Nice Ltd
TASE:NICE
Cash Flow Statement
Cash Flow Statement
Nice Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
55
|
53
|
47
|
77
|
103
|
117
|
136
|
252
|
259
|
265
|
261
|
148
|
117
|
99
|
94
|
90
|
143
|
150
|
163
|
176
|
159
|
173
|
181
|
186
|
186
|
195
|
198
|
203
|
196
|
202
|
202
|
199
|
199
|
205
|
226
|
250
|
266
|
285
|
307
|
328
|
338
|
|
Depreciation & Amortization |
91
|
89
|
85
|
79
|
73
|
68
|
64
|
61
|
58
|
56
|
61
|
64
|
78
|
104
|
121
|
143
|
156
|
155
|
155
|
155
|
157
|
161
|
167
|
172
|
173
|
175
|
178
|
180
|
182
|
183
|
183
|
184
|
184
|
183
|
180
|
176
|
177
|
174
|
174
|
174
|
167
|
|
Change in Deffered Taxes |
(17)
|
(18)
|
(19)
|
(17)
|
(28)
|
(26)
|
(24)
|
(18)
|
11
|
11
|
4
|
(3)
|
(26)
|
(34)
|
(35)
|
(43)
|
(71)
|
(69)
|
(69)
|
(70)
|
(30)
|
(28)
|
(29)
|
(28)
|
(12)
|
(14)
|
(3)
|
2
|
(33)
|
(25)
|
(40)
|
(47)
|
(39)
|
(40)
|
(34)
|
(33)
|
(53)
|
(59)
|
(57)
|
(60)
|
(67)
|
|
Other Non-Cash Items |
29
|
31
|
31
|
32
|
31
|
30
|
28
|
(122)
|
(123)
|
(123)
|
(118)
|
30
|
49
|
54
|
58
|
67
|
57
|
60
|
61
|
64
|
68
|
69
|
71
|
75
|
79
|
85
|
88
|
90
|
102
|
115
|
134
|
155
|
177
|
195
|
200
|
199
|
192
|
188
|
183
|
186
|
176
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
210
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
|
Change in Working Capital |
(34)
|
(31)
|
(29)
|
(7)
|
3
|
39
|
56
|
103
|
40
|
47
|
19
|
(23)
|
11
|
23
|
48
|
96
|
109
|
103
|
84
|
49
|
43
|
68
|
6
|
(14)
|
(52)
|
(95)
|
(72)
|
(71)
|
33
|
14
|
32
|
25
|
(59)
|
(53)
|
(146)
|
(177)
|
(103)
|
(106)
|
(75)
|
(71)
|
(53)
|
|
Cash from Operating Activities |
124
N/A
|
125
+0%
|
115
-7%
|
165
+43%
|
182
+11%
|
228
+25%
|
259
+14%
|
275
+6%
|
245
-11%
|
255
+4%
|
228
-11%
|
217
-5%
|
228
+5%
|
246
+8%
|
285
+16%
|
353
+24%
|
395
+12%
|
399
+1%
|
394
-1%
|
375
-5%
|
397
+6%
|
442
+11%
|
396
-10%
|
392
-1%
|
374
-4%
|
347
-7%
|
388
+12%
|
405
+4%
|
480
+19%
|
490
+2%
|
512
+4%
|
516
+1%
|
462
-11%
|
490
+6%
|
425
-13%
|
416
-2%
|
480
+15%
|
482
+0%
|
531
+10%
|
558
+5%
|
561
+1%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(21)
|
(22)
|
(22)
|
(19)
|
(18)
|
(16)
|
(16)
|
(16)
|
(18)
|
(23)
|
(24)
|
(29)
|
(36)
|
(45)
|
(59)
|
(65)
|
(68)
|
(64)
|
(60)
|
(60)
|
(64)
|
(67)
|
(67)
|
(67)
|
(62)
|
(64)
|
(66)
|
(65)
|
(63)
|
(57)
|
(61)
|
(66)
|
(67)
|
(75)
|
(72)
|
(72)
|
(82)
|
(89)
|
(90)
|
(88)
|
(84)
|
|
Other Items |
(12)
|
22
|
22
|
5
|
9
|
(47)
|
(62)
|
19
|
(10)
|
(95)
|
(45)
|
209
|
(764)
|
(618)
|
(652)
|
(1 067)
|
(145)
|
(269)
|
(267)
|
(353)
|
(397)
|
(395)
|
(430)
|
(344)
|
(282)
|
(218)
|
(161)
|
(216)
|
(402)
|
(450)
|
(547)
|
(431)
|
(194)
|
(93)
|
(49)
|
(38)
|
(70)
|
(79)
|
(49)
|
60
|
(209)
|
|
Cash from Investing Activities |
(33)
N/A
|
0
N/A
|
(0)
N/A
|
(14)
-13 800%
|
(9)
+36%
|
(63)
-606%
|
(78)
-23%
|
3
N/A
|
(28)
N/A
|
(118)
-314%
|
(69)
+41%
|
180
N/A
|
(800)
N/A
|
(663)
+17%
|
(711)
-7%
|
(1 132)
-59%
|
(213)
+81%
|
(332)
-56%
|
(327)
+2%
|
(412)
-26%
|
(461)
