First International Bank of Israel Ltd
TASE:FIBI
Cash Flow Statement
Cash Flow Statement
First International Bank of Israel Ltd
| Sep-2009 | 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
577
|
604
|
635
|
585
|
555
|
458
|
504
|
518
|
396
|
499
|
461
|
503
|
655
|
599
|
592
|
600
|
582
|
576
|
560
|
562
|
553
|
474
|
484
|
453
|
406
|
478
|
503
|
521
|
565
|
560
|
575
|
593
|
671
|
720
|
690
|
755
|
762
|
767
|
814
|
821
|
846
|
903
|
891
|
834
|
800
|
788
|
907
|
1 135
|
1 330
|
1 455
|
1 490
|
1 442
|
1 516
|
1 726
|
2 046
|
2 298
|
2 293
|
2 262
|
2 199
|
2 227
|
2 400
|
2 476
|
2 440
|
2 468
|
2 429
|
|
| Depreciation & Amortization |
411
|
268
|
277
|
277
|
278
|
268
|
269
|
269
|
273
|
269
|
276
|
269
|
266
|
264
|
260
|
264
|
263
|
241
|
236
|
223
|
219
|
237
|
226
|
233
|
224
|
220
|
224
|
216
|
217
|
209
|
194
|
185
|
176
|
172
|
172
|
171
|
165
|
166
|
164
|
165
|
166
|
161
|
160
|
160
|
163
|
167
|
170
|
170
|
172
|
171
|
171
|
174
|
176
|
178
|
181
|
183
|
185
|
186
|
187
|
189
|
223
|
200
|
204
|
207
|
178
|
|
| Change in Deffered Taxes |
(37)
|
43
|
71
|
(68)
|
(5)
|
29
|
40
|
98
|
100
|
(176)
|
(201)
|
(184)
|
(269)
|
(4)
|
1
|
(29)
|
55
|
(43)
|
(43)
|
(57)
|
(61)
|
(20)
|
(4)
|
69
|
71
|
62
|
111
|
118
|
94
|
118
|
63
|
(34)
|
(2)
|
(2)
|
(44)
|
(8)
|
(28)
|
(24)
|
10
|
(9)
|
(5)
|
(25)
|
(60)
|
(71)
|
(96)
|
(144)
|
(102)
|
(46)
|
12
|
63
|
42
|
(44)
|
(92)
|
(60)
|
(73)
|
(53)
|
(82)
|
(148)
|
(116)
|
(79)
|
(32)
|
(13)
|
(30)
|
(20)
|
(15)
|
|
| Other Non-Cash Items |
406
|
(391)
|
223
|
(67)
|
(177)
|
329
|
435
|
585
|
337
|
(160)
|
(214)
|
(483)
|
(209)
|
169
|
249
|
581
|
586
|
302
|
61
|
45
|
(376)
|
(600)
|
(521)
|
(13)
|
(123)
|
410
|
583
|
(193)
|
464
|
94
|
15
|
175
|
49
|
238
|
251
|
400
|
353
|
489
|
186
|
(53)
|
(325)
|
(512)
|
(159)
|
(282)
|
(67)
|
(745)
|
(557)
|
(604)
|
(830)
|
(609)
|
(727)
|
665
|
1 051
|
1 583
|
1 579
|
761
|
1 035
|
222
|
77
|
111
|
(449)
|
(95)
|
90
|
(1 298)
|
(1 380)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
247
|
318
|
439
|
516
|
300
|
322
|
367
|
386
|
483
|
516
|
287
|
298
|
292
|
183
|
388
|
424
|
412
|
455
|
421
|
345
|
298
|
228
|
127
|
122
|
141
|
221
|
252
|
331
|
367
|
405
|
424
|
478
|
487
|
451
|
567
|
593
|
547
|
581
|
431
|
503
|
542
|
640
|
815
|
713
|
771
|
752
|
690
|
783
|
813
|
989
|
1 248
|
1 367
|
1 482
|
1 472
|
1 412
|
1 432
|
1 456
|
1 535
|
1 634
|
1 683
|
|
| Change in Working Capital |
458
|
