Azrieli Group Ltd
TASE:AZRG

Watchlist Manager
Azrieli Group Ltd Logo
Azrieli Group Ltd
TASE:AZRG
Watchlist
Price: 31 770 ILS 0.83% Market Closed
Market Cap: 38.2B ILS

Income Statement

Earnings Waterfall
Azrieli Group Ltd

Revenue
6B ILS
Cost of Revenue
-1.8B ILS
Gross Profit
4.2B ILS
Operating Expenses
-634m ILS
Operating Income
3.5B ILS
Other Expenses
-911m ILS
Net Income
2.6B ILS

Income Statement
Azrieli Group Ltd

Rotate your device to view
Income Statement
Currency: ILS
Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 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 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
451
0
0
0
(5)
0
0
0
(11)
0
0
0
441
0
0
0
350
0
0
0
203
0
0
0
136
0
0
0
146
0
0
0
161
0
0
0
203
0
0
0
177
0
0
0
112
0
0
0
438
0
0
0
1 001
0
0
0
867
0
0
0
986
0
0
Revenue
5 843
N/A
6 196
+6%
6 458
+4%
6 550
+1%
7 443
+14%
7 729
+4%
8 329
+8%
8 581
+3%
8 552
0%
8 905
+4%
9 003
+1%
9 261
+3%
9 083
-2%
8 864
-2%
8 491
-4%
8 108
-5%
7 876
-3%
7 677
-3%
7 571
-1%
7 475
-1%
2 329
-69%
5 937
+155%
4 707
-21%
3 425
-27%
2 355
-31%
2 353
0%
2 329
-1%
2 360
+1%
2 405
+2%
2 476
+3%
2 539
+3%
2 578
+2%
2 592
+1%
2 624
+1%
2 671
+2%
2 581
-3%
2 101
-19%
2 313
+10%
2 189
-5%
2 222
+2%
2 235
+1%
2 236
+0%
2 048
-8%
1 987
-3%
1 798
-10%
1 685
-6%
1 874
+11%
1 954
+4%
2 210
+13%
2 396
+8%
2 489
+4%
2 609
+5%
2 690
+3%
2 774
+3%
2 861
+3%
2 929
+2%
2 943
+0%
2 985
+1%
3 031
+2%
3 091
+2%
3 281
+6%
5 839
+78%
6 007
+3%
Gross Profit
Cost of Revenue
(3 707)
(4 033)
(4 282)
(4 339)
(4 388)
(4 560)
(4 766)
(5 091)
(5 472)
(5 859)
(6 301)
(6 607)
(6 766)
(6 605)
(6 249)
(5 933)
(5 763)
(5 568)
(5 469)
(5 409)
(938)
(4 055)
(2 971)
(1 827)
(866)
(840)
(812)
(833)
(865)
(917)
(953)
(970)
(958)
(956)
(971)
(901)
(607)
(726)
(646)
(659)
(658)
(652)
(638)
(633)
(628)
(624)
(637)
(639)
(669)
(700)
(727)
(767)
(798)
(828)
(854)
(892)
(911)
(918)
(932)
(936)
(979)
(1 752)
(1 825)
Gross Profit
2 136
N/A
2 164
+1%
2 176
+1%
2 210
+2%
3 054
+38%
3 169
+4%
3 562
+12%
3 491
-2%
3 080
-12%
3 046
-1%
2 702
-11%
2 654
-2%
2 317
-13%
2 258
-3%
2 243
-1%
2 176
-3%
2 113
-3%
2 109
0%
2 102
0%
2 067
-2%
1 391
-33%
1 882
+35%
1 736
-8%
1 598
-8%
1 489
-7%
1 513
+2%
1 517
+0%
1 527
+1%
1 541
+1%
1 559
+1%
1 586
+2%
1 608
+1%
1 634
+2%
1 668
+2%
1 701
+2%
1 680
-1%
1 494
-11%
1 587
+6%
1 543
-3%
1 563
+1%
1 577
+1%
1 584
+0%
1 410
-11%
1 354
-4%
1 170
-14%
1 061
-9%
1 237
+17%
1 315
+6%
1 541
+17%
1 696
+10%
1 762
+4%
1 842
+5%
1 892
+3%
1 946
+3%
2 007
+3%
2 037
+1%
2 032
0%
2 067
+2%
2 099
+2%
2 155
+3%
2 302
+7%
4 087
+78%
4 182
+2%
Operating Income
Operating Expenses
(946)
(911)
(954)
(936)
(1 035)
(967)
(960)
(967)
(1 062)
(1 424)
(1 238)
(1 086)
(1 000)
(954)
(922)
(879)
(779)
(840)
(827)
(838)
(149)
