 | 0.77 | Upgrade
|
| Operating Cash Flow | 77.81 | 61.65 | 27.2 | 26.75 | 35.21 | 28.74 | Upgrade
|
| Operating Cash Flow Growth | 70.37% | 126.63% | 1.69% | -24.03% | 22.54% | 1.03% | Upgrade
|
| Capital Expenditures | -36.39 | -27.76 | -9.85 | -14 | -25.47 | -11.33 | Upgrade
|
| Sale of Property, Plant & Equipment | 28.54 | 151.16 | 0.01 | 0.43 | 0.12 | 0.33 | Upgrade
|
| Cash Acquisitions | - | -36.5 | - | - | - | - | Upgrade
|
| Other Investing Activities | -32.45 | -32.45 | - | - | -1.75 | - | Upgrade
|
| Investing Cash Flow | -40.29 | 54.46 | -9.84 | -13.58 | -27.1 | -11 | Upgrade
|
| Short-Term Debt Issued | - | - | 36.21 | - | - | 6.43 | Upgrade
|
| Long-Term Debt Issued | - | 33 | - | 40 | 20 | - | Upgrade
|
| Total Debt Issued | 0.01 | 33 | 36.21 | 40 | 20 | 6.43 | Upgrade
|
| Short-Term Debt Repaid | - | -50.7 | - | -4.5 | -5.95 | - | Upgrade
|
| Long-Term Debt Repaid | - | -50.33 | -20.88 | -11.28 | -10.34 | -12.54 | Upgrade
|
| Total Debt Repaid | -18.89 | -101.03 | -20.88 | -15.78 | -16.29 | -12.54 | Upgrade
|
| Net Debt Issued (Repaid) | -18.89 | -68.03 | 15.34 | 24.22 | 3.71 | -6.11 | Upgrade
|
| Issuance of Common Stock | 0.13 | - | - | 0.02 | 0.21 | 0.62 | Upgrade
|
| Repurchase of Common Stock | -5.57 | - | -3.04 | -6.96 | - | - | Upgrade
|
| Common Dividends Paid | -32 | -16 | -30 | -30 | -12.3 | -12 | Upgrade
|
| Financing Cash Flow | -56.34 | -84.03 | -17.7 | -12.72 | -8.38 | -17.49 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.03 | 0.01 | 0 | -0.01 | 0 | 0 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | - | - | - | - | Upgrade
|
| Net Cash Flow | -18.79 | 32.08 | -0.34 | 0.44 | -0.27 | 0.26 | Upgrade
|
| Free Cash Flow | 41.43 | 33.9 | 17.35 | 12.75 | 9.74 | 17.41 | Upgrade
|
| Free Cash Flow Growth | 51.61% | 95.37% | 36.10% | 30.86% | -44.06% | 12.12% | Upgrade
|
| Free Cash Flow Margin | 8.49% | 8.50% | 6.78% | 5.56% | 4.48% | 7.80% | Upgrade
|
| Free Cash Flow Per Share | 2.90 | 2.38 | 1.22 | 0.87 | 0.67 | 1.20 | Upgrade
|
| Cash Interest Paid | 11.46 | 8.24 | 3.27 | 1.77 | 1.24 | 1.59 | Upgrade
|
| Cash Income Tax Paid | 8.57 | 12.33 | 8.02 | 6.78 | 3.87 | 5.37 | Upgrade
|
| Levered Free Cash Flow | -10.53 | 27.07 | 14.12 | 9.57 | 7.5 | 12.95 | Upgrade
|
| Unlevered Free Cash Flow | -2.1 | 33.03 | 16.63 | 11.36 | 8.92 | 14.49 | Upgrade
|
| Change in Net Working Capital | 10.32 | -5.87 | 14.75 | 10.07 | -0.89 | 6.01 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.