268
|
191
|
147
|
121
|
(6 330)
|
(6 220)
|
(7 559)
|
(9 287)
|
(1 466)
|
(2 173)
|
(621)
|
3 820
|
2 171
|
399
|
(57)
|
439
|
3 632
|
8 239
|
7 902
|
515
|
5 082
|
3 965
|
5 343
|
11 751
|
4 567
|
2 286
|
809
|
(4 217)
|
75
|
2 211
|
3 018
|
5 284
|
994
|
251
|
392
|
1 188
|
1 459
|
2 893
|
2 664
|
2 946
|
245
|
(1 159)
|
(965)
|
(1 785)
|
559
|
(316)
|
(661)
|
(2 563)
|
(2 181)
|
(1 942)
|
(2 100)
|
541
|
3
|
365
|
492
|
(133)
|
(1 191)
|
(2 521)
|
(1 105)
|
267
|
(1 100)
|
90
|
644
|
(2 237)
|
|
| Cash from Operating Activities |
1 815
N/A
|
792
-56%
|
1 397
+76%
|
874
-37%
|
772
-12%
|
(5 246)
N/A
|
(4 972)
+5%
|
(6 089)
-22%
|
(8 181)
-34%
|
(1 034)
+87%
|
(1 851)
-79%
|
(516)
+72%
|
4 263
N/A
|
3 199
-25%
|
1 501
-53%
|
1 359
-9%
|
1 925
+42%
|
4 708
+145%
|
9 053
+92%
|
8 675
-4%
|
850
-90%
|
5 173
+509%
|
4 150
-20%
|
6 085
+47%
|
12 329
+103%
|
5 737
-53%
|
3 707
-35%
|
1 471
-60%
|
(2 877)
N/A
|
1 056
N/A
|
3 058
+190%
|
3 937
+29%
|
6 178
+57%
|
2 122
-66%
|
1 320
-38%
|
1 710
+30%
|
2 440
+43%
|
2 857
+17%
|
4 067
+42%
|
3 588
-12%
|
3 628
+1%
|
772
-79%
|
(327)
N/A
|
(324)
+1%
|
(985)
-204%
|
625
N/A
|
102
-84%
|
(6)
N/A
|
(1 879)
-31 217%
|
(1 101)
+41%
|
(966)
+12%
|
137
N/A
|
3 192
+2 230%
|
3 430
+7%
|
4 098
+19%
|
3 681
-10%
|
3 298
-10%
|
1 331
-60%
|
(174)
N/A
|
1 343
N/A
|
2 409
+79%
|
1 468
-39%
|
2 794
+90%
|
2 001
-28%
|
(1 025)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(333)
|
(302)
|
(321)
|
(299)
|
(266)
|
(226)
|
(204)
|
(228)
|
(267)
|
(191)
|
(207)
|
(208)
|
(205)
|
(200)
|
(217)
|
(220)
|
(219)
|
(195)
|
(205)
|
(191)
|
(194)
|
(224)
|
(202)
|
(223)
|
(204)
|
(190)
|
(172)
|
(148)
|
(159)
|
(149)
|
(146)
|
(148)
|
(142)
|
(141)
|
(136)
|
(139)
|
(142)
|
(142)
|
(141)
|
(135)
|
(132)
|
(150)
|
(159)
|
(161)
|
(171)
|
(160)
|
(156)
|
(175)
|
(163)
|
(172)
|
(170)
|
(163)
|
(169)
|
(171)
|
(180)
|
(181)
|
(185)
|
(185)
|
(186)
|
(210)
|
(228)
|
(234)
|
(235)
|
(216)
|
(236)
|
|
| Other Items |
4 195
|
5 259
|
4 131
|
1 371
|
(234)
|
(1 549)
|
2 128
|
1 184
|
4 260
|
4 520
|
1 037
|
1 450
|
1 026
|
1 097
|
1 067
|
(1 173)
|
(1 928)
|
(988)
|
(903)
|
200
|
424
|
(1 058)
|
(2 600)
|
(4 027)
|
(2 401)
|
(4 510)
|
(3 458)
|
661
|
(2 733)
|
(5 521)
|
(2 995)
|
(4 725)
|
(1 294)
|
4 094
|
145
|
(2 689)
|
(8 853)
|
(5 697)
|
(4 665)
|
(1 186)
|
1 124
|
(3 538)
|
(5 954)
|
(6 272)
|
(4 309)
|
(5 879)
|
(5 052)
|
(8 482)
|
(8 311)
|
(10 510)
|
(11 299)
|
(14 226)
|
