Tel Aviv - Delayed Quote • ILA
Cellcom Israel Ltd. (CEL.TA)
At close: April 25 at 2:24 PM GMT+3
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
4,398,000.00
4,398,000.00
4,300,000.00
4,100,000.00
3,676,000.00
Cost of Revenue
3,059,000.00
3,059,000.00
3,034,000.00
2,963,000.00
2,800,000.00
Gross Profit
1,339,000.00
1,339,000.00
1,266,000.00
1,137,000.00
876,000.00
Operating Expense
1,002,000.00
1,002,000.00
952,000.00
972,000.00
917,000.00
Operating Income
337,000.00
337,000.00
314,000.00
165,000.00
-41,000.00
Net Non Operating Interest Income Expense
-131,000.00
-131,000.00
-162,000.00
-153,000.00
-127,000.00
Other Income Expense
--
--
--
--
-14,000.00
Pretax Income
190,000.00
190,000.00
202,000.00
39,000.00
-209,000.00
Tax Provision
56,000.00
56,000.00
45,000.00
12,000.00
-39,000.00
Net Income Common Stockholders
134,000.00
134,000.00
157,000.00
27,000.00
-170,000.00
Diluted NI Available to Com Stockholders
134,000.00
134,000.00
157,000.00
27,000.00
-170,000.00
Basic EPS
0.81
--
0.96
0.17
-1.11
Diluted EPS
0.81
--
0.95
0.16
-1.11
Basic Average Shares
164,928.17
--
164,050.21
162,775.72
153,751.72
Diluted Average Shares
165,752.01
--
166,191.04
163,672.34
153,751.72
Total Operating Income as Reported
333,000.00
333,000.00
358,000.00
209,000.00
23,000.00
Rent Expense Supplemental
--
--
108,000.00
108,000.00
85,000.00
Total Expenses
4,061,000.00
4,061,000.00
3,986,000.00
3,935,000.00
3,717,000.00
Net Income from Continuing & Discontinued Operation
134,000.00
134,000.00
157,000.00
27,000.00
-170,000.00
Normalized Income
154,452.63
154,452.63
129,019.80
31,846.15
-148,038.28
Interest Income
34,000.00
34,000.00
20,000.00
15,000.00
22,000.00
Interest Expense
147,000.00
147,000.00
165,000.00
162,000.00
150,000.00
Net Interest Income
-131,000.00
-131,000.00
-162,000.00
-153,000.00
-127,000.00
EBIT
337,000.00
337,000.00
367,000.00
201,000.00
-59,000.00
EBITDA
1,215,000.00
1,215,000.00
1,197,000.00
1,097,000.00
865,000.00
Reconciled Cost of Revenue
3,059,000.00
3,059,000.00
3,034,000.00
2,963,000.00
2,800,000.00
Reconciled Depreciation
878,000.00
878,000.00
830,000.00
896,000.00
924,000.00
Net Income from Continuing Operation Net Minority Interest
134,000.00
134,000.00
157,000.00
27,000.00
-170,000.00
Total Unusual Items Excluding Goodwill
-29,000.00
-29,000.00
36,000.00
-7,000.00
-27,000.00
Total Unusual Items
-29,000.00
-29,000.00
36,000.00
-7,000.00
-27,000.00
Normalized EBITDA
1,244,000.00
1,244,000.00
1,161,000.00
1,104,000.00
892,000.00
Tax Rate for Calcs
0.00
0.00
0.00
0.00
0.00
Tax Effect of Unusual Items
-8,547.37
-8,547.37
8,019.80
-2,153.85
-5,038.28
12/31/2020 - 11/18/2007
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade