| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₪ 581.02M | ₪ 702.22M | ₪ 583.18M | ₪ 534.14M | ₪ 668.90M |
| Gross Profit | ₪ 482.02M | ₪ 566.63M | ₪ 460.02M | ₪ 534.14M | ₪ 668.90M |
| Operating Income | ₪ 444.39M | ₪ 747.68M | ₪ 738.66M | ₪ 918.75M | ₪ 1.11B |
| EBITDA | ₪ 694.41M | ₪ 786.04M | ₪ 762.40M | ₪ 937.07M | ₪ 1.13B |
| Net Income | ₪ 386.61M | ₪ 533.84M | ₪ 466.18M | ₪ 574.99M | ₪ 795.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₪ 666.06M | ₪ 711.30M | ₪ 627.61M | ₪ 717.66M | ₪ 912.90M |
| Total Assets | ₪ 10.56B | ₪ 10.01B | ₪ 9.55B | ₪ 9.24B | ₪ 8.90B |
| Total Debt | ₪ 4.16B | ₪ 3.92B | ₪ 3.61B | ₪ 3.59B | ₪ 3.68B |
| Net Debt | ₪ 3.50B | ₪ 3.25B | ₪ 2.98B | ₪ 2.88B | ₪ 2.79B |
| Total Liabilities | ₪ 5.45B | ₪ 5.09B | ₪ 4.79B | ₪ 4.70B | ₪ 4.72B |
| Stockholders' Equity | ₪ 4.72B | ₪ 4.56B | ₪ 4.43B | ₪ 4.24B | ₪ 3.91B |
| Cash Flow | |||||
| Free Cash Flow | ₪ 59.88M | ₪ 473.93M | ₪ 411.93M | ₪ 165.94M | ₪ -34.39M |
| Operating Cash Flow | ₪ 340.22M | ₪ 473.93M | ₪ 411.93M | ₪ 165.94M | ₪ -34.39M |
| Investing Cash Flow | ₪ -249.00M | ₪ -230.43M | ₪ -167.89M | ₪ -97.83M | ₪ 28.05M |
| Financing Cash Flow | ₪ -100.86M | ₪ -193.65M | ₪ -328.88M | ₪ -476.18M | ₪ -17.88M |