(16 418)
|
(14 234)
|
(15 457)
|
(11 447)
|
(9 017)
|
(8 545)
|
(2 080)
|
(5 650)
|
(7 922)
|
(9 917)
|
(13 462)
|
(15 391)
|
(17 597)
|
|
| Cash from Investing Activities |
3 862
N/A
|
4 957
+28%
|
3 810
-23%
|
1 072
-72%
|
(500)
N/A
|
(1 775)
-255%
|
1 924
N/A
|
956
-50%
|
3 993
+318%
|
4 329
+8%
|
830
-81%
|
1 242
+50%
|
821
-34%
|
897
+9%
|
850
-5%
|
(1 393)
N/A
|
(2 147)
-54%
|
(1 183)
+45%
|
(1 108)
+6%
|
9
N/A
|
230
+2 456%
|
(1 282)
N/A
|
(2 802)
-119%
|
(4 250)
-52%
|
(2 605)
+39%
|
(4 700)
-80%
|
(3 630)
+23%
|
513
N/A
|
(2 892)
N/A
|
(5 670)
-96%
|
(3 141)
+45%
|
(4 873)
-55%
|
(1 436)
+71%
|
3 953
N/A
|
9
-100%
|
(2 828)
N/A
|
(8 995)
-218%
|
(5 839)
+35%
|
(4 806)
+18%
|
(1 321)
+73%
|
992
N/A
|
(3 688)
N/A
|
(6 113)
-66%
|
(6 433)
-5%
|
(4 480)
+30%
|
(6 039)
-35%
|
(5 208)
+14%
|
(8 657)
-66%
|
(8 474)
+2%
|
(10 682)
-26%
|
(11 469)
-7%
|
(14 389)
-25%
|
(16 587)
-15%
|
(14 405)
+13%
|
(15 637)
-9%
|
(11 628)
+26%
|
(9 202)
+21%
|
(8 730)
+5%
|
(2 266)
+74%
|
(5 860)
-159%
|
(8 150)
-39%
|
(10 151)
-25%
|
(13 697)
-35%
|
(15 607)
-14%
|
(17 833)
-14%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
(340)
|
(340)
|
(340)
|
(340)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
853
|
236
|
3
|
(518)
|
(514)
|
(191)
|
(157)
|
184
|
196
|
(2)
|
133
|
260
|
318
|
458
|
199
|
284
|
221
|
(54)
|
(27)
|
(379)
|
(382)
|
(818)
|
554
|
479
|
481
|
954
|
(425)
|
(343)
|
(342)
|
(73)
|
(167)
|
(670)
|
(369)
|
(564)
|
(604)
|
(77)
|
(135)
|
(307)
|
(724)
|
(980)
|
(1 502)
|
(1 342)
|
(583)
|
326
|
719
|
757
|
(18)
|
(1 570)
|
(1 571)
|
(1 088)
|
(128)
|
1 230
|
2 030
|
1 204
|
903
|
329
|
(471)
|
(145)
|
(145)
|
723
|
1 191
|
1 583
|
3 052
|
3 073
|
3 357
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(800)
|
(800)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(200)
|
(200)
|
(200)
|
(300)
|
(230)
|
(230)
|
(285)
|
(185)
|
(115)
|
(115)
|
(130)
|
(130)
|
(70)
|
(70)
|
(200)
|
(200)
|
(340)
|
(410)
|
(310)
|
(405)
|
(325)
|
(355)
|
(355)
|
(365)
|
(390)
|
(400)
|
(410)
|
(430)
|
(345)
|
(235)
|
(125)
|
0
|
0
|
(225)
|
(545)
|
(925)
|
(1 085)
|
(1 030)
|
(945)
|
(833)
|
(893)
|
(943)
|
(798)
|
(799)
|
(836)
|
(860)
|
(1 018)
|
(977)
|
(932)
|
(1 066)
|
|
| Other |
2 309
|
3 466
|
(249)
|
(360)
|
(3 276)
|
(200)
|
2 783
|
3 410
|
5 931
|
(24)
|
(24)
|
(25)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 367
|
2 002
|
2 611
|
3 033
|
6 289
|
4 086
|
4 189
|
4 867
|
(3 909)
|
1 565
|
284
|
1 271
|
10 986
|
14 934
|
18 585
|
22 668
|
25 015
|
23 110
|
21 132
|
17 252
|
13 439
|
8 316
|
13 449
|
10 999
|
9 778
|
14 619
|
10 963
|
12 441
|
20 288
|
22 754
|
23 909
|
25 929
|
17 609
|
10 372
|
13 473
|
18 419
|
|
| Cash from Financing Activities |
3 162
N/A
|
3 702
+17%
|
(246)
N/A
|
(878)
-257%
|
(4 590)
-423%
|
(1 191)
+74%
|
1 826
N/A
|
2 794
+53%
|
6 127
+119%
|
(26)
N/A
|
109
N/A
|
235
+116%
|
316
+34%
|
457
+45%
|
198
-57%
|
84
-58%
|
21
-75%
|
(256)
N/A
|
(329)
-29%
|
(611)
-86%
|
(614)
0%
|
(1 103)
-80%
|
369
N/A
|
364
-1%
|
366
+1%
|
824
+125%
|
(555)
N/A
|
(413)
+26%
|
(412)
+0%
|
2 094
N/A
|
1 635
-22%
|
1 601
-2%
|
2 254
+41%
|
5 415
+140%
|
2 737
-49%
|
3 447
+26%
|
4 037
+17%
|
(4 911)
N/A
|
476
N/A
|
(1 086)
N/A
|
(631)
+42%
|
9 234
N/A
|
13 921
+51%
|
18 566
+33%
|
23 152
+25%
|
25 647
+11%
|
23 092
-10%
|
19 562
-15%
|
15 456
-21%
|
11 796
-24%
|
7 253
-39%
|
13 584
+87%
|
11 989
-12%
|
10 037
-16%
|
14 689
+46%
|
10 399
-29%
|
11 027
+6%
|
19 345
+75%
|
21 810
+13%
|
23 796
+9%
|
26 260
+10%
|
18 174
-31%
|
12 447
-32%
|
15 614
+25%
|
20 710
+33%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
108
|
26
|
58
|
128
|
75
|
112
|
111
|
39
|
(54)
|
61
|
18
|
(17)
|
33
|
(17)
|
(44)
|
126
|
261
|
282
|
67
|
81
|
(211)
|
(336)
|
(27)
|
(250)
|
(107)
|
(186)
|
(219)
|
(214)
|
(265)
|
(51)
|
(43)
|
32
|
156
|
22
|
(20)
|
(105)
|
(169)
|
63
|
(22)
|
46
|
(180)
|
(237)
|
(207)
|
(245)
|
(183)
|
(225)
|
98
|
197
|
369
|
450
|
252
|
253
|
188
|
55
|
10
|
(79)
|
(141)
|
(27)
|
(523)
|
(594)
|
|
| Net Change in Cash |
8 839
N/A
|
9 451
+7%
|
4 961
-48%
|
1 068
-78%
|
(4 318)
N/A
|
(8 104)
-88%
|
(1 196)
+85%
|
(2 281)
-91%
|
2 067
N/A
|
3 344
+62%
|
(800)
N/A
|
1 072
N/A
|
5 439
+407%
|
4 499
-17%
|
2 610
-42%
|
68
-97%
|
(218)
N/A
|
3 302
N/A
|
7 599
+130%
|
8 029
+6%
|
592
-93%
|
3 049
+415%
|
1 999
-34%
|
2 266
+13%
|
10 171
+349%
|
1 650
-84%
|
(814)
N/A
|
1 544
N/A
|
(6 431)
N/A
|
(2 627)
+59%
|
1 366
N/A
|
446
-67%
|
6 782
+1 421%
|
11 225
+66%
|
4 015
-64%
|
2 286
-43%
|
(2 486)
N/A
|
(7 737)
-211%
|
(241)
+97%
|
1 161
N/A
|
3 884
+235%
|
6 149
+58%
|
7 544
+23%
|
11 787
+56%
|
17 733
+50%
|
20 053
+13%
|
17 749
-11%
|
10 692
-40%
|
4 858
-55%
|
(170)
N/A
|
(5 407)
-3 081%
|
(570)
+89%
|
(1 209)
-112%
|
(569)
+53%
|
3 600
N/A
|
2 704
-25%
|
5 376
+99%
|
12 134
+126%
|
19 425
+60%
|
19 289
-1%
|
20 440
+6%
|
9 350
-54%
|
1 517
-84%
|
1 485
-2%
|
1 258
-15%
|
|