|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Accretion of asset retirement obligation | |||||
| Stock-based compensation | |||||
| Income attributable to sale of tax benefits, net of interest expense | |||||
| Equity in losses (earnings) of investees, net | |||||
| Mark-to-market of derivative instruments | |||||
| Loss (gain) on disposal of property, plant and equipment | |||||
| Write-off of unsuccessful exploration and storage activities | |||||
| Impairment of long-lived assets | |||||
| Loss from prepayment of a long-term loan | |||||
| Loss (gain) on severance pay fund asset | |||||
| Loss (gain) on foreign currency exchange rate | |||||
| Deferred income tax provision | |||||
| Liability for unrecognized tax benefits | |||||
| Other | |||||
| Changes in operating assets and liabilities, net of businesses acquired: | |||||
| Receivables | |||||
| Costs and estimated earnings in excess of billings on uncompleted contracts | |||||
| Long-term costs and estimated earnings in excess of billings on uncompleted contracts | |||||
| Inventories | |||||
| Prepaid expenses and other | |||||
| Change in operating lease right of use asset | |||||
| Deposits and other | |||||
| Accounts payable and accrued expenses | |||||
| Billings in excess of costs and estimated earnings on uncompleted contracts | |||||
| Liabilities for severance pay | |||||
| Change in operating lease liabilities | |||||
| Other liabilities, net | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of marketable securities | |||||
| Maturities of marketable securities | |||||
| Sale of marketable securities | |||||
| Capital expenditures | |||||
| Cash received from insurance recoveries | |||||
| Investment in unconsolidated companies | |||||
| Cash paid for acquisition of a business, net of cash acquired | |||||
| Decrease (increase) in severance pay fund asset, net of payments made to retired employees | |||||
| Other investing activities | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from long-term loans, net of transaction costs | |||||
| Proceeds from exercise of options by employees | |||||
| Proceeds from issuance of common stock, net of stock issuance costs | |||||
| Purchase of capped call instruments | |||||
| Purchase of treasury stock | |||||
| Repayments of commercial paper and prepayments of long-term debt | |||||
| Proceeds from issuance of convertible notes, net of transaction costs | |||||
| Proceeds related to tax monetization transactions | |||||
| Proceeds from revolving credit lines with banks | |||||
| Repayment of revolving credit lines with banks | |||||
| Cash received from noncontrolling interest | |||||
| Transaction with noncontrolling interest | |||||
| Repayments of long-term debt and financing liability | |||||
| Cash paid to noncontrolling interest | |||||
| Payments under finance lease obligations | |||||
| Deferred debt and tax monetization transactions issuance costs | |||||
| Cash dividends paid | |||||
| Net cash provided by (used in) financing activities | |||||
| Effect of exchange rate changes on cash and cash equivalents and restricted cash and cash equivalents | |||||
| Net change in cash and cash equivalents and restricted cash and cash equivalents | |||||
| Cash and cash equivalents and restricted cash and cash equivalents at beginning of period | |||||
| Cash and cash equivalents and restricted cash and cash equivalents at end of period | |||||
| Supplemental disclosure of cash flow information: | |||||
| Interest, net of interest capitalized | |||||
| Income taxes, net of refunds | |||||
| Supplemental non-cash investing and financing activities: | |||||
| Increase (decrease) in accounts payable related to purchases of property, plant and equipment | |||||
| Right of use assets obtained in exchange for new lease liabilities | |||||
| Increase in asset retirement cost and asset retirement obligation | |||||
Loading...