- 米国企業
- FORMULA SYSTEMS (1985) LTD
FORMULA SYSTEMS (1985) LTDFORTY
| 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 |
---|
Cash and cash equivalents | - | - | - | - | - | - | 485 | 544 |
---|
Short-term deposits | - | - | - | - | 30 | 30 | 26 | 24 |
---|
Short-term investments | - | - | - | 10 | 7 | 1 | 1 | 1 |
---|
Trade receivables (net of allowances for credit losses of $12,242 and $12,855 as of December 31, 2022 and 2021, respectively) | - | - | - | 441 | 486 | 520 | 696 | 703 |
---|
Prepaid expenses and other accounts receivable | - | - | - | 40 | 66 | 84 | 72 | 65 |
---|
Inventories | - | - | - | 4 | 9 | 24 | 21 | 35 |
---|
Total current assets | - | - | - | 781 | 966 | 1,161 | 1,302 | 1,371 |
---|
Long-term investments and receivables | - | - | - | - | - | - | - | 39 |
---|
Investments in companies accounted for at equity | - | - | - | 26 | 26 | 28 | 29 | 21 |
---|
Property, plant and equipment | - | - | - | 29 | 43 | 59 | 57 | 55 |
---|
Right-of-use assets | - | - | - | - | 104 | 114 | 116 | 117 |
---|
Deferred taxes | - | - | - | - | 39 | 40 | 46 | 42 |
---|
Intangible assets | - | - | - | 150 | 165 | 222 | 242 | 223 |
---|
Goodwill | 227 | 373 | 162 | 641 | 724 | 872 | 933 | 926 |
---|
Total non-current assets | - | - | - | 37 | 61 | - | - | 1,422 |
---|
Total assets | 877 | 1,121 | 1,067 | 1,664 | 2,089 | 2,520 | 2,749 | 2,794 |
---|
Credit from banks and others | - | - | - | 71 | 125 | 120 | 176 | 158 |
---|
Debentures | - | - | - | 56 | 31 | 41 | 48 | 68 |
---|
Current maturities of lease liabilities | - | - | - | - | 36 | 32 | 42 | 45 |
---|
Trade payables | - | - | - | 119 | 125 | 153 | 206 | 222 |
---|
Deferred revenues | - | - | - | - | - | