ICP Israel Citrus Plantations Ltd
TASE:CTPL1
Cash Flow Statement
Cash Flow Statement
ICP Israel Citrus Plantations Ltd
| 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 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
3
|
3
|
3
|
4
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
4
|
4
|
7
|
8
|
1
|
1
|
1
|
0
|
4
|
4
|
9
|
15
|
12
|
8
|
3
|
5
|
4
|
25
|
|
| Depreciation & Amortization |
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
|
|
| Change in Deffered Taxes |
(0)
|
(0)
|
1
|
1
|
2
|
2
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
2
|
0
|
(0)
|
1
|
1
|
6
|
|
| Other Non-Cash Items |
(4)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(5)
|
(11)
|
(12)
|
(3)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(12)
|
(21)
|
(16)
|
(10)
|
(4)
|
(7)
|
(6)
|
(31)
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
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
|
|
| Cash Interest Paid |
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
|
10
|
10
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(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
|
(1)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+8%
|
(2)
-25%
|
(2)
+4%
|
(2)
-8%
|
(2)
+7%
|
(1)
+14%
|
(2)
-28%
|
(2)
+11%
|
(1)
+11%
|
(1)
N/A
|
(1)
+17%
|
(1)
+20%
|
(1)
+9%
|
(1)
-31%
|
(1)
-18%
|
(1)
-2%
|
(1)
0%
|
(1)
+17%
|
(1)
+17%
|
(1)
-40%
|
(1)
-5%
|
(1)
+10%
|
(1)
+3%
|
(1)
+4%
|
(1)
+21%
|
(1)
-25%
|
(2)
-40%
|
(2)
-14%
|
(2)
-12%
|
(1)
+27%
|
(1)
+19%
|
(1)
-24%
|
(1)
+20%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
|
| Other Items |
6
|
6
|
6
|
6
|
2
|
2
|
2
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
2
|
2
|
1
|
1
|
4
|
15
|
17
|
4
|
(4)
|
|
| Cash from Investing Activities |
6
N/A
|
5
-9%
|
5
0%
|
6
+8%
|
2
-68%
|
2
+2%
|
2
-6%
|
1
-28%
|
(3)
N/A
|
(3)
+0%
|
(3)
+1%
|
(3)
+1%
|
1
N/A
|
1
-1%
|
0
-15%
|
0
-11%
|
0
+12%
|
1
+31%
|
1
+75%
|
0
-81%
|
(0)
N/A
|
1
N/A
|
1
+22%
|
0
-37%
|
0
-45%
|
2
+830%
|
2
-4%
|
0
-82%
|
1
+79%
|
4
+559%
|
15
+225%
|
17
+15%
|
4
-76%
|
(4)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
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
|
|
| Other |
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
|
(10)
|
(10)
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
-71%
|
0
N/A
|
0
-25%
|
0
+33%
|
0
-25%
|
0
N/A
|
0
+33%
|
0
-13%
|
0
+14%
|
0
N/A
|
0
N/A
|
0
-15%
|
0
-12%
|
0
N/A
|
0
N/A
|
0
+17%
|
0
+6%
|
0
-8%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+3%
|
0
N/A
|
0
-3%
|
0
-3%
|
0
+6%
|
0
+17%
|
0
+12%
|
0
+4%
|
(10)
N/A
|
(10)
0%
|
0
N/A
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(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
|
|
| Net Change in Cash |
5
N/A
|
4
-11%
|
4
-9%
|
4
+12%
|
0
-97%
|
0
+123%
|
0
+41%
|
(0)
N/A
|
(5)
-1 090%
|
(5)
+4%
|
(5)
+0%
|
(4)
+6%
|
(0)
+92%
|
(0)
+12%
|
(1)
-97%
|
(1)
-48%
|
(1)
+5%
|
(1)
+11%
|
(0)
+86%
|
(1)
-546%
|
(2)
-133%
|
(1)
+52%
|
(1)
+24%
|
(1)
-41%
|
(1)
-10%
|
1
N/A
|
1
-23%
|
(1)
N/A
|
(1)
+8%
|
3
N/A
|
3
+24%
|
6
+76%
|
2
-55%
|
(5)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+7%
|
(2)
-24%
|
(2)
+3%
|
(2)
-8%
|
(2)
+10%
|
(1)
+15%
|
(2)
-28%
|
(2)
+11%
|
(1)
+10%
|
(1)
N/A
|
(1)
+16%
|
(1)
+19%
|
(1)
+11%
|
(1)
-31%
|
(1)
-17%
|
(1)
-2%
|
(1)
-2%
|
(1)
+17%
|
(1)
-28%
|
(2)
-25%
|
(1)
+26%
|
(1)
+3%
|
(1)
+3%
|
(1)
+10%
|
(1)
+18%
|
(1)
-28%
|
(2)
-41%
|
(2)
-7%
|
(2)
-7%
|
(1)
+25%
|
(1)
+20%
|
(1)
-24%
|
(1)
+19%
|
|