Delta Galil Reports Record Second Quarter 2026 Results
Record Second Quarter Sales of $511.6 Million and Double-Digit Year-over-Year Growth in Profitability, Reflect Strong
Press Release Disclaimer: This is a press release distributed through the XPR Media network. It has not been independently verified by our newsroom.

![]()
Delta Galil Industries, Ltd. (DELG/Tel Aviv Stock Exchange), the global designer, manufacturer and marketer of branded and private label intimate, activewear, loungewear and denim apparel for ladies, men, and kids, today reported financial results for the second quarter ended June 30, 2026.
- Sales increased 9% (5% in constant currency) to a second quarter record of $511.6 million, compared to $470.1 million in the prior year period.
- Gross profit, inclusive of tariff refunds, expanded 26% year-over-year to a second quarter record of $253.2 million. Excluding tariff impact, gross profit increased 17% compared to the second quarter last year.
- EBIT excluding non-core items and inclusive of tariff refund, of $54.6 million, compared to $31.0 million in the prior year period. Excluding tariff impact and non-core items EBIT increased 22% compared to the second quarter last year.
- Strong operating cash flow, excluding IFRS 16 and inclusive of a $33 million tariff refund, was $56.8 million, compared to $13 million in the second quarter of 2025
- During the second quarter of 2026, the Company received a cash refund of $33 million related to prior U.S. tariffs and intends to re-invest a portion of it into new strategic incremental growth initiatives, including investments to expand the Company’s manufacturing and supply chain capabilities.
- The impact of the IEEPA tariff refund on the second quarter of 2026 includes a $16.8 million increase to gross profit and EBIT, and a $13.2 million benefit to net income, or $0.50 per diluted share.
- Strong balance sheet with $122.9 million in cash and record shareholders’ equity of $938.3 million at June 30, 2026.
- Declares an $8 million dividend for the second quarter of 2026, compared to $8 million for the second quarter last year.
Isaac Dabah, CEO of Delta Galil, stated, “We delivered an outstanding second quarter that meaningfully strengthened the momentum established in the first quarter and demonstrated broad-based progress across our business. Excluding the benefits of an IEEPA tariff refund, we achieved record second-quarter sales and an all-time record gross margin of 45.2%, as well as double-digit growth in all other profitability indicators. We expect to use a portion of the proceeds from the tariff refund to invest strategically in our manufacturing, supply chain and overall structure to support our future growth and profitability.”
“Second quarter and year-to-date results demonstrate that our growth initiatives are translating into stronger revenue, expanding profitability and increased cash generation. While the tariff refund provided an additional benefit to our reported results and cash flow, the strength of our underlying performance reflects the continued execution of our strategy and the investments we have made in product innovation, owned brands, manufacturing flexibility, global sourcing, and distribution capabilities. With positive momentum across the business and net debt lower than a year ago, we believe Delta Galil is increasingly well positioned to deliver sustained profitable growth through the balance of 2026 and beyond,” concluded Mr. Dabah.
Sales
Second quarter sales increased 9% to $511.6 million, compared to $470.1 million in the second quarter of 2025. Sales in constant currency increased 5%, compared to the second quarter last year. First half sales were $1,084.6 million, a 12% increase from $968.8 million in the prior-year period.
Gross Margin
Gross profit in the second quarter grew 26% to $253.2 million, compared to $201.3 million in the second quarter of 2025. Gross profit in the first half of 2026 was $491.9 million, compared to $403.9 million in the prior-year period.
Gross margin in the second quarter of 2026 increased by 670-basis points to 49.5%, compared to 42.8% in the second quarter of 2025. Gross margin in the first half of 2026 was 45.4%, compared to 41.7% in the first half of 2025.
Both second quarter and first half of 2026 gross profit included a $16.8 million benefit from the tariff refund. Excluding the tariff refund, gross margin in the second quarter and first half reached 45.2% and 43.4% of sales, respectively.
The year-over-year increase in gross margin was due primarily to continued improved efficiency of the Company’s factories, positive exchange rates, higher proportion of Delta Israel activity from total sales which is characterized by higher gross margin than average and the benefit of the tariff refund.
EBIT
EBIT, excluding non-core items in the second quarter of 2026 increased 76% to $54.6 million, compared to $31.0 million in the prior year. EBIT in the second quarter of 2026 increased 70% to $52.7 million, compared to $31.0 million, in the second quarter last year.
The year-over-year increase in EBIT for the second quarter was primarily due to higher organic and non-organic sales, and continued improved efficiency of the Company’s factories, partially offset by higher SG&A expenses mainly due to exchange rates and business expansion.
EBIT, excluding non-core items in the first half of 2026 increased 43% to $91.2 million, compared to $63.7 million, in the same period last year. EBIT in the first half of 2026 increased 38% to $87.8 million, compared to $63.7 million, in the same period last year.
Both second quarter and first half of 2026 EBIT included a $16.8 million benefit from tariff refund. Excluding tariff refund and non-core items, EBIT in the second quarter and first half increased by 22% and 17%, respectively.
Non-Core Items
For the second quarter and the first half of 2026 the Company recorded non-core expenses of $1.9 and $3.4 million, respectively, for changes in fair value of liability with respect to conditioned consideration. For the second quarter and first half of 2025, the Company recorded no non-core expenses.
Net Income
Net income excluding non-core items, net of tax, in the second quarter of 2026 increased 106% to $34.4 million, compared to $16.7 million in the same period last year. Net income in the second quarter of 2026 increased 96% to $32.8, compared to $16.7 million in the same period last year.
Net income excluding non-core items, net of tax, in the first half of 2026 increased 52% to $52.0, compared to $34.3 million in the same period last year. Net income in the first half of 2026 increased 43% to $49.2, compared to $34.3 million in the same period last year.
Both second quarter and first half of 2026 net income included a $13.1 million benefit from tariff refund. Excluding tariff refund and non-core items, net income in the second quarter and first half increased by 27% and 13%, respectively.
Diluted Earnings Per Share
Diluted earnings per share, excluding non-core items, net of tax, in the second quarter of 2026 was $1.21, compared to $0.57 in the same period last year. Diluted earnings per share in the second quarter of 2026 were $1.15, compared to $0.57 in the same period last year.
Diluted earnings per share, excluding non-core items, net of tax, in the first half of 2026 was $1.84, compared to $1.18 in the same period last year. Diluted earnings per share in the first half of 2026 was $1.73, compared to $1.18 in the same period last year.
Diluted earnings per share, excluding tariff refund and non-core items, net of tax, in the second quarter and first half of 2026 increased 25% and 14% to $0.71 and $1.34, respectively, compared to $0.57 and $1.18 in the same periods last year.
EBITDA, Cash Flow, Net Debt, Equity, and Dividend
EBITDA, excluding IFRS 16, was $62.7 million, compared to $39.1 million in the second quarter of 2025. In the first half of 2026, EBITDA excluding IFRS 16 impact was $107.5, compared to $79.6 million in the first half of 2025. EBITDA excluding IFRS 16 and tariff refund in the second quarter and the first half of 2026, increased by 17% and 14%, respectively and reached $45.9 million and $90.7 million.
Cash flow generated from operating activities, excluding IFRS 16, was $56.8 million, compared to $13.0 million in the second quarter of 2025. Cash flow generated from operating activities, excluding IFRS 16, was $84.7 million in the first half of 2026, compared to $17.1 million in the first half of 2025. The year-over-year increase in operating cash flow was primarily due to improved profitability, a $33 million tariff refund, and reduced working capital, mainly associated with changes in accounts receivables and inventory.
Net Debt to EBITDA, excluding IFRS 16, as of June 30, 2026, was 0.7x, compared to 0.9x at June 30, 2025.
Equity on June 30, 2026, was a record $938.3 million, compared to $852.0 million on June 30, 2025.
Delta Galil declared a dividend of $8 million, or $0305 per share, which will be distributed on August 19, 2026, with a record and “ex-dividend” date of August 12, 2026.
2026 Financial Guidance
The Company reaffirmed its 2026 guidance, which excludes non-core items and tariff refund, and is based on 1.15 US $ per 1 Euro, 3.00 NIS per 1 US $ and current tax and duty rates:
|
|
Full Year 2026 Guidance (in millions, except per share amount) |
|
Full Year 2025 Results (in millions, except per share amount) |
|
|
|
|
|
|
|
|
Sales |
$2,294 – 2,328 |
|
$2,118.9 |
|
|
EBIT |
$204 – 212 |
|
$174.2 |
|
|
EBITDA |
$324 – 332 |
|
$282.8 |
|
|
Net income |
$123 – 116 |
|
$102.6 |
|
|
Diluted EPS ($) |
$4.23 – 4.00 |
|
$3.55 |
Constant Currency – Excluding the Impact of Foreign Currency
This release refers to “reported” amounts in accordance with IFRS accounting principles (“GAAP”), which include translation and transactional impacts from foreign currency exchange rates. The release also refers to “constant dollar” amounts, which exclude the impact of translating foreign currencies into U.S. dollars, and are considered a non-GAAP financial measure. These constant currency performance measures should be viewed in addition to, and not in lieu of, or superior to, Delta Galil’s operating performance measures calculated in accordance with GAAP.
About Delta Galil Industries
Delta Galil is an innovative, global company engaged in the design, development, production and marketing of intimate apparel and activewear. The Company offers products in a wide range of categories – Ladies intimates, men’s underwear, loungewear, activewear, sleepwear, shapewear and socks. The Company’s main markets are the U.S., Europe and Israel.
Delta Galil’s leading customers include Nike, Victoria’s Secret, Lululemon, Skims, Walmart and others. In addition, the Company owns a wide portfolio of owned brands such as Delta, Schiesser, Eminence, Athena, Splendid PJ Salvage and under license agreements for leading brands such as adidas, Columbia, Calvin Klein, Tommy Hilfiger and others. The Company also designs, develops, markets and sells denim under the Seven for All Mankind brand.
Delta Galil has a vertically integrated and global production and distribution platform that includes the entire value chain, from the design stage to the delivery of the final product, which allows for operational flexibility, high efficiency and rapid response to market changes.
The Company’s CEO and controlling shareholder is Mr. Isaac Dabah, who has extensive, global experience in the fashion and apparel sector.
Safe Harbor Statement
Matters discussed in this press release contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. When used in this press release, the words “anticipate,” “believe,” “estimate,” “may” “intend,” “expect” and similar expressions identify such forward-looking statements. Actual results, performance or achievements could differ materially from those contemplated, expressed or implied by the forward-looking statements contained herein, and while expected, there is no guarantee that we will attain the aforementioned anticipated developmental milestones. These forward-looking statements are based largely on the expectations of the Company and are subject to a number of risks and uncertainties. These include, but are not limited to, risks and uncertainties associated with: the impact of economic, tax rates in the various countries the Company operates in, competitive and other factors affecting the Company and its operations, markets, product, and distributor performance, the impact on the national and local economies resulting from terrorist actions, and U.S. actions subsequently; and other factors detailed in reports filed by the Company.
Source: Delta Galil Industries, Ltd.
|
DELTA GALIL INDUSTRIES LTD. |
||||||
|
Concise Consolidated Balance Sheets |
||||||
|
As of June 30, 2026 |
||||||
|
|
June 30 |
|
December 31 |
|||
|
|
2026 |
|
205 |
|
2025 |
|
|
|
(Unaudited) |
|
(Audited) |
|||
|
|
Thousands of Dollars |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
121,532 |
|
88,692 |
|
133,973 |
|
|
Restricted Cash |
1,418 |
|
1,501 |
|
1,802 |
|
|
Trade receivables |
187,712 |
|
191,776 |
|
223,418 |
|
|
Income taxes receivable |
7,018 |
|
1,080 |
|
2,569 |
|
|
Other accounts receivable |
60,343 |
|
59,196 |
|
64,229 |
|
|
Financial derivative |
2,288 |
|
505 |
|
1,390 |
|
|
Inventory |
458,076 |
|
491,803 |
|
430,348 |
|
|
Assets held for sale |
2,997 |
|
4,770 |
|
2,997 |
|
|
Total current assets |
841,384 |
|
839,323 |
|
860,726 |
|
|
|
|
|
|
|
|
|
|
Non-current assets: |
|
|
|
|
|
|
|
Investments accounted for using the equity method and long-term receivables |
16,369 |
|
12,827 |
|
13,150 |
|
|
Investment property |
2,375 |
|
2,640 |
|
2,513 |
|
|
Property, plant and equipment, net, including assets under construction |
368,073 |
|
335,502 |
|
356,365 |
|
|
Goodwill |
187,719 |
|
142,494 |
|
188,877 |
|
|
Brand names |
155,465 |
|
138,730 |
|
157,704 |
|
|
Intangible assets, net of accumulated amortization |
189,838 |
|
163,069 |
|
165,186 |
|
|
Right of use assets |
356,494 |
|
292,170 |
|
294,733 |
|
|
Deferred tax assets |
36,755 |
|
35,637 |
|
36,562 |
|
|
Financial derivative |
5,002 |
|
1,956 |
|
3,202 |
|
|
Total non-current assets |
1,318,090 |
|
1,125,025 |
|
1,218,292 |
|
|
Total assets |
2,159,474 |
|
1,964,348 |
|
2,079,018 |
|
|
DELTA GALIL INDUSTRIES LTD. |
|||||||||
|
Concise Consolidated Balance Sheets |
|||||||||
|
As of June 30, 2026 |
|||||||||
|
June 30 |
|
December 31 |
|||||||
|
|
2026 |
|
2025 |
|
2025 |
||||
|
|
(Unaudited) |
|
(Audited) |
||||||
|
|
Thousands of Dollars |
||||||||
|
Liabilities and Equity |
|
|
|
|
|
||||
|
Current liabilities: |
|
|
|
|
|
||||
|
Short-term bank loans |
68,759 |
|
|
39,711 |
|
|
96,437 |
|
|
|
Current maturities of long term bank loans |
25,474 |
|
|
22,325 |
|
|
23,759 |
|
|
|
Current maturities of bonds |
33,471 |
|
|
31,289 |
|
|
31,625 |
|
|
|
Financial derivative |
– |
|
|
228 |
|
|
– |
|
|
|
Current maturities of leases liabilities |
79,649 |
|
|
68,730 |
|
|
72,690 |
|
|
|
Trade payables |
204,631 |
|
|
213,580 |
|
|
188,055 |
|
|
|
Income taxes payable |
16,299 |
|
|
14,993 |
|
|
21,146 |
|
|
|
Provision for realignment plan |
1,806 |
|
|
3,506 |
|
|
2,898 |
|
|
|
Others payables |
206,877 |
|
|
197,520 |
|
|
207,634 |
|
|
|
Total current liabilities |
636,966 |
|
|
591,882 |
|
|
644,244 |
|
|
|
|
|
|
|
|
|
||||
|
Non-current liabilities: |
|
|
|
|
|
||||
|
Bank loans |
128,762 |
|
|
118,140 |
|
|
141,455 |
|
|
|
Post-employment benefits obligation, net |
5,880 |
|
|
5,729 |
|
|
6,081 |
|
|
|
Lease Liability |
310,684 |
|
|
249,916 |
|
|
253,299 |
|
|
|
Other non-current liabilities |
63,151 |
|
