XML 21 R8.htm IDEA: XBRL DOCUMENT v3.23.3
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities:      
Net income $ 199,667 $ 141,902 $ 114,022
Adjustments to reconcile net income to net cash provided by operating activities:      
Share of profits of companies accounted for at equity, net 1,808 (505) (1,535)
Depreciation and amortization 115,308 122,184 95,507
Changes in value of debentures, net 517 (624) (42)
Increase (decrease) in employee benefit liabilities 1,000 (220) 1,194
Gain from disposition of a subsidiary of Matrix IT (44,260)
Loss (gain) from sale of property, plants and equipment (37) (21) 118
Loss from early termination of lease 80
Stock-based compensation expenses 14,953 14,767 7,779
Changes in value of short-term and long-term loans from banks and others and deposits, net (4,688) 2,030 5,482
Changes in deferred taxes, net (18,142) (7,997) (6,348)
Cash paid in respect of acquisitions of activities (4,060) (556)
Change in liability in respect of business combinations (2,971) 5,296 (643)
Impairment of right-of-use asset 1,439 351
Change in fair value of financial assets measured at fair value through profit or loss 19
Amortization of premium and accrued interest on debt instruments at fair value through other comprehensive income 76 96 (70)
Gain from revaluation of dividend preference derivative in TSG (1,221) (255) (48)
Effect of exchange rate on cash and cash equivalents held in currencies other than the functional currency 2,412 614 1,200
Working capital adjustments:      
Decrease (increase) in inventories (13,756) 4,642 (10,966)
Decrease (increase) in trade receivables (51,398) (150,818) 23,312
Decrease in other current and long-term accounts receivable 2,627 20,506 8,735
Increase in trade payables 25,330 40,076 10,954
Increase in other accounts payable and employees and payroll accrual 22,292 7,255 34,859
Increase (decrease) in deferred revenues (6,418) 9,283 4,282
Net cash provided by operating activities 239,138 209,094 288,143
Cash flows from investing activities:      
Payments for business acquisitions, net of cash acquired (Appendix C) (52,262) (77,155) (141,364)
Proceeds from sale of a subsidiary of Matrix IT (Appendix D) 42,928
Taxes paid in conjunction with sale of a subsidiary (8,424)
Cash paid in conjunction with deferred payments and contingent liabilities related to business combinations (5,181) (8,630) (9,111)
Payments to former shareholders of consolidated company (161) (6,656)
Purchase of intangible assets (3,142) (872) (2,852)
Purchase of other investment (15,073) (500)
Purchase of property and equipment (22,063) (17,352) (16,651)
Proceeds from maturity and sale net of investment in debt instruments at fair value through other comprehensive income or loss, net 309 5,429
Proceeds from sale of property and equipment 633 2,283 693
Receipt (grant) of short-term loans 303 (283)
Restricted deposit on account of acquisition 22,890
Dividend from companies accounted for at equity 48 83 3,000
Change in short-term and long-term deposits 2,042 4,641 (22,822)
Capitalization of software development and other costs (14,110) (12,832) (9,305)
Net cash used in investing activities (74,295) (110,192) (177,032)
Cash flows from financing activities:      
Exercise of employees’ stock options in subsidiaries 2,079 5,306
Proceeds from issuance of ordinary shares in subsidiaries 108,737
Dividend paid to non-controlling interests (96,530) (62,993) (40,519)
Dividend to Formula’s shareholders (21,778) (22,081) (14,939)
Short-term bank credit, net (7,315) 36,261 (29,630)
Repayment of long-term loans from banks and others (87,894) (84,241) (79,348)
Receipt of long-term loans from banks and others 65,678 62,707 91,024
Proceeds from issuance of debentures, net 199,051 50,295 60,346
Repayment of long-term liabilities to IIA (642) (825) (457)
Repayment of debentures (53,105) (46,981) (29,844)
Purchase of non-controlling interests (16,795) (1,700) (6,330)
Repayment of lease liabilities (49,702) (44,086) (33,583)
Cash paid due to exercise of put option by non-controlling interests (1,854) (2,565) (21,030)
Redemption of capital note of non-controlling interests in subsidiaries (95)
Net cash provided (used) by financing activities (70,981) (114,130) 9,733
Effect of exchange rate changes on cash and cash equivalents (34,910) (1,030) 12,140
Increase (decrease) in cash and cash equivalents 58,952 (16,258) 132,984
Cash and cash equivalents at beginning of year 485,392 501,650 368,666
Cash and cash equivalents at end of year 544,344 485,392 501,650
A Supplemental cash flow information:      
Interest paid 17,573 15,344 16,571
Interest received 2,325 459 511
Taxes paid (received), net 51,259 38,393 44,659
B. Non-cash activities:      
Purchase of property and equipment 930 1,627
Dividend payable to non-controlling interests 111 331 216
Right-of-use asset recognized with corresponding lease liability 52,319 39,116 20,495
C. Acquisition of newly-consolidated subsidiaries and activities, net of cash acquired:      
Working capital (other than cash and cash equivalents) (5,457) 1,623 (604)
Inventories (3,536)
Short-term investments (752)
Short-term deposits (191)
Property and equipment (1,433) (1,507) (13,152)
Goodwill and intangible assets (87,905) (108,048) (197,258)
Right-of-use assets (2,754) (2,401) (2,324)
Other long-term assets (123) (187) (8,773)
Liabilities to banks and others 5,142 6,431 10,598
Long-term liabilities 1,240 1,306 13,739
Lease liabilities 2,754 2,769 2,324
Deferred tax liability, net 5,692 9,662 18,626
Liability to formerly shareholders 7,327 1,518 7,596
Deferred payments and contingent consideration 23,515 7,663 4,536
Non-controlling interests at acquisition date 4,219 4,016 23,328
Total (52,262) (77,155) (141,364)
Assets and liabilities of the subsidiary at date of sale:      
Working capital (other than cash and cash equivalents) (6,798)
Short-term investments 5,004
Property and equipment 782
Goodwill and intangible assets 439
Other long-term assets 67
Long-term liabilities (15)
Non-controlling interests at the sale date (811)
Gain from realization of a subsidiary 44,260
Total $ 42,928