25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Cellcom Israel Ltd
Buy, Hold or Sell?

Let's analyze Cellcom together

I guess you are interested in Cellcom Israel Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Cellcom Israel Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Cellcom Israel Ltd

I send you an email if I find something interesting about Cellcom Israel Ltd.

1. Quick Overview

1.1. Quick analysis of Cellcom (30 sec.)










1.2. What can you expect buying and holding a share of Cellcom? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
15.0%

What is your share worth?

Current worth
$3.73
Expected worth in 1 year
$4.02
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$0.29
Return On Investment
7.4%

For what price can you sell your share?

Current Price per Share
$3.93
Expected price per share
$3.45 - $5.33
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Cellcom (5 min.)




Live pricePrice per Share (EOD)
$3.93
Intrinsic Value Per Share
$-0.06 - $6.73
Total Value Per Share
$3.66 - $10.45

2.2. Growth of Cellcom (5 min.)




Is Cellcom growing?

Current yearPrevious yearGrowGrow %
How rich?$617.3m$559.8m$41.5m6.9%

How much money is Cellcom making?

Current yearPrevious yearGrowGrow %
Making money$6.4m$9.2m-$2.7m-42.9%
Net Profit Margin2.2%3.1%--

How much money comes from the company's main activities?

2.3. Financial Health of Cellcom (5 min.)




2.4. Comparing to competitors in the Telecom Services industry (5 min.)




  Industry Rankings (Telecom Services)  


Richest
#119 / 247

Most Revenue
#118 / 247

Most Profit
#117 / 247

Most Efficient
#137 / 247
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Cellcom?

Welcome investor! Cellcom's management wants to use your money to grow the business. In return you get a share of Cellcom.

First you should know what it really means to hold a share of Cellcom. And how you can make/lose money.

Speculation

The Price per Share of Cellcom is $3.93. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Cellcom.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Cellcom, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $3.73. Based on the TTM, the Book Value Change Per Share is $0.07 per quarter. Based on the YOY, the Book Value Change Per Share is $0.08 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Cellcom.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.010.2%0.041.0%0.041.0%0.000.1%0.020.5%
Usd Book Value Change Per Share0.297.3%0.071.9%0.082.0%0.061.4%0.061.4%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.297.3%0.071.9%0.082.0%0.061.4%0.061.4%
Usd Price Per Share3.15-3.62-4.33-4.05-5.55-
Price to Earnings Ratio98.72-56.05-66.40-7.75-35.60-
Price-to-Total Gains Ratio10.99-22.77--406.43-163.25-250.94-
Price to Book Ratio0.85-1.01-1.31-1.28-2.32-
Price-to-Total Gains Ratio10.99-22.77--406.43-163.25-250.94-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.93
Number of shares254
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.070.06
Usd Total Gains Per Share0.070.06
Gains per Quarter (254 shares)18.5714.33
Gains per Year (254 shares)74.2657.30
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10746405747
201491380115104
302232120172161
402972860229218
503713600287275
604464340344332
705205080401389
805945820458446
906686560516503
1007437300573560

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%13.07.00.065.0%29.011.00.072.5%60.011.00.084.5%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%15.04.01.075.0%32.07.01.080.0%49.021.01.069.0%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%6.00.034.015.0%30.00.041.042.3%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%15.04.01.075.0%32.07.01.080.0%62.08.01.087.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Cellcom Israel Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.2870.073+292%0.079+265%0.056+408%0.056+411%
Book Value Per Share--3.7253.577+4%3.324+12%3.177+17%2.676+39%
Current Ratio--0.7690.787-2%1.008-24%1.112-31%1.277-40%
Debt To Asset Ratio--0.6500.657-1%0.694-6%0.704-8%0.747-13%
Debt To Equity Ratio--1.8571.912-3%2.269-18%2.417-23%3.173-41%
Dividend Per Share----0%-0%-0%0.000-100%
Eps--0.0080.039-79%0.039-79%0.005+60%0.018-57%
Free Cash Flow Per Share--0.1870.204-9%0.189-1%0.202-7%0.177+5%
Free Cash Flow To Equity Per Share--0.187-0.066+135%0.009+1902%0.025+652%-0.005+103%
Gross Profit Margin--1.000-8.610+961%-10.052+1105%5.317-81%-0.578+158%
Intrinsic Value_10Y_max--6.727--------
Intrinsic Value_10Y_min---0.064--------
Intrinsic Value_1Y_max--0.766--------
Intrinsic Value_1Y_min--0.591--------
Intrinsic Value_3Y_max--2.231--------
Intrinsic Value_3Y_min--1.268--------
Intrinsic Value_5Y_max--3.612--------
Intrinsic Value_5Y_min--1.385--------
Market Cap651291421.440+20%522027475.200609161316.720-14%730804198.533-29%677601512.978-23%923015790.441-43%
Net Profit Margin--0.0050.022-79%0.031-85%0.000+5498%0.009-50%
Operating Margin---0.199-100%0.133-100%0.074-100%0.074-100%
Operating Ratio--1.6021.098+46%0.918+75%0.993+61%0.964+66%
Pb Ratio1.055+20%0.8461.014-17%1.310-35%1.284-34%2.319-64%
Pe Ratio123.164+20%98.71956.046+76%66.401+49%7.750+1174%35.599+177%
Price Per Share3.930+20%3.1503.615-13%4.328-27%4.052-22%5.551-43%
Price To Free Cash Flow Ratio5.263+20%4.2194.435-5%5.862-28%5.244-20%9.543-56%
Price To Total Gains Ratio13.711+20%10.99022.769-52%-406.426+3798%163.247-93%250.941-96%
Quick Ratio--0.3920.610-36%0.876-55%1.039-62%1.319-70%
Return On Assets--0.0010.004-80%0.005-85%0.000+57%0.002-58%
Return On Equity--0.0020.011-80%0.017-87%0.001+294%0.009-77%
Total Gains Per Share--0.2870.073+292%0.079+265%0.056+408%0.056+407%
Usd Book Value--617374000.000601311700.000+3%559800900.000+10%530954860.000+16%445632980.000+39%
Usd Book Value Change Per Share--0.2870.073+292%0.079+265%0.056+408%0.056+411%
Usd Book Value Per Share--3.7253.577+4%3.324+12%3.177+17%2.676+39%
Usd Dividend Per Share----0%-0%-0%0.000-100%
Usd Eps--0.0080.039-79%0.039-79%0.005+60%0.018-57%
Usd Free Cash Flow--30934800.00034305900.000-10%31794100.000-3%33658120.000-8%29480600.000+5%
Usd Free Cash Flow Per Share--0.1870.204-9%0.189-1%0.202-7%0.177+5%
Usd Free Cash Flow To Equity Per Share--0.187-0.066+135%0.009+1902%0.025+652%-0.005+103%
Usd Market Cap651291421.440+20%522027475.200609161316.720-14%730804198.533-29%677601512.978-23%923015790.441-43%
Usd Price Per Share3.930+20%3.1503.615-13%4.328-27%4.052-22%5.551-43%
Usd Profit--1322000.0006477800.000-80%9254000.000-86%727100.000+82%3007550.000-56%
Usd Revenue--282908000.000294806000.000-4%335986300.000-16%280832460.000+1%271928790.000+4%
Usd Total Gains Per Share--0.2870.073+292%0.079+265%0.056+408%0.056+407%
 EOD+4 -4MRQTTM+15 -19YOY+16 -185Y+21 -1310Y+19 -17