(666)
(533)
(368)
(217)
(237)
(233)
(249)
(232)
(276)
(253)
(252)
(145)
(182)
(211)
(140)
(35)
(47)
(8)
(40)
(39)
(162)
(171)
(181)
(141)
(170)
(166)
(186)
(182)
(174)
(208)
(80)
(12)
(171)
(180)
(307)
935
837
829
822
(317)
(617)
(634)
Selling, General & Administrative
(916)
(929)
(948)
(951)
(871)
(964)
(966)
(972)
(868)
(973)
(977)
(985)
(902)
(958)
(929)
(889)
(708)
(865)
(855)
(856)
(198)
(712)
(567)
(419)
(191)
(252)
(254)
(261)
(202)
(283)
(295)
(302)
(230)
(317)
(323)
(278)
(119)
(198)
(160)
(171)
(134)
(181)
(174)
(172)
(128)
(163)
(163)
(173)
(135)
(206)
(227)
(241)
(198)
(266)
(286)
(294)
(278)
(322)
(325)
(330)
(306)
(582)
(634)
Depreciation & Amortization
0
0
0
0
(96)
0
0
0
(97)
0
0
0
(96)
0
0
0
(88)
0
0
0
(88)
0
0
0
(33)
0
0
0
(39)
0
0
0
(39)
0
0
0
(4)
0
0
0
(4)
0
0
0
(4)
0
0
0
(6)
0
0
0
(5)
0
0
0
(8)
0
0
0
(9)
0
0
Other Operating Expenses
(30)
18
(6)
16
(68)
(4)
6
5
(97)
(451)
(261)
(101)
(2)
4
7
11
17
24
28
19
138
46
34
51
7
15
22
12
9
8
43
50
124
136
113
138
88
151
152
131
99
19
3
(9)
(9)
(7)
(3)
(13)
(41)
32
19
161
191
95
106
(13)
1 221
1 159
1 154
1 152
(2)
(35)
0
Operating Income
1 190
N/A
1 253
+5%
1 223
-2%
1 275
+4%
2 019
+58%
2 202
+9%
2 602
+18%
2 524
-3%
2 018
-20%
1 623
-20%
1 464
-10%
1 568
+7%
1 317
-16%
1 305
-1%
1 321
+1%
1 297
-2%
1 334
+3%
1 269
-5%
1 276
+1%
1 229
-4%
1 242
+1%
1 215
-2%
1 202
-1%
1 230
+2%
1 272
+3%
1 276
+0%
1 284
+1%
1 278
-1%
1 308
+2%
1 284
-2%
1 333
+4%
1 356
+2%
1 489
+10%
1 486
0%
1 490
+0%
1 540
+3%
1 459
-5%
1 540
+6%
1 535
0%
1 523
-1%
1 538
+1%
1 422
-8%
1 239
-13%
1 173
-5%
1 029
-12%
891
-13%
1 071
+20%
1 129
+5%
1 359
+20%
1 522
+12%
1 554
+2%
1 762
+13%
1 880
+7%
1 775
-6%
1 827
+3%
1 730
-5%
2 967
+72%
2 904
-2%
2 928
+1%
2 977
+2%
1 985
-33%
3 470
+75%
3 548
+2%
Pre-Tax Income
Interest Income Expense
(478)
(493)
(501)
(472)
(470)
(645)
(670)
(658)
(517)
(81)
(123)
(228)
(58)
(67)
7
2
52
135
46
111
(171)
(110)
(55)
(55)
49
403
393
506
575
206
674
630
343
387
(157)
(240)
20
24
140
202
756
474
169
123
(760)
(643)
(246)
(351)
2 387
2 420
2 862
2 863
386
445
38
153
(8)
41
(394)
(424)
(37)
(288)
(186)
Non-Reccuring Items
0
0
22
0
(2)
0
0
0
(2)
0
0
0
(0)
0
0
0
(65)
0
0
0
(65)
0
0
0
(33)
0
0
0
(35)
0
0
0
(37)
0
0
0
(33)
0
0
0
(36)
0
0
0
(33)
0
0
0
(45)
0
0
0
(120)
0
0
0
(106)
0
0
0
(24)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(24)
0
0
0
(24)
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
2
(0)
(0)
(0)
33
0
0
0
53
0
0
0
(5)
0
0
0
17
0
0
0
61
0
0
0
(27)
0
0
0
(82)
0
0
0
0
0
0
0
(29)
0
0
0
24
0
0
0
24
0
0
0
0
0
0
Pre-Tax Income
712
N/A
760
+7%
743
-2%
803
+8%
1 547
+93%
1 558
+1%
1 933
+24%
1 865
-3%
1 499
-20%
1 542
+3%
1 341
-13%
1 341
0%
1 258
-6%
1 238
-2%
1 327
+7%
1 299
-2%
1 354
+4%
1 404
+4%
1 321
-6%
1 340
+1%
