Rani Zim Shopping Centers Ltd
TASE:RANI
Cash Flow Statement
Cash Flow Statement
Rani Zim Shopping Centers Ltd
| 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 |
14
|
11
|
11
|
9
|
10
|
8
|
9
|
25
|
33
|
35
|
39
|
26
|
37
|
43
|
55
|
82
|
106
|
109
|
115
|
106
|
80
|
89
|
83
|
73
|
87
|
45
|
27
|
98
|
75
|
84
|
112
|
35
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
|
| Change in Deffered Taxes |
3
|
1
|
1
|
(0)
|
1
|
2
|
3
|
4
|
2
|
3
|
5
|
5
|
12
|
14
|
17
|
25
|
33
|
34
|
36
|
27
|
14
|
17
|
14
|
14
|
25
|
12
|
7
|
31
|
22
|
26
|
31
|
11
|
|
| Other Non-Cash Items |
0
|
5
|
4
|
10
|
9
|
9
|
8
|
(12)
|
(19)
|
(22)
|
(25)
|
(12)
|
(30)
|
(36)
|
(50)
|
(81)
|
(117)
|
(119)
|
(127)
|
(146)
|
(102)
|
(112)
|
(107)
|
(80)
|
(190)
|
(143)
|
(114)
|
(160)
|
(58)
|
(43)
|
(85)
|
(3)
|
|
| Cash Interest Paid |
7
|
5
|
6
|
9
|
8
|
10
|
9
|
7
|
10
|
11
|
12
|
16
|
11
|
14
|
14
|
14
|
18
|
20
|
25
|
27
|
31
|
34
|
36
|
55
|
52
|
55
|
65
|
53
|
68
|
73
|
67
|
67
|
|
| Change in Working Capital |
5
|
0
|
(5)
|
(3)
|
(7)
|
(3)
|
(3)
|
(2)
|
(0)
|
0
|
(4)
|
(3)
|
(4)
|
(10)
|
(3)
|
(5)
|
(3)
|
(1)
|
(10)
|
(11)
|
(1)
|
(7)
|
2
|
31
|
9
|
(16)
|
4
|
(26)
|
(3)
|
(26)
|
(33)
|
(37)
|
|
| Cash from Operating Activities |
22
N/A
|
17
-25%
|
11
-32%
|
16
+37%
|
13
-19%
|
17
+36%
|
18
+2%
|
15
-14%
|
17
+12%
|
18
+6%
|
15
-15%
|
17
+10%
|
16
-7%
|
10
-32%
|
20
+89%
|
22
+10%
|
20
-8%
|
25
+27%
|
16
-36%
|
(23)
N/A
|
(8)
+65%
|
(12)
-53%
|
(7)
+46%
|
40
N/A
|
(68)
N/A
|
(101)
-49%
|
(74)
+26%
|
(56)
+25%
|
39
N/A
|
42
+10%
|
28
-34%
|
10
-66%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(36)
|
(59)
|
(82)
|
(81)
|
(56)
|
(30)
|
(0)
|
(49)
|
(116)
|
(202)
|
(282)
|
(302)
|
(346)
|
(302)
|
(265)
|
(233)
|
(56)
|
(4)
|
(69)
|
(76)
|
(230)
|
(241)
|
(210)
|
(495)
|
(393)
|
(467)
|
(440)
|
(126)
|
(18)
|
(508)
|
(18)
|
(31)
|
|
| Cash from Investing Activities |
(36)
N/A
|
(59)
-64%
|
(82)
-40%
|
(81)
+2%
|
(56)
+30%
|
(30)
+46%
|
(0)
+98%
|
(50)
-10 036%
|
(116)
-132%
|
(203)
-74%
|
(282)
-39%
|
(303)
-7%
|
(346)
-14%
|
(302)
+13%
|
(265)
+12%
|
(233)
+12%
|
(56)
+76%
|
(4)
+93%
|
(70)
-1 671%
|
(76)
-9%
|
(230)
-203%
|
(241)
-5%
|
(209)
+13%
|
(495)
-137%
|
(393)
+21%
|
(467)
-19%
|
(440)
+6%
|
(126)
+71%
|
(18)
+86%
|
(508)
-2 718%
|
(18)
+97%
|
(31)
-73%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
0
|
122
|
122
|
93
|
94
|
48
|
53
|
23
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
104
|
104
|
|
| Net Issuance of Debt |
33
|
26
|
31
|
10
|
(11)
|
(16)
|
(15)
|
20
|
103
|
109
|
213
|
232
|
305
|
320
|
234
|
221
|
388
|
152
|
197
|
237
|
16
|
204
|
191
|
486
|
459
|
537
|
541
|
166
|
46
|
436
|
(40)
|
(26)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
(35)
|
(35)
|
(35)
|
0
|
0
|
0
|
0
|
(36)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(7)
|
53
|
51
|
49
|
50
|
(10)
|
(9)
|
(7)
|
(10)
|
(11)
|
(12)
|
(16)
|
(11)
|
(14)
|
(14)
|
(14)
|
(18)
|
(21)
|
(25)
|
(27)
|
(31)
|
(32)
|
(36)
|
(55)
|
(52)
|
(55)
|
(65)
|
(53)
|
(68)
|
(73)
|
(67)
|
(67)
|
|
| Cash from Financing Activities |
26
N/A
|
79
+208%
|
82
+5%
|
59
-28%
|
38
-36%
|
(26)
N/A
|
(24)
+6%
|
71
N/A
|
93
+31%
|
219
+135%
|
322
+47%
|
275
-15%
|
353
+29%
|
319
-10%
|
239
-25%
|
231
-3%
|
393
+70%
|
136
-65%
|
172
+26%
|
174
+1%
|
(52)
N/A
|
135
N/A
|
118
-13%
|
431
+265%
|
406
-6%
|
482
+19%
|
476
-1%
|
113
-76%
|
(22)
N/A
|
467
N/A
|
(2)
N/A
|
12
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Net Change in Cash |
12
N/A
|
37
+202%
|
12
-68%
|
(5)
N/A
|
(5)
+4%
|
(39)
-648%
|
(7)
+81%
|
36
N/A
|
(6)
N/A
|
34
N/A
|
55
+61%
|
(11)
N/A
|
22
N/A
|
27
+21%
|
(7)
N/A
|
20
N/A
|
357
+1 730%
|
158
-56%
|
118
-25%
|
75
-37%
|
(290)
N/A
|
(118)
+59%
|
(97)
+18%
|
(24)
+75%
|
(55)
-124%
|
(86)
-58%
|
(39)
+55%
|
(69)
-77%
|
(1)
+98%
|
1
N/A
|
8
+690%
|
(10)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
22
N/A
|
17
-25%
|
11
-32%
|
16
+37%
|
13
-20%
|
17
+36%
|
17
+2%
|
14
-19%
|
16
+13%
|
17
+6%
|
14
-16%
|
17
+16%
|
15
-8%
|
10
-34%
|
19
+92%
|
22
+11%
|
20
-8%
|
25
+27%
|
15
-39%
|
(23)
N/A
|
(8)
+65%
|
(12)
-53%
|
(7)
+46%
|
40
N/A
|
(68)
N/A
|
(101)
-49%
|
(74)
+26%
|
(56)
+25%
|
39
N/A
|
42
+10%
|
28
-34%
|
10
-66%
|
|