3.3 Fundamental Score

Let's check the fundamental score of Cellcom Israel Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15123.164
Price to Book Ratio (EOD)Between0-11.055
Net Profit Margin (MRQ)Greater than00.005
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.392
Current Ratio (MRQ)Greater than10.769
Debt to Asset Ratio (MRQ)Less than10.650
Debt to Equity Ratio (MRQ)Less than11.857
Return on Equity (MRQ)Greater than0.150.002
Return on Assets (MRQ)Greater than0.050.001
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Cellcom Israel Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.186
Ma 20Greater thanMa 504.114
Ma 50Greater thanMa 1004.005
Ma 100Greater thanMa 2003.913
OpenGreater thanClose3.930
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Cellcom Israel Ltd

Cellcom Israel Ltd. provides cellular communications services in Israel. The company offers wired communication services, including internet access and infrastructure, OTT television, landline telephony, international MBL, and transmission services for business customers and telecommunication operators. It also provides conference call, information security, cloud computing, and server hosting services, as well as IOT solutions, roaming, and text and multimedia messaging services. In addition, the company sells equipment, such as computing and communication equipment, including servers, routers, and switches, and others; and software and integration of information security products. Cellcom Israel Ltd. was incorporated in 1994 and is headquartered in Netanya, Israel.

Fundamental data was last updated by Penke on 2024-08-30 21:30:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Cellcom earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Cellcom to the Telecom Services industry mean.
  • A Net Profit Margin of 0.5% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Cellcom Israel Ltd:

  • The MRQ is 0.5%. The company is not making a profit/loss.
  • The TTM is 2.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM2.2%-1.7%
TTM2.2%YOY3.1%-0.9%
TTM2.2%5Y0.0%+2.2%
5Y0.0%10Y0.9%-0.9%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%5.5%-5.0%
TTM2.2%4.8%-2.6%
YOY3.1%5.2%-2.1%
5Y0.0%5.9%-5.9%
10Y0.9%5.6%-4.7%
4.3.1.2. Return on Assets

Shows how efficient Cellcom is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Cellcom to the Telecom Services industry mean.
  • 0.1% Return on Assets means that Cellcom generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Cellcom Israel Ltd:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.4%-0.3%
TTM0.4%YOY0.5%-0.1%
TTM0.4%5Y0.0%+0.3%
5Y0.0%10Y0.2%-0.1%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%0.8%-0.7%
TTM0.4%0.7%-0.3%
YOY0.5%0.8%-0.3%
5Y0.0%0.9%-0.9%
10Y0.2%1.0%-0.8%
4.3.1.3. Return on Equity

Shows how efficient Cellcom is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Cellcom to the Telecom Services industry mean.
  • 0.2% Return on Equity means Cellcom generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Cellcom Israel Ltd:

  • The MRQ is 0.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM1.1%-0.9%
TTM1.1%YOY1.7%-0.6%
TTM1.1%5Y0.1%+1.0%
5Y0.1%10Y0.9%-0.9%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%2.3%-2.1%
TTM1.1%1.9%-0.8%
YOY1.7%2.2%-0.5%
5Y0.1%2.4%-2.3%
10Y0.9%2.4%-1.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Cellcom Israel Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Cellcom is operating .

  • Measures how much profit Cellcom makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Cellcom to the Telecom Services industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Cellcom Israel Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM19.9%-19.9%
TTM19.9%YOY13.3%+6.6%
TTM19.9%5Y7.4%+12.5%
5Y7.4%10Y7.4%+0.1%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.0%-11.0%
TTM19.9%9.0%+10.9%
YOY13.3%11.0%+2.3%
5Y7.4%10.5%-3.1%
10Y7.4%11.6%-4.2%
4.3.2.2. Operating Ratio

Measures how efficient Cellcom is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Telecom Services industry mean).
  • An Operation Ratio of 1.60 means that the operating costs are $1.60 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Cellcom Israel Ltd:

  • The MRQ is 1.602. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.098. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.602TTM1.098+0.504
TTM1.098YOY0.918+0.180
TTM1.0985Y0.993+0.105
5Y0.99310Y0.964+0.029
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6021.026+0.576
TTM1.0981.019+0.079
YOY0.9180.980-0.062
5Y0.9930.976+0.017
10Y0.9640.953+0.011
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Cellcom Israel Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Cellcom is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Telecom Services industry mean).
  • A Current Ratio of 0.77 means the company has $0.77 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Cellcom Israel Ltd:

  • The MRQ is 0.769. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.787. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.769TTM0.787-0.018
TTM0.787YOY1.008-0.221
TTM0.7875Y1.112-0.325
5Y1.11210Y1.277-0.165
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7690.923-0.154
TTM0.7870.925-0.138
YOY1.0080.953+0.055
5Y1.1120.997+0.115
10Y1.2771.027+0.250
4.4.3.2. Quick Ratio

Measures if Cellcom is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Cellcom to the Telecom Services industry mean.
  • A Quick Ratio of 0.39 means the company can pay off $0.39 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Cellcom Israel Ltd:

  • The MRQ is 0.392. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.610. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.392TTM0.610-0.218
TTM0.610YOY0.876-0.266
TTM0.6105Y1.039-0.429
5Y1.03910Y1.319-0.280
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3920.574-0.182
TTM0.6100.629-0.019
YOY0.8760.691+0.185
5Y1.0390.733+0.306
10Y1.3190.784+0.535
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Cellcom Israel Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Cellcom assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Cellcom to Telecom Services industry mean.
  • A Debt to Asset Ratio of 0.65 means that Cellcom assets are financed with 65.0% credit (debt) and the remaining percentage (100% - 65.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Cellcom Israel Ltd:

  • The MRQ is 0.650. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.657. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.650TTM0.657-0.007
TTM0.657YOY0.694-0.037
TTM0.6575Y0.704-0.048
5Y0.70410Y0.747-0.043
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6500.634+0.016
TTM0.6570.628+0.029
YOY0.6940.629+0.065
5Y0.7040.617+0.087
10Y0.7470.617+0.130
4.5.4.2. Debt to Equity Ratio

Measures if Cellcom is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Cellcom to the Telecom Services industry mean.
  • A Debt to Equity ratio of 185.7% means that company has $1.86 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Cellcom Israel Ltd:

  • The MRQ is 1.857. The company is just able to pay all its debts with equity.
  • The TTM is 1.912. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.857TTM1.912-0.055
TTM1.912YOY2.269-0.357
TTM1.9125Y2.417-0.505
5Y2.41710Y3.173-0.755
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8571.712+0.145
TTM1.9121.717+0.195
YOY2.2691.625+0.644
5Y2.4171.705+0.712
10Y3.1731.733+1.440
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Cellcom generates.

  • Above 15 is considered overpriced but always compare Cellcom to the Telecom Services industry mean.
  • A PE ratio of 98.72 means the investor is paying $98.72 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Cellcom Israel Ltd:

  • The EOD is 123.164. Based on the earnings, the company is expensive. -2
  • The MRQ is 98.719. Based on the earnings, the company is expensive. -2
  • The TTM is 56.046. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD123.164MRQ98.719+24.445
MRQ98.719TTM56.046+42.673
TTM56.046YOY66.401-10.354
TTM56.0465Y7.750+48.296
5Y7.75010Y35.599-27.848
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD123.16410.301+112.863
MRQ98.7199.963+88.756
TTM56.04610.082+45.964
YOY66.40111.092+55.309
5Y7.75015.015-7.265
10Y35.59916.889+18.710
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Cellcom Israel Ltd:

  • The EOD is 5.263. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.219. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 4.435. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.263MRQ4.219+1.045
MRQ4.219TTM4.435-0.216
TTM4.435YOY5.862-1.427
TTM4.4355Y5.244-0.809
5Y5.24410Y9.543-4.299
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD5.2635.757-0.494
MRQ4.2195.245-1.026
TTM4.4355.361-0.926
YOY5.8625.501+0.361
5Y5.2445.911-0.667
10Y9.5436.046+3.497
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Cellcom is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Telecom Services industry mean).
  • A PB ratio of 0.85 means the investor is paying $0.85 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Cellcom Israel Ltd:

  • The EOD is 1.055. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.846. Based on the equity, the company is cheap. +2
  • The TTM is 1.014. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.055MRQ0.846+0.209
MRQ0.846TTM1.014-0.168
TTM1.014YOY1.310-0.297
TTM1.0145Y1.284-0.270
5Y1.28410Y2.319-1.035
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.0551.491-0.436
MRQ0.8461.487-0.641
TTM1.0141.565-0.551
YOY1.3101.650-0.340
5Y1.2841.907-0.623
10Y2.3192.350-0.031
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in ILS. All numbers in thousands.

Summary
Total Assets6,670,000
Total Liabilities4,335,000
Total Stockholder Equity2,335,000
 As reported
Total Liabilities 4,335,000
Total Stockholder Equity+ 2,335,000
Total Assets = 6,670,000

Assets

Total Assets6,670,000
Total Current Assets1,655,000
Long-term Assets5,015,000
Total Current Assets
Cash And Cash Equivalents 543,000
Net Receivables 843,000
Inventory 118,000
Total Current Assets  (as reported)1,655,000
Total Current Assets  (calculated)1,504,000
+/- 151,000
Long-term Assets
Property Plant Equipment 2,194,000
Long-term Assets  (as reported)5,015,000
Long-term Assets  (calculated)2,194,000
+/- 2,821,000

Liabilities & Shareholders' Equity

Total Current Liabilities2,151,000
Long-term Liabilities2,184,000
Total Stockholder Equity2,335,000
Total Current Liabilities
Short Long Term Debt 827,000
Accounts payable 730,000
Total Current Liabilities  (as reported)2,151,000
Total Current Liabilities  (calculated)1,557,000
+/- 594,000
Long-term Liabilities
Long term Debt 1,527,000
Capital Lease Obligations Min Short Term Debt676,000
Long-term Liabilities Other 13,000
Long-term Liabilities  (as reported)2,184,000
Long-term Liabilities  (calculated)2,216,000
+/- 32,000
Total Stockholder Equity
Retained Earnings 1,541,000
Total Stockholder Equity (as reported)2,335,000
Total Stockholder Equity (calculated)1,541,000
+/- 794,000
Other
Capital Stock2,000
Common Stock Shares Outstanding 165,718
Net Debt 1,811,000
Net Invested Capital 4,689,000
Net Working Capital -496,000
Property Plant and Equipment Gross 2,194,000



6.2. Balance Sheets Structured

Currency in ILS. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
0
0
0
5,287,014
0
0
0
7,502,600
0
0
5,016,132
4,911,775
5,426,795
5,508,000
5,645,090
6,288,793
6,109,547
5,434,403
5,514,362
5,395,399
5,313,000
6,501,000
6,364,000
6,379,000
6,108,000
6,178,000
6,349,000
5,996,000
7,158,000
7,187,000
8,612,000
8,557,000
8,885,000
8,982,000
8,743,000
8,787,000
8,023,000
8,166,000
7,547,000
7,579,000
7,097,000
7,305,000
7,084,000
7,240,000
6,581,000
6,629,000
6,213,000
6,278,000
6,134,000
6,431,000
6,450,000
6,662,000
6,123,000
6,372,000
5,983,000
6,087,000
6,125,000
6,364,000
6,268,000
6,749,000
7,362,000
7,096,000
6,868,000
7,162,000
6,766,000
6,782,000
6,742,000
7,157,000
7,157,000
6,918,000
6,403,000
6,570,000
6,619,000
6,767,000
6,930,000
6,998,000
6,866,000
6,872,000
6,510,000
6,620,000
6,686,000
6,670,000
6,670,0006,686,0006,620,0006,510,0006,872,0006,866,0006,998,0006,930,0006,767,0006,619,0006,570,0006,403,0006,918,0007,157,0007,157,0006,742,0006,782,0006,766,0007,162,0006,868,0007,096,0007,362,0006,749,0006,268,0006,364,0006,125,0006,087,0005,983,0006,372,0006,123,0006,662,0006,450,0006,431,0006,134,0006,278,0006,213,0006,629,0006,581,0007,240,0007,084,0007,305,0007,097,0007,579,0007,547,0008,166,0008,023,0008,787,0008,743,0008,982,0008,885,0008,557,0008,612,0007,187,0007,158,0005,996,0006,349,0006,178,0006,108,0006,379,0006,364,0006,501,0005,313,0005,395,3995,514,3625,434,4036,109,5476,288,7935,645,0905,508,0005,426,7954,911,7755,016,132007,502,6000005,287,014000
   > Total Current Assets 
0
0
0
1,428,573
0
0
0
3,583,400
0
0
1,634,760
1,545,988
1,772,947
1,959,250
2,131,965
2,679,774
2,608,293
1,924,335
1,993,226
1,975,034
1,936,000
3,076,000
2,969,000
2,966,000
2,760,000
2,769,000
2,944,000
2,583,000
3,727,000
3,696,000
3,432,000
3,332,000
3,631,000
3,854,000
3,756,000
3,942,000
3,367,000
3,718,000
3,293,000
3,448,000
3,099,000
3,364,000
3,159,000
3,250,000
2,700,000
2,754,000
2,403,000
2,485,000
2,401,000
2,724,000
2,763,000
2,999,000
2,350,000
2,609,000
2,227,000
2,334,000
2,384,000
2,610,000
2,525,000
2,947,000
2,786,000
2,556,000
2,417,000
2,759,000
2,493,000
2,696,000
1,907,000
2,299,000
2,299,000
2,160,000
1,707,000
1,800,000
1,798,000
1,869,000
2,010,000
2,012,000
1,868,000
1,898,000
1,538,000
1,635,000
1,699,000
1,655,000
1,655,0001,699,0001,635,0001,538,0001,898,0001,868,0002,012,0002,010,0001,869,0001,798,0001,800,0001,707,0002,160,0002,299,0002,299,0001,907,0002,696,0002,493,0002,759,0002,417,0002,556,0002,786,0002,947,0002,525,0002,610,0002,384,0002,334,0002,227,0002,609,0002,350,0002,999,0002,763,0002,724,0002,401,0002,485,0002,403,0002,754,0002,700,0003,250,0003,159,0003,364,0003,099,0003,448,0003,293,0003,718,0003,367,0003,942,0003,756,0003,854,0003,631,0003,332,0003,432,0003,696,0003,727,0002,583,0002,944,0002,769,0002,760,0002,966,0002,969,0003,076,0001,936,0001,975,0341,993,2261,924,3352,608,2932,679,7742,131,9651,959,2501,772,9471,545,9881,634,760003,583,4000001,428,573000
       Cash And Cash Equivalents 
0
0
0
4,316
0
0
0
1,895,200
0
0
116,154
54,763
224,213
374,000
521,950
913,822
818,842
194,445
197,934
272,418
152,000
1,223,000
976,000
903,000
618,000
585,000
777,000
533,000
1,644,000
1,527,000
869,000
920,000
588,000
736,000
1,139,000
1,414,000
846,000
1,185,000
827,000
1,057,000
645,000
1,083,000
989,000
1,158,000
637,000
894,000
550,000
761,000
681,000
982,000
1,026,000
1,240,000
589,000
785,000
461,000
527,000
593,000
831,000
773,000
1,202,000
1,031,000
855,000
698,000
1,006,000
807,000
919,000
630,000
719,000
719,000
885,000
590,000
644,000
640,000
707,000
695,000
773,000
532,000
574,000
400,000
473,000
481,000
543,000
543,000481,000473,000400,000574,000532,000773,000695,000707,000640,000644,000590,000885,000719,000719,000630,000919,000807,0001,006,000698,000855,0001,031,0001,202,000773,000831,000593,000527,000461,000785,000589,0001,240,0001,026,000982,000681,000761,000550,000894,000637,0001,158,000989,0001,083,000645,0001,057,000827,0001,185,000846,0001,414,0001,139,000736,000588,000920,000869,0001,527,0001,644,000533,000777,000585,000618,000903,000976,0001,223,000152,000272,418197,934194,445818,842913,822521,950374,000224,21354,763116,154001,895,2000004,316000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
68,000
0
0
213,000
272,000
383,000
414,000
414,000
404,000
400,000
390,000
479,000
290,000
902,000
974,000
493,000
493,000
492,000
500,000
511,000
513,000
608,000
520,000
531,000
521,000
531,000
375,000
380,000
281,000
282,000
284,000
286,000
284,000
283,000
360,000
363,000
364,000
361,000
398,000
421,000
404,000
410,000
428,000
430,000
473,000
424,000
488,000
123,000
429,000
429,000
102,000
30,000
23,000
23,000
23,000
143,000
143,000
193,000
204,000
24,000
24,000
24,000
0
024,00024,00024,000204,000193,000143,000143,00023,00023,00023,00030,000102,000429,000429,000123,000488,000424,000473,000430,000428,000410,000404,000421,000398,000361,000364,000363,000360,000283,000284,000286,000284,000282,000281,000380,000375,000531,000521,000531,000520,000608,000513,000511,000500,000492,000493,000493,000974,000902,000290,000479,000390,000400,000404,000414,000414,000383,000272,000213,0000068,0000000000000000000000
       Net Receivables 
0
0
0
1,320,675
0
0
0
1,564,000
0
0
1,380,942
1,246,900
1,411,714
1,462,000
1,465,475
1,519,181
1,552,976
1,579,028
1,656,392
1,585,324
1,656,000
1,738,000
1,657,000
1,642,000
1,625,000
1,647,000
1,638,000
1,542,000
1,560,000
1,641,000
1,949,000
1,952,000
1,978,000
2,015,000
1,999,000
1,868,000
1,911,000
1,933,000
1,866,000
1,741,000
1,763,000
1,673,000
1,548,000
1,425,000
1,423,000
1,400,000
1,393,000
1,315,000
1,360,000
1,395,000
1,395,000
1,357,000
1,411,000
1,403,000
1,346,000
1,297,000
1,361,000
1,313,000
1,267,000
1,181,000
1,260,000
1,213,000
1,222,000
1,154,000
1,183,000
1,195,000
1,016,000
997,000
997,000
1,008,000
940,000
927,000
875,000
23,000
894,000
869,000
881,000
867,000
895,000
914,000
956,000
843,000
843,000956,000914,000895,000867,000881,000869,000894,00023,000875,000927,000940,0001,008,000997,000997,0001,016,0001,195,0001,183,0001,154,0001,222,0001,213,0001,260,0001,181,0001,267,0001,313,0001,361,0001,297,0001,346,0001,403,0001,411,0001,357,0001,395,0001,395,0001,360,0001,315,0001,393,0001,400,0001,423,0001,425,0001,548,0001,673,0001,763,0001,741,0001,866,0001,933,0001,911,0001,868,0001,999,0002,015,0001,978,0001,952,0001,949,0001,641,0001,560,0001,542,0001,638,0001,647,0001,625,0001,642,0001,657,0001,738,0001,656,0001,585,3241,656,3921,579,0281,552,9761,519,1811,465,4751,462,0001,411,7141,246,9001,380,942001,564,0000001,320,675000
       Other Current Assets 
0
0
0
4,316
0
0
0
0
0
0
0
113,738
0
0
0
0
0
0
0
0
0
0
0
1,590,000
0
0
0
1,946,000
0
0
0
2,242,000
0
0
580,000
55,000
575,000
596,000
587,000
53,000
132,000
652,000
606,000
57,000
622,000
464,000
457,000
43,000
343,000
352,000
374,000
54,000
401,000
500,000
444,000
76,000
446,000
496,000
516,000
66,000
494,000
517,000
499,000
60,000
7,000
577,000
58,000
81,000
81,000
58,000
60,000
118,000
157,000
997,000
1,205,000
1,122,000
121,000
121,000
124,000
110,000
83,000
0
083,000110,000124,000121,000121,0001,122,0001,205,000997,000157,000118,00060,00058,00081,00081,00058,000577,0007,00060,000499,000517,000494,00066,000516,000496,000446,00076,000444,000500,000401,00054,000374,000352,000343,00043,000457,000464,000622,00057,000606,000652,000132,00053,000587,000596,000575,00055,000580,000002,242,0000001,946,0000001,590,00000000000000113,73800000004,316000
   > Long-term Assets 
0
0
0
3,858,441
0
0
0
3,919,200
0
0
3,381,372
3,365,788
3,653,848
3,548,750
3,513,125
3,609,019
3,501,254
3,510,068
3,521,135
3,420,365
3,377,000
3,425,000
3,395,000
3,413,000
3,348,000
3,409,000
3,405,000
3,413,000
3,431,000
3,491,000
5,180,000
5,225,000
5,254,000
5,128,000
4,987,000
4,845,000
4,656,000
4,448,000
4,254,000
4,131,000
3,998,000
3,941,000
3,925,000
3,990,000
3,881,000
3,875,000
3,810,000
3,793,000
3,733,000
3,707,000
3,687,000
3,663,000
3,773,000
3,763,000
3,756,000
3,753,000
3,741,000
3,754,000
3,743,000
3,802,000
4,576,000
4,540,000
4,451,000
4,403,000
4,273,000
4,086,000
4,835,000
4,858,000
4,858,000
4,758,000
4,696,000
4,770,000
4,821,000
4,898,000
4,920,000
4,986,000
4,998,000
4,974,000
4,972,000
4,985,000
4,987,000
5,015,000
5,015,0004,987,0004,985,0004,972,0004,974,0004,998,0004,986,0004,920,0004,898,0004,821,0004,770,0004,696,0004,758,0004,858,0004,858,0004,835,0004,086,0004,273,0004,403,0004,451,0004,540,0004,576,0003,802,0003,743,0003,754,0003,741,0003,753,0003,756,0003,763,0003,773,0003,663,0003,687,0003,707,0003,733,0003,793,0003,810,0003,875,0003,881,0003,990,0003,925,0003,941,0003,998,0004,131,0004,254,0004,448,0004,656,0004,845,0004,987,0005,128,0005,254,0005,225,0005,180,0003,491,0003,431,0003,413,0003,405,0003,409,0003,348,0003,413,0003,395,0003,425,0003,377,0003,420,3653,521,1353,510,0683,501,2543,609,0193,513,1253,548,7503,653,8483,365,7883,381,372003,919,2000003,858,441000
       Property Plant Equipment 
0
0
0
2,934,832
0
0
0
2,930,200
0
0
2,400,516
2,384,275
2,449,739
2,384,250
2,344,760
2,375,167
2,248,285
2,222,708
2,218,940
2,149,079
2,100,000
2,089,000
2,066,000
2,096,000
2,060,000
2,048,000
2,043,000
2,063,000
2,017,000
1,961,000
2,141,000
2,168,000
2,155,000
2,120,000
2,084,000
2,077,000
2,023,000
1,969,000
1,907,000
1,865,000
1,814,000
1,796,000
1,793,000
1,834,000
1,804,000
1,797,000
1,761,000
1,745,000
1,696,000
1,682,000
1,660,000
1,659,000
1,628,000
1,619,000
1,597,000
1,598,000
1,588,000
1,602,000
1,604,000
1,652,000
2,418,000
2,398,000
2,191,000
2,159,000
2,088,000
1,999,000
2,011,000
2,028,000
2,028,000
1,976,000
1,942,000
2,006,000
2,025,000
2,088,000
2,100,000
2,144,000
2,157,000
2,141,000
2,148,000
2,153,000
2,153,000
2,194,000
2,194,0002,153,0002,153,0002,148,0002,141,0002,157,0002,144,0002,100,0002,088,0002,025,0002,006,0001,942,0001,976,0002,028,0002,028,0002,011,0001,999,0002,088,0002,159,0002,191,0002,398,0002,418,0001,652,0001,604,0001,602,0001,588,0001,598,0001,597,0001,619,0001,628,0001,659,0001,660,0001,682,0001,696,0001,745,0001,761,0001,797,0001,804,0001,834,0001,793,0001,796,0001,814,0001,865,0001,907,0001,969,0002,023,0002,077,0002,084,0002,120,0002,155,0002,168,0002,141,0001,961,0002,017,0002,063,0002,043,0002,048,0002,060,0002,096,0002,066,0002,089,0002,100,0002,149,0792,218,9402,222,7082,248,2852,375,1672,344,7602,384,2502,449,7392,384,2752,400,516002,930,2000002,934,832000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
3,283,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
830,000
0
0
0
830,000
0
0
0
830,000
0
0
0
830,000
0
0
0
830,000
0
0
0
830,000
0
0
0
809,000
0
0
0
809,000
0
0
0
809,000
0
0
0
1,563,000
1,563,000
0
0
1,563,000
0
0
0
1,563,000
0
0
0
1,563,000
0
0
001,563,0000001,563,0000001,563,000001,563,0001,563,000000809,000000809,000000809,000000830,000000830,000000830,000000830,000000830,000000830,00000000000000000000003,283,00000000000000
       Long Term Investments 
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
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
150,000
151,000
146,000
138,000
131,000
142,000
140,000
135,000
0
0
0
0
0
0
0
0
0
0
0
00000000000135,000140,000142,000131,000138,000146,000151,000150,000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
686,331
677,662
677,205
684,086
673,479
665,000
716,000
707,000
711,000
704,000
788,000
765,000
753,000
704,000
672,000
1,720,000
1,680,000
1,643,000
1,597,000
1,552,000
685,000
1,482,000
1,452,000
1,418,000
560,000
1,367,000
1,339,000
1,317,000
485,000
1,295,000
1,291,000
1,269,000
424,000
1,221,000
1,206,000
1,213,000
377,000
1,230,000
1,228,000
1,247,000
451,000
1,271,000
1,284,000
1,287,000
489,000
1,305,000
1,306,000
1,301,000
485,000
1,287,000
1,249,000
2,161,000
625,000
625,000
2,154,000
2,138,000
566,000
2,139,000
2,142,000
2,147,000
591,000
2,152,000
2,148,000
2,146,000
582,000
2,138,000
0
02,138,000582,0002,146,0002,148,0002,152,000591,0002,147,0002,142,0002,139,000566,0002,138,0002,154,000625,000625,0002,161,0001,249,0001,287,000485,0001,301,0001,306,0001,305,000489,0001,287,0001,284,0001,271,000451,0001,247,0001,228,0001,230,000377,0001,213,0001,206,0001,221,000424,0001,269,0001,291,0001,295,000485,0001,317,0001,339,0001,367,000560,0001,418,0001,452,0001,482,000685,0001,552,0001,597,0001,643,0001,680,0001,720,000672,000704,000753,000765,000788,000704,000711,000707,000716,000665,000673,479684,086677,205677,662686,331000000000000000
       Other Assets 
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
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
477,000
747,000
692,000
525,000
511,000
489,000
488,000
481,000
501,000
524,000
537,000
542,000
557,000
557,000
555,000
0
0
0
0
0000555,000557,000557,000542,000537,000524,000501,000481,000488,000489,000511,000525,000692,000747,000477,000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
2,140,701
0
0
0
3,601,800
0
0
4,831,146
4,604,263
4,617,135
4,662,250
4,733,685
5,455,943
5,717,774
5,062,275
5,149,747
5,054,876
4,874,000
6,089,000
5,975,000
6,005,000
5,678,000
5,767,000
5,923,000
5,655,000
6,814,000
6,889,000
8,320,000
8,370,000
8,603,000
8,702,000
8,343,000
8,287,000
7,458,000
7,530,000
6,857,000
6,869,000
6,268,000
6,377,000
6,049,000
6,148,000
5,463,000
5,499,000
5,042,000
5,093,000
4,889,000
5,141,000
5,125,000
5,322,000
4,756,000
4,974,000
4,552,000
4,646,000
4,711,000
4,711,000
4,614,000
5,072,000
5,701,000
5,468,000
5,239,000
5,275,000
4,899,000
4,908,000
4,824,000
5,277,000
5,277,000
5,033,000
4,500,000
4,649,000
4,666,000
4,767,000
4,882,000
4,894,000
4,713,000
4,708,000
4,287,000
4,357,000
4,410,000
4,335,000
4,335,0004,410,0004,357,0004,287,0004,708,0004,713,0004,894,0004,882,0004,767,0004,666,0004,649,0004,500,0005,033,0005,277,0005,277,0004,824,0004,908,0004,899,0005,275,0005,239,0005,468,0005,701,0005,072,0004,614,0004,711,0004,711,0004,646,0004,552,0004,974,0004,756,0005,322,0005,125,0005,141,0004,889,0005,093,0005,042,0005,499,0005,463,0006,148,0006,049,0006,377,0006,268,0006,869,0006,857,0007,530,0007,458,0008,287,0008,343,0008,702,0008,603,0008,370,0008,320,0006,889,0006,814,0005,655,0005,923,0005,767,0005,678,0006,005,0005,975,0006,089,0004,874,0005,054,8765,149,7475,062,2755,717,7745,455,9434,733,6854,662,2504,617,1354,604,2634,831,146003,601,8000002,140,701000
   > Total Current Liabilities 
0
0
0
1,566,683
0
0
0
1,545,600
0
0
1,454,076
1,310,088
1,336,976
1,355,750
1,549,790
1,908,616
2,156,518
1,397,993
1,524,436
1,498,302
1,485,000
1,658,000
1,679,000
1,712,000
1,596,000
1,641,000
1,939,000
1,659,000
2,198,000
2,233,000
2,577,000
2,653,000
2,458,000
2,516,000
2,708,000
2,710,000
2,402,000
2,466,000
2,320,000
2,366,000
2,319,000
2,399,000
2,309,000
2,413,000
1,908,000
1,932,000
1,811,000
1,860,000
1,930,000
1,962,000
1,860,000
1,925,000
1,693,000
1,788,000
1,542,000
1,642,000
1,588,000
1,732,000
1,604,000
1,678,000
1,915,000
1,783,000
1,778,000
1,826,000
1,535,000
1,485,000
1,754,000
1,929,000
1,929,000
1,727,000
1,624,000
1,710,000