1 059
-21%
1 105
+4%
1 148
+4%
1 175
+2%
1 282
+9%
1 679
+31%
1 678
0%
1 783
+6%
1 866
+5%
1 489
-20%
2 007
+35%
1 986
-1%
1 856
-7%
1 874
+1%
1 333
-29%
1 300
-3%
1 419
+9%
1 564
+10%
1 675
+7%
1 725
+3%
2 176
+26%
1 896
-13%
1 408
-26%
1 296
-8%
236
-82%
248
+5%
825
+233%
778
-6%
3 672
+372%
3 942
+7%
4 416
+12%
4 625
+5%
2 146
-54%
2 220
+3%
1 865
-16%
1 883
+1%
2 853
+52%
2 945
+3%
2 534
-14%
2 553
+1%
1 924
-25%
3 182
+65%
3 362
+6%
Net Income
Tax Provision
288
284
293
(172)
(292)
(275)
(324)
(320)
(876)
(901)
(890)
(867)
(272)
(265)
(285)
(422)
(448)
(484)
(470)
(364)
(309)
(326)
(330)
(336)
(356)
(267)
(259)
(271)
(49)
(110)
(230)
(230)
(408)
(407)
(270)
(247)
(273)
(300)
(321)
(350)
(471)
(430)
(342)
(308)
(40)
(40)
(162)
(124)
(780)
(824)
(878)
(944)
(354)
(387)
(416)
(412)
(635)
(640)
(492)
(480)
(442)
(704)
(720)
Income from Continuing Operations
1 000
1 044
1 035
631
1 255
1 283
1 608
1 545
623
641
451
473
986
973
1 042
877
906
920
851
976
750
779
818
838
927
1 413
1 418
1 512
1 817
1 380
1 777
1 755
1 448
1 467
1 063
1 053
1 146
1 264
1 354
1 375
1 705
1 466
1 066
988
196
208
663
654
2 892
3 118
3 538
3 681
1 792
1 833
1 449
1 471
2 218
2 305
2 042
2 073
1 482
2 478
2 642
Income to Minority Interest
(44)
(47)
(39)
(32)
(31)
(37)
(42)
(42)
(27)
(23)
(25)
(33)
(48)
(37)
(33)
(18)
(14)
(13)
(12)
(10)
(10)
(12)
(10)
(11)
(7)
(6)
(4)
(3)
2
4
4
4
8
8
9
8
(1)
(1)
(1)
(1)
2
3
9
8
5
4
(3)
(2)
0
0
0
0
5
5
5
5
7
7
8
8
(5)
(5)
(5)
Net Income (Common)
956
N/A
997
+4%
996
0%
599
-40%
1 224
+104%
1 246
+2%
1 566
+26%
1 503
-4%
596
-60%
618
+4%
426
-31%
440
+3%
939
+113%
948
+1%
1 031
+9%
892
-14%
930
+4%
944
+2%
928
-2%
1 044
+12%
849
-19%
828
-2%
814
-2%
746
-8%
821
+10%
1 305
+59%
1 306
+0%
1 483
+14%
1 810
+22%
1 378
-24%
1 775
+29%
1 759
-1%
1 456
-17%
1 475
+1%
1 070
-27%
1 070
+0%
1 218
+14%
1 328
+9%
1 424
+7%
1 449
+2%
2 099
+45%
1 823
-13%
1 425
-22%
1 328
-7%
189
-86%
206
+9%
654
+217%
649
-1%
2 889
+345%
3 115
+8%
3 535
+13%
3 678
+4%
1 797
-51%
1 838
+2%
1 454
-21%
1 476
+2%
2 225
+51%
2 312
+4%
2 050
-11%
2 081
+2%
1 477
-29%
2 473
+67%
2 637
+7%
EPS (Diluted)
10.52
N/A
10.96
+4%
10.13
-8%
4.94
-51%
11.33
+129%
10.26
-9%
12.91
+26%
12.38
-4%
4.91
-60%
5.1
+4%
3.51
-31%
3.63
+3%
7.74
+113%
7.81
+1%
8.5
+9%
7.35
-14%
7.66
+4%
7.78
+2%
7.65
-2%
8.6
+12%
7
-19%
6.82
-3%
6.71
-2%
6.14
-8%
6.76
+10%
10.75
+59%
10.76
+0%
12.22
+14%
14.92
+22%
11.36
-24%
14.63
+29%
14.51
-1%
12.01
-17%
12.17
+1%
8.81
-28%
8.82
+0%
10.04
+14%
10.95
+9%
11.74
+7%
11.94
+2%
17.3
+45%
15.03
-13%
11.75
-22%
10.95
-7%
1.55
-86%
1.69
+9%
5.39
+219%
5.35
-1%
23.82
+345%
25.68
+8%
29.14
+13%
30.32
+4%
14.82
-51%
15.16
+2%
11.99
-21%
12.17
+2%
18.35
+51%
19.06
+4%
16.9
-11%
17.16
+2%
12.13
-29%
20.38
+68%
21.74
+7%