-12%
|
(462)
0%
|
(497)
-8%
|
(410)
+17%
|
(344)
+16%
|
(282)
+18%
|
(228)
+19%
|
(281)
-24%
|
(465)
-65%
|
(506)
-9%
|
(608)
-20%
|
(497)
+18%
|
(261)
+47%
|
(168)
+36%
|
(120)
+28%
|
(110)
+8%
|
(152)
-38%
|
(167)
-10%
|
(139)
+17%
|
(28)
+80%
|
(294)
-960%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(41)
|
(60)
|
(70)
|
(95)
|
(65)
|
(44)
|
(29)
|
(24)
|
(41)
|
(59)
|
(59)
|
(29)
|
(20)
|
(10)
|
(5)
|
(10)
|
(5)
|
(2)
|
(5)
|
6
|
(7)
|
(14)
|
(15)
|
(32)
|
(42)
|
(56)
|
(50)
|
(43)
|
(39)
|
(61)
|
(61)
|
(65)
|
(69)
|
(89)
|
(124)
|
(143)
|
(144)
|
(144)
|
(175)
|
(242)
|
(286)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
464
|
465
|
465
|
465
|
(0)
|
(1)
|
(1)
|
(9)
|
(9)
|
(10)
|
(10)
|
(2)
|
(1)
|
(1)
|
(1)
|
451
|
236
|
236
|
154
|
(308)
|
(177)
|
(195)
|
(115)
|
(104)
|
(20)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
Cash Paid for Dividends |
(29)
|
(39)
|
(39)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(29)
|
(19)
|
(10)
|
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 |
1
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
7
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(16)
|
0
|
(15)
|
(15)
|
(0)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
Cash from Financing Activities |
(69)
N/A
|
(97)
-41%
|
(108)
-11%
|
(132)
-22%
|
(102)
+23%
|
(81)
+20%
|
(64)
+21%
|
(58)
+9%
|
(72)
-24%
|
(90)
-25%
|
(91)
-1%
|
(61)
+33%
|
405
N/A
|
417
+3%
|
431
+3%
|
433
+0%
|
(15)
N/A
|
(2)
+84%
|
(6)
-139%
|
(4)
+35%
|
(16)
-355%
|
(24)
-48%
|
(25)
-5%
|
(34)
-34%
|
(43)
-26%
|
(57)
-33%
|
(51)
+10%
|
408
N/A
|
197
-52%
|
176
-11%
|
91
-48%
|
(375)
N/A
|
(262)
+30%
|
(300)
-14%
|
(254)
+15%
|
(263)
-3%
|
(164)
+37%
|
(148)
+10%
|
(178)
-20%
|
(245)
-38%
|
(290)
-19%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(1)
|
1
|
(3)
|
(4)
|
(8)
|
(7)
|
(6)
|
(6)
|
(0)
|
(3)
|
(1)
|
(3)
|
(3)
|
(2)
|
1
|
4
|
4
|
(1)
|
(4)
|
(6)
|
(6)
|
(2)
|
(3)
|
(1)
|
(3)
|
(2)
|
1
|
2
|
3
|
4
|
(0)
|
(2)
|
(2)
|
(10)
|
(12)
|
(8)
|
(6)
|
(0)
|
3
|
3
|
|
Net Change in Cash |
21
N/A
|
27
+27%
|
8
-71%
|
16
+108%
|
68
+319%
|
76
+12%
|
111
+46%
|
214
+93%
|
138
-35%
|
47
-66%
|
65
+37%
|
333
+416%
|
(169)
N/A
|
(3)
+98%
|
4
N/A
|
(345)
N/A
|
171
N/A
|
68
-60%
|
60
-11%
|
(45)
N/A
|
(86)
-93%
|
(50)
+42%
|
(128)
-157%
|
(55)
+57%
|
(14)
+75%
|
4
N/A
|
108
+2 341%
|
532
+394%
|
214
-60%
|
162
-24%
|
(1)
N/A
|
(355)
-54 919%
|
(64)
+82%
|
21
N/A
|
41
+97%
|
30
-25%
|
154
+410%
|
160
+4%
|
215
+34%
|
288
+34%
|
(20)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
103
N/A
|
103
N/A
|
93
-9%
|
146
+56%
|
165
+13%
|
212
+29%
|
243
+15%
|
259
+7%
|
227
-13%
|
232
+2%
|
204
-12%
|
187
-8%
|
192
+3%
|
201
+5%
|
227
+13%
|
287
+27%
|
327
+14%
|
335
+3%
|
334
0%
|
315
-6%
|
333
+6%
|
375
+13%
|
329
-12%
|
325
-1%
|
312
-4%
|
283
-9%
|
322
+14%
|
340
+6%
|
417
+23%
|
433
+4%
|
451
+4%
|
450
0%
|
395
-12%
|
415
+5%
|
353
-15%
|
343
-3%
|
398
+16%
|
393
-1%
|
442
+12%
|
470
+6%
|
477
+2%
|