1,887,000
1,925,000
1,918,000
1,924,000
1,937,000
1,949,000
1,910,000
1,981,000
2,267,000
2,151,000
2,151,0002,267,0001,981,0001,910,0001,949,0001,937,0001,924,0001,918,0001,925,0001,887,0001,710,0001,624,0001,727,0001,929,0001,929,0001,754,0001,485,0001,535,0001,826,0001,778,0001,783,0001,915,0001,678,0001,604,0001,732,0001,588,0001,642,0001,542,0001,788,0001,693,0001,925,0001,860,0001,962,0001,930,0001,860,0001,811,0001,932,0001,908,0002,413,0002,309,0002,399,0002,319,0002,366,0002,320,0002,466,0002,402,0002,710,0002,708,0002,516,0002,458,0002,653,0002,577,0002,233,0002,198,0001,659,0001,939,0001,641,0001,596,0001,712,0001,679,0001,658,0001,485,0001,498,3021,524,4361,397,9932,156,5181,908,6161,549,7901,355,7501,336,9761,310,0881,454,076001,545,6000001,566,683000
       Short-term Debt 
0
0
0
548,123
0
0
0
345,000
0
0
331,254
117,950
120,411
123,250
236,885
354,733
278,830
288,315
336,834
329,172
327,000
333,000
341,000
350,000
344,000
343,000
347,000
348,000
590,000
594,000
681,000
674,000
752,000
758,000
1,142,000
1,129,000
1,087,000
1,091,000
1,101,000
1,100,000
1,089,000
1,093,000
1,094,000
1,092,000
729,000
736,000
738,000
734,000
858,000
861,000
865,000
863,000
709,000
792,000
617,000
618,000
565,000
647,000
619,000
620,000
835,000
730,000
734,000
735,000
536,000
536,000
717,000
728,000
728,000
592,000
591,000
567,000
745,000
759,000
772,000
772,000
785,000
786,000
779,000
781,000
999,000
0
0999,000781,000779,000786,000785,000772,000772,000759,000745,000567,000591,000592,000728,000728,000717,000536,000536,000735,000734,000730,000835,000620,000619,000647,000565,000618,000617,000792,000709,000863,000865,000861,000858,000734,000738,000736,000729,0001,092,0001,094,0001,093,0001,089,0001,100,0001,101,0001,091,0001,087,0001,129,0001,142,000758,000752,000674,000681,000594,000590,000348,000347,000343,000344,000350,000341,000333,000327,000329,172336,834288,315278,830354,733236,885123,250120,411117,950331,25400345,000000548,123000
       Short Long Term 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
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
509,000
323,000
324,000
513,000
514,000
478,000
381,000
381,000
383,000
562,000
567,000
583,000
587,000
589,000
594,000
594,000
596,000
819,000
827,000
827,000819,000596,000594,000594,000589,000587,000583,000567,000562,000383,000381,000381,000478,000514,000513,000324,000323,000509,000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
811,395
0
0
0
1,012,000
0
0
705,528
817,225
714,161
722,500
786,940
443,416
702,369
586,688
718,812
276,202
0
0
0
376,000
0
0
697,000
267,000
790,000
767,000
1,016,000
554,000
1,401,000
1,363,000
1,283,000
407,000
676,000
657,000
608,000
286,000
607,000
630,000
714,000
441,000
712,000
643,000
631,000
227,000
636,000
638,000
687,000
203,000
639,000
622,000
590,000
256,000
674,000
655,000
609,000
288,000
744,000
692,000
662,000
345,000
625,000
615,000
653,000
334,000
334,000
704,000
632,000
384,000
745,000
742,000
752,000
474,000
804,000
758,000
786,000
486,000
854,000
730,000
730,000854,000486,000786,000758,000804,000474,000752,000742,000745,000384,000632,000704,000334,000334,000653,000615,000625,000345,000662,000692,000744,000288,000609,000655,000674,000256,000590,000622,000639,000203,000687,000638,000636,000227,000631,000643,000712,000441,000714,000630,000607,000286,000608,000657,000676,000407,0001,283,0001,363,0001,401,000554,0001,016,000767,000790,000267,000697,00000376,000000276,202718,812586,688702,369443,416786,940722,500714,161817,225705,528001,012,000000811,395000
       Other Current Liabilities 
0
0
0
207,165
0
0
0
188,600
0
0
417,294
345,425
502,404
510,000
525,965
1,079,621
1,175,320
522,990
468,790
847,524
1,158,000
1,325,000
1,338,000
472,000
1,252,000
1,298,000
317,000
379,000
339,000
397,000
478,000
1,381,000
305,000
395,000
283,000
1,135,000
639,000
718,000
611,000
952,000
623,000
676,000
501,000
850,000
467,000
553,000
442,000
878,000
436,000
463,000
308,000
840,000
345,000
374,000
335,000
726,000
349,000
430,000
376,000
729,000
217,000
218,000
225,000
691,000
374,000
334,000
384,000
826,000
826,000
431,000
401,000
759,000
397,000
424,000
394,000
678,000
348,000
405,000
345,000
714,000
796,000
0
0796,000714,000345,000405,000348,000678,000394,000424,000397,000759,000401,000431,000826,000826,000384,000334,000374,000691,000225,000218,000217,000729,000376,000430,000349,000726,000335,000374,000345,000840,000308,000463,000436,000878,000442,000553,000467,000850,000501,000676,000623,000952,000611,000718,000639,0001,135,000283,000395,000305,0001,381,000478,000397,000339,000379,000317,0001,298,0001,252,000472,0001,338,0001,325,0001,158,000847,524468,790522,9901,175,3201,079,621525,965510,000502,404345,425417,29400188,600000207,165000
   > Long-term Liabilities 
0
0
0
574,019
0
0
0
2,056,200
0
0
3,377,070
3,294,175
3,280,159
3,306,500
3,183,895
3,547,327
3,561,255
3,664,283
3,625,311
3,556,575
3,389,000
4,431,000
4,296,000
4,293,000
4,082,000
4,126,000
3,984,000
3,996,000
4,616,000
4,656,000
5,743,000
5,717,000
6,145,000
6,186,000
5,635,000
5,577,000
5,056,000
5,064,000
4,537,000
4,503,000
3,949,000
3,978,000
3,740,000
3,735,000
3,555,000
3,567,000
3,231,000
3,233,000
2,959,000
3,179,000
3,265,000
3,397,000
3,063,000
3,186,000
3,010,000
3,004,000
3,123,000
2,979,000
3,010,000
3,394,000
3,786,000
3,685,000
3,461,000
3,449,000
3,364,000
3,423,000
3,070,000
3,348,000
3,348,000
3,306,000
2,876,000
2,939,000
2,779,000
2,842,000
2,964,000
2,970,000
2,776,000
2,759,000
2,377,000
2,376,000
2,143,000
2,184,000
2,184,0002,143,0002,376,0002,377,0002,759,0002,776,0002,970,0002,964,0002,842,0002,779,0002,939,0002,876,0003,306,0003,348,0003,348,0003,070,0003,423,0003,364,0003,449,0003,461,0003,685,0003,786,0003,394,0003,010,0002,979,0003,123,0003,004,0003,010,0003,186,0003,063,0003,397,0003,265,0003,179,0002,959,0003,233,0003,231,0003,567,0003,555,0003,735,0003,740,0003,978,0003,949,0004,503,0004,537,0005,064,0005,056,0005,577,0005,635,0006,186,0006,145,0005,717,0005,743,0004,656,0004,616,0003,996,0003,984,0004,126,0004,082,0004,293,0004,296,0004,431,0003,389,0003,556,5753,625,3113,664,2833,561,2553,547,3273,183,8953,306,5003,280,1593,294,1753,377,070002,056,200000574,019000
       Other Liabilities 
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
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
105,000
94,000
78,000
103,000
118,000
118,000
120,000
82,000
88,000
101,000
107,000
116,000
132,000
0
138,000
0
0
0
0
0000138,0000132,000116,000107,000101,00088,00082,000120,000118,000118,000103,00078,00094,000105,000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
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
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
308,000
315,000
321,000
321,000
324,000
327,000
331,000
332,000
333,000
340,000
0
345,000
0
0
0
0
0000345,0000340,000333,000332,000331,000327,000324,000321,000321,000315,000308,000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
3,146,313
0
0
0
3,900,800
0
0
184,986
307,513
809,660
845,750
911,405
832,851
391,773
372,128
364,615
340,523
439,000
412,000
389,000
374,000
430,000
411,000
426,000
341,000
344,000
298,000
288,000
183,000
278,000
279,000
399,000
498,000
563,000
633,000
687,000
707,000
826,000
915,000
1,021,000
1,076,000
1,101,000
1,113,000
1,154,000
1,169,000
1,229,000
1,274,000
1,309,000
1,322,000
1,348,000
1,394,000
1,427,000
1,437,000
1,410,000
1,649,000
1,651,000
1,675,000
1,659,000
1,626,000
1,628,000
1,885,000
1,865,000
1,874,000
1,918,000
1,880,000
1,880,000
1,885,000
1,903,000
1,921,000
1,953,000
2,000,000
2,048,000
2,104,000
2,153,000
2,164,000
2,223,000
2,263,000
2,276,000
2,335,000
2,335,0002,276,0002,263,0002,223,0002,164,0002,153,0002,104,0002,048,0002,000,0001,953,0001,921,0001,903,0001,885,0001,880,0001,880,0001,918,0001,874,0001,865,0001,885,0001,628,0001,626,0001,659,0001,675,0001,651,0001,649,0001,410,0001,437,0001,427,0001,394,0001,348,0001,322,0001,309,0001,274,0001,229,0001,169,0001,154,0001,113,0001,101,0001,076,0001,021,000915,000826,000707,000687,000633,000563,000498,000399,000279,000278,000183,000288,000298,000344,000341,000426,000411,000430,000374,000389,000412,000439,000340,523364,615372,128391,773832,851911,405845,750809,660307,513184,986003,900,8000003,146,313000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
0
0
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
0
02,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,0001,000001,0000000000000000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
809,660
845,750
260,975
0
0
0
-45,143
0
0
0
0
0
0
0
0
0
0
0
0
7,000
0
0
0
-12,000
-17,000
-16,000
-15,000
-13,000
-9,000
-6,000
-6,000
-3,000
-3,000
-3,000
-3,000
-2,000
-2,000
-2,000
-1,000
-1,000
-1,000
-1,000
0
0
0
17,000
17,000
10,000
10,000
0
0
24,000
2,000
15,000
0
-2,000
-2,000
-1,000
0
-1,000
-1,000
0
0
0
0
0
0
0
0
0
000000000-1,000-1,0000-1,000-2,000-2,000015,0002,00024,0000010,00010,00017,00017,000000-1,000-1,000-1,000-1,000-2,000-2,000-2,000-3,000-3,000-3,000-3,000-6,000-6,000-9,000-13,000-15,000-16,000-17,000-12,0000007,000000000000000-45,143000260,975845,750809,660000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
4,600
0
0
-21,510
-21,063
0
0
0
-3,856
-49,413
-60,345
0
-12,351
9,000
-10,000
-24,000
-23,000
-24,000
-9,000
-17,000
-21,000
-21,000
-20,000
0
7,000
0
8,000
3,000
0
0
0
0
0
0
0
0
14,000
0
0
0
15,000
0
0
0
18,000
0
0
0
0
0
259,000
259,000
325,000
325,000
335,000
335,000
623,000
664,000
702,000
792,000
792,000
792,000
792,000
792,000
792,000
792,000
792,000
792,000
792,000
792,000
792,000
792,000
792,000
792,000
0
0792,000792,000792,000792,000792,000792,000792,000792,000792,000792,000792,000792,000792,000792,000792,000702,000664,000623,000335,000335,000325,000325,000259,000259,0000000018,00000015,00000014,000000000003,0008,00007,0000-20,000-21,000-21,000-17,000-9,000-24,000-23,000-24,000-10,0009,000-12,3510-60,345-49,413-3,856000-21,063-21,510004,6000000000



6.3. Balance Sheets

Currency in ILS. All numbers in thousands.