D

Delek Group Ltd
TASE:DLEKG

Watchlist Manager
Delek Group Ltd
TASE:DLEKG
Watchlist
Price: 46 950 ILS -1.63% Market Closed
Market Cap: 8.4B ILS
Have any thoughts about
Delek Group Ltd?
Write Note

Cash Flow Statement

Cash Flow Statement
Delek Group Ltd

Rotate your device to view
Cash Flow Statement
Currency: ILS
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
(160)
(349)
(1)
689
305
479
440
527
944
1 560
1 780
1 934
3 293
2 438
2 457
2 446
1 372
1 280
1 281
1 293
847
786
(2 401)
(3 045)
(2 890)
(1 810)
1 347
2 101
1 809
1 672
3 877
6 074
5 984
4 517
2 680
597
1 332
2 405
2 077
2 095
2 086
Depreciation & Amortization
2 013
1 751
1 556
1 041
948
903
892
953
941
1 173
1 131
1 405
1 129
1 060
1 192
1 002
1 230
1 332
1 433
1 419
1 549
2 386
6 549
6 726
6 855
5 004
909
500
402
797
909
1 705
1 989
2 911
3 031
3 259
3 379
4 235
4 204
3 745
3 879
Change in Deffered Taxes
444
314
385
277
88
198
(1)
1
129
1
335
382
185
136
15
(215)
(17)
21
132
321
(40)
(442)
(1 671)
(1 729)
(1 549)
(613)
571
756
1 413
896
1 232
1 542
2 038
3 803
3 794
2 994
1 825
(358)
(684)
(140)
(325)
Other Non-Cash Items
1 473
307
888
(3 349)
(2 735)
(3 110)
(3 408)
237
(550)
(812)
(1 710)
(1 861)
(3 077)
(2 667)
(2 807)
(2 398)
(1 278)
(1 271)
(778)
(1 401)
(1 055)
(1 018)
(589)
816
957
550
(21)
(848)
(1 060)
(85)
(1 945)
(4 204)
(4 412)
(4 946)
(2 922)
(557)
(125)
(170)
(293)
(445)
(867)
Cash Taxes Paid
638
504
439
382
178
210
182
167
164
192
289
402
525
897
818
591
642
351
(70)
107
(12)
(246)
132
277
180
310
309
177
206
139
181
95
201
339
662
678
792
715
0
477
237
Cash Interest Paid
1 471
1 113
875
778
778
923
963
821
924
819
832
931
942
1 002
1 100
1 046
1 068
1 016
1 008
1 062
1 077
1 381
1 532
1 575
1 786
1 673
1 488
1 467
1 200
1 442
1 694
1 475
1 288
1 225
977
1 162
1 419
1 109
0
1 227
1 185
Change in Working Capital
(1 804)
(260)
(762)
(294)
(417)
(196)
(92)
(89)
74
(460)
(414)
(336)
(708)
(306)
(353)
(374)
(185)
(1 012)
(556)
(393)
(356)
799
314
335
187
15
724
368
561
324
(465)
317
1 187
545
694
272
(476)
123
732
246
678
Cash from Operating Activities
1 966
N/A
1 763
-10%
2 066
+17%
(1 636)
N/A
(1 811)
-11%
(1 726)
+5%
(2 169)
-26%
1 629
N/A
1 538
-6%
1 462
-5%
1 122
-23%
1 524
+36%
822
-46%
661
-20%
504
-24%
461
-9%
1 122
+143%
350
-69%
1 512
+332%
1 239
-18%
945
-24%
2 511
+166%
2 202
-12%
3 103
+41%
3 560
+15%
3 146
-12%
3 530
+12%
2 877
-18%
3 125
+9%
3 604
+15%
3 608
+0%
5 434
+51%
6 786
+25%
6 830
+1%
7 277
+7%
6 565
-10%
5 935
-10%
6 235
+5%
6 036
-3%
5 501
-9%
5 451
-1%
Investing Cash Flow
Capital Expenditures
(849)
(854)
(670)
(641)
(599)
(642)
(823)
(784)
(823)
(641)
(472)
(455)
(416)
(419)
(386)
(456)
(449)
(399)
(417)
(354)
(397)
(330)
(237)
(180)
(69)
(53)
0
0
0
(3)
(5)
(8)
(7)
(5)
(4)
0
0
(2)
(6)
(8)
(16)
Other Items
313
(637)
(776)
(1 471)
(1 434)
(916)
(1 251)
(813)
(764)
1 845
1 572
(732)
2 071
(678)
(349)
1 274
(1 234)
(1 897)
(2 464)
(3 252)
(4 001)
(7 349)
(7 279)
(5 811)
(4 041)
621
972
308
(1 295)
2 720
2 581
(1 158)
(1 119)
(5 864)
(6 186)
(1 093)
(1 830)
(1 942)
(1 406)
(2 709)
(2 630)
Cash from Investing Activities
(536)
N/A
(1 491)
-178%
(1 446)
+3%
(2 112)
-46%
(2 033)
+4%
(1 558)
+23%
(2 074)
-33%
(1 597)
+23%
(1 587)
+1%
1 204
N/A
1 100
-9%
(1 187)
N/A
1 655
N/A
(1 097)
N/A
(735)
+33%
818
N/A
(1 683)
N/A
(2 296)
-36%
(2 881)
-25%
(3 606)
-25%
(4 398)
-22%
(7 679)
-75%
(7 516)
+2%
(5 991)
+20%
(4 110)
+31%
568
N/A
936
+65%
292
-69%
(1 298)
N/A
2 717
N/A
2 576
-5%
(1 166)
N/A
(1 126)
+3%
(5 869)
-421%
(6 190)
-5%
(1 093)
+82%
(1 831)
-68%
(1 944)
-6%
(1 411)
+27%
(2 717)
-93%
(2 646)
+3%
Financing Cash Flow
Net Issuance of Common Stock
95
(60)
(132)
(132)
(176)
(145)
(123)
(139)
(95)
(65)
(16)
0
208
(22)
(22)
(26)
(241)
(39)
(46)
(42)
(125)
(111)
(164)
(29)
233
387
464
360
238
174
157
127
94
1 034
1 059
1 044
1 027
114
36
49
31
Net Issuance of Debt
1 656
898
886
(266)
(1 796)
276
(194)
60
816
(189)
1 290
1 724
487
1 264
947
868
1 224
2 883
1 723
2 686
3 933
6 094
5 556
2 668
269
(4 854)
(4 713)
(2 925)
(807)
(5 286)
(5 541)
(3 625)
(5 669)
(506)
(954)
(4 866)
(3 408)
(3 348)
(2 418)
(608)
(30)
Cash Paid for Dividends
(380)
(530)
(460)
(595)
(562)
(489)
(489)
(365)
(323)
(436)
(436)
(643)
(815)
(738)
(738)
(473)
(338)
(467)
(467)
(608)
(496)
(254)
(254)
0
0
0
0
0
0
0
0
0
0
0
(450)
(650)
(850)
(1 100)
0
(920)
(940)
Other
(464)
(410)
(442)
(474)
(429)
(601)
(579)
(742)
(472)
(275)
(692)
(799)
(1 447)
(1 319)
(887)
(667)
138
(361)
(443)
(508)
(882)
(498)
(605)
(461)
(160)
(327)
(193)
(220)
(211)
(416)
(722)
(738)
(1 115)
(555)
(334)
(434)
(151)
(557)
(483)
(593)
(719)
Cash from Financing Activities
907
N/A
(102)
N/A
(148)
-45%
(1 467)
-891%
(2 963)
-102%
(959)
+68%
(1 385)
-44%
(1 186)
+14%
(74)
+94%
(965)
-1 204%
146
N/A
282
+93%
(1 567)
N/A
(815)
+48%
(700)
+14%
(298)
+57%
783
N/A
2 016
+157%
767
-62%
1 528
+99%
2 430
+59%
5 231
+115%
4 533
-13%
2 178
-52%
342
-84%
(4 794)
N/A
(4 442)
+7%
(2 785)
+37%
(780)
+72%
(5 528)
-609%
(6 106)
-10%
(4 236)
+31%
(6 690)
-58%
(27)
+100%
(679)
-2 415%
(4 906)
-623%
(3 382)
+31%
(4 891)
-45%
(3 515)
+28%
(2 072)
+41%
(1 658)
+20%
Change in Cash
Effect of Foreign Exchange Rates
29
80
87
95
46
45
47
83
47
20
(76)
(108)
(77)
(122)
(32)
17
(7)
59
34
(5)
(13)
(32)
(6)
(5)
8
(35)
(30)
(41)
(44)
(48)
(44)
33
42
78
70
62
86
38
40
27
(5)
Net Change in Cash
2 366
N/A
250
-89%
559
+124%
(5 120)
N/A
(6 761)
-32%
(4 198)
+38%
(5 581)
-33%
(1 071)
+81%
(76)
+93%
1 721
N/A
2 292
+33%
511
-78%
833
+63%
(1 373)
N/A
(963)
+30%
998
N/A
215
-78%
129
-40%
(568)
N/A
(844)
-49%
(1 036)
-23%
31
N/A
(787)
N/A
(715)
+9%
(200)
+72%
(1 115)
-458%
(6)
+99%
343
N/A
1 003
+192%
745
-26%
34
-95%
65
+91%
(988)
N/A
1 012
N/A
478
-53%
628
+31%
808
+29%
(562)
N/A
1 150
N/A
739
-36%
1 142
+55%
Free Cash Flow
Free Cash Flow
1 117
N/A
909
-19%
1 396
+54%
(2 277)
N/A
(2 410)
-6%
(2 368)
+2%
(2 992)
-26%
845
N/A
715
-15%
821
+15%
650
-21%
1 069
+64%
406
-62%
242
-40%
118
-51%
5
-96%
673
+13 360%
(49)
N/A
1 095
N/A
885
-19%
548
-38%
2 181
+298%
1 965
-10%
2 923
+49%
3 491
+19%
3 093
-11%
3 530
+14%
2 877
-18%
3 125
+9%
3 601
+15%
3 603
+0%
5 426
+51%
6 779
+25%
6 825
+1%
7 273
+7%
6 565
-10%
5 935
-10%
6 233
+5%
6 030
-3%
5 493
-9%
5 435
-1%