|
43,783 |
|
|
54,695 |
|
|
|
Bonds |
39,947 |
|
|
67,661 |
|
|
38,274 |
|
|
|
Deferred taxes liabilities |
35,739 |
|
|
35,191 |
|
|
37,371 |
|
|
|
Total non-current liabilities |
584,163 |
|
|
520,420 |
|
|
531,175 |
|
|
|
Total liabilities |
1,221,129 |
|
|
1,112,302 |
|
|
1,175,419 |
|
|
|
|
|
|
|
|
|
||||
|
Equity: |
|
|
|
|
|
||||
|
Equity attributable to company’s shareholders: |
|
|
|
|
|
||||
|
Share capital |
23,714 |
|
|
23,714 |
|
|
23,714 |
|
|
|
Share premium |
123,228 |
|
|
123,720 |
|
|
123,184 |
|
|
|
Other capital reserves |
58,859 |
|
|
47,997 |
|
|
56,352 |
|
|
|
Retained earnings |
706,650 |
|
|
639,992 |
|
|
678,210 |
|
|
|
Treasury shares |
(7,802 |
) |
|
(9,384 |
) |
|
(8,848 |
) |
|
|
|
904,649 |
|
|
826,039 |
|
|
872,612 |
|
|
|
Non-controlling interests |
33,696 |
|
|
26,007 |
|
|
30,987 |
|
|
|
Total equity |
938,345 |
|
|
852,046 |
|
|
903,599 |
|
|
|
Total liabilities and equity |
2,159,474 |
|
|
1,964,348 |
|
|
2,079,018 |
|
|
|
DELTA GALIL INDUSTRIES LTD. |
||||||||||||
|
Concise Consolidated Statement of Income |
||||||||||||
|
For the six-month and three-month periods ending June 30, 2026 |
||||||||||||
|
Six months ended June 30 |
|
Increase/ (Decrease) |
|
Three months ended June 30 |
|
Increase/ (Decrease) |
||||||
|
|
2026 |
|
2025 |
|
% |
|
2026 |
|
2025 |
|
% |
|
|
(Unaudited) |
|
(Unaudited) |
|
|||||||||
|
Thousands of Dollars |
|
Thousands of Dollars |
|
|||||||||
|
Excluding Earning Per Share data |
|
Excluding Earning Per Share data |
|
|||||||||
|
|
|
|
|
|
|
|
||||||
|
Sales |
1,084,609 |
968,794 |
12% |
511,636 |
470,124 |
9% |
||||||
|
Cost of sales |
592,684 |
564,882 |
|
258,471 |
268,800 |
|
||||||
|
Gross profit |
491,925 |
403,912 |
22% |
253,165 |
201,324 |
26% |
||||||
|
% of sales |
45.4% |
41.7% |
|
49.5% |
42.8% |
|
||||||
|
Selling and marketing expenses |
339,759 |
286,732 |
18% |
169,187 |
144,386 |
17% |
||||||
|
% of sales |
31.3% |
29.6% |
|
33.1% |
30.7% |
|
||||||
|
General and administrative expenses |
61,489 |
53,174 |
16% |
29,663 |
25,126 |
18% |
||||||
|
% of sales |
5.7% |
5.5% |
|
5.8% |
5.3% |
|
||||||
|
Other income, net and Share in losses (profits) of investees accounted for using the equity method |
(570) |
298 |
|
(326) |
784 |
|
||||||
|
Operating income excluding non-core items |
91,247 |
63,708 |
43% |
54,641 |
31,028 |
76% |
||||||
|
% of sales |
8.4% |
6.6% |
|
10.7% |
6.6% |
|
||||||
|
Non-core items |
3,436 |
– |
|
1,957 |
– |
|
||||||
|
Operating income |
87,811 |
63,708 |
38% |
52,684 |
31,028 |
70% |
||||||
|
Financing expenses, net |
22,190 |
19,045 |
17% |
9,115 |
9,448 |
(4%) |
||||||
|
Income before tax on income |
65,621 |
44,663 |
47% |
43,569 |
21,580 |
102% |
||||||
|
Income taxes expenses |
16,461 |
10,324 |
59% |
10,809 |
4,844 |
123% |
||||||
|
Net income for the period |
49,160 |
34,339 |
43% |
32,760 |
16,736 |
96% |
||||||
|
Net income for the period excluding non-core items, net of tax |
52,029 |
34,339 |
52% |
34,394 |
16,736 |
106% |
||||||
|
|
|
|
|
|
|
|
||||||
|
Attribution of net earnings for the period: |
|
|
|
|
|
|
||||||
|
Attributed to Company’s shareholders |
45,579 |
31,271 |
|
30,185 |
15,052 |
|
||||||
|
Attributed to non-controlling interests |
3,581 |
3,068 |
|
2,575 |
1,684 |
|
||||||
|
|
49,160 |
34,339 |
|
32,760 |
16,736 |
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net diluted earnings per share attributed to company’s shareholders |
1.73 |
1.18 |
|
1.15 |
0.57 |
|
||||||
|
Net diluted earnings per share, before non-core items, net of tax, attributable to Company’s shareholders |
1.84 |
1.18 |
56% |
1.21 |
0.57 |
112% |
||||||
|
DELTA GALIL INDUSTRIES LTD. |
||||||||
|
Concise Consolidated Cash Flow Reports |
||||||||
|
For the six-month and three-month periods ending June 30, 2026 |
||||||||
|
Six months ended June 30 |
|
Three months ended June 30 |
||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
|
|
(Unaudited) |
|
(Unaudited) |
||||||
|
Thousands of Dollars |
|
Thousands of Dollars |
||||||
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
Net income for the period |
49,160 |
|
34,339 |
|
32,760 |
|
16,736 |
|
|
Adjustments required to present cash flows from operating activities |
111,539 |
|
46,102 |
|
56,730 |
|
26,354 |
|
|
Interest paid in cash |
(18,643) |
|
(15,758) |
|
(8,048) |
|
(6,797) |
|
|
Interest received in cash |
1,999 |
|
841 |
|
1,364 |
|
402 |
|
|
Income taxes paid in cash, net |
(26,411) |
|
(21,451) |
|
(9,447) |
|
(11,058) |
|
|
Net cash generated from operating activities |
117,644 |
|
44,073 |
|
73,359 |
|
25,637 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investment activities: |
|
|
|
|
|
|
|
|
|
Acquisition of property, plant including under construction |
(22,836) |
|
(55,177) |
|
(10,259) |
|
(34,542) |
|
|
Acquisition of intangible assets |
(14,305) |
|
(10,354) |
|
(7,185) |
|
(5,034) |
|
|
Proceeds from sale of property, plant and equipment |
120 |
|
4,152 |
|
97 |
|
2,428 |
|
|
Others |
(2,801) |
|
(132) |
|
(2,442) |
|
275 |
|
|
Net cash used in Investing activities |
(39,822) |
|
(61,511) |
|
(19,789) |
|
(36,873) |
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
Dividend paid to non-controlling interests in subsidiary |
(3,604) |
|
(2,514) |
|
(870) |
|
(835) |
|
|
Payment of long-term payables in connection with acquisition of property, plant and equipment under construction |
(3,882) |
|
(2,412) |
|
(1,921) |
|
(1,209) |
|
|
Principal elements of lease payments |
(32,901) |
|
(26,982) |
|
(16,526) |
|
(12,596) |
|
|
Dividend paid |
(18,021) |
|
(18,020) |
|
(7,999) |
|
(7,997) |
|
|
Receipt of long-term bank loans |
– |
|
967 |
|
– |
|
– |
|
|
Repayment of long-term bank loans |
(10,288) |
|
(9,664) |
|
(2,444) |
|
(2,230) |
|
|
Short-term credit from banking corporations, net |
(27,609) |
|
36,877 |
|
(29,239) |
|
27,414 |
|
|
Others |
2,721 |
|
(255) |
|
1,720 |
|
(23) |
|
|
Net cash generated from (used in) financing activities |
(93,584) |
|
(22,003) |
|
(57,279) |
|
2,524 |
|
|
Net decrease in cash and cash equivalents |
(15,762) |
|
(39,441) |
|
(3,709) |
|
(8,712) |
|
|
|
|
|
|
|
|
|
|
|
|
Effects of exchange rate changes on cash and cash equivalents |
3,321 |
|
7,624 |
|
3,525 |
|
7,216 |
|
|
|
|
|
|
|
|
|
||
|
Balance of cash and cash equivalents at the beginning of the period, net |
133,973 |
|
120,509 |
|
121,716 |
|
90,188 |
|
|
Balance of cash and cash equivalents at the end of the Period, net |
121,532 |
|
88,692 |
|
121,532 |
|
88,692 |
|
|
DELTA GALIL INDUSTRIES LTD. |
||||||||
|
Concise Consolidated Cash Flow Reports |
||||||||
|
For the six-month and three-month periods ending June 30, 2026 |
||||||||
|
Six months ended June 30 |
|
Three months ended June 30 |
||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
|
|
(Unaudited) |
|
(Unaudited) |
||||||
|
Thousands of Dollars |
|
Thousands of Dollars |
||||||
|
Reconciliations required to present cash flows generated by operating activities: |
|
|
|
|
|
|
|
|
|
Adjustments in respect of: |
|
|
|
|
|
|
|
|
|
Depreciation |
17,861 |
|
16,848 |
|
8,844 |
|
8,585 |
|
|
Amortization |
41,471 |
|
34,725 |
|
20,935 |
|
17,913 |
|
|
Interest in respect of bonds and loans |
10,525 |
|
8,885 |
|
4,224 |
|
3,262 |
|
|
Interest received in cash |
(1,999) |
|
(841) |
|
(1,364) |
|
(402) |
|
|
Taxes on income paid in cash, net |
26,411 |
|
21,451 |
|
9,447 |
|
11,058 |
|
|
Deferred taxes on income, net |
(633) |
|
(6,941) |
|
(221) |
|
(5,240) |
|
|
Interest expenses recognized in respect of lease agreements |
8,118 |
|
6,873 |
|
3,824 |
|
3,535 |
|
|
Retirement benefit obligation, net |
(103) |
|
(487) |
|
(77) |
|
27 |
|
|
Change in realignment plan provision |
(1,092) |
|
(4,636) |
|
(643) |
|
(3,797) |
|
|
Change in fair value of liability due to contingent consideration |
3,436 |
|
– |
|
1,957 |
|
– |
|
|
Loss (Gain) from disposal of property, plant and equipment |
(78) |
|
(1,505) |
|
(82) |
|
(1,028) |
|
|
Share-based payments expenses |
1,154 |
|
1,163 |
|
545 |
|
749 |
|
|
Share in profits of investee accounted for using the equity method |
90 |
|
156 |
|
40 |
|
9 |
|
|
Others |
(2,388) |
|
2,533 |
|
(290) |
|
2,425 |
|
|
|
102,773 |
|
78,224 |
|
47,139 |
|
37,096 |
|
|
Changes to operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
Decrease in trade receivables |
33,150 |
|
92,130 |
|
25,353 |
|
28,367 |
|
|
Decrease (Increase) in other receivable |
(966) |
|
(1,418) |
|
163 |
|
470 |
|
|
Increase (decrease) in trade payables |
19,253 |
|
(40,928) |
|
(13,465) |
|
(34,324) |
|
|
Increase (decrease) in other payables |
(16,201) |
|
(15,936) |
|
11,747 |
|
7,887 |
|
|
Increase in inventory |
(26,470) |
|
(65,970) |
|
(14,207) |
|
(13,142) |
|
|
|
8,766 |
|
(32,122) |
|
9,591 |
|
(10,742) |
|
|
|
111,539 |
|
46,102 |
|
56,730 |
|
26,354 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260804066119/en/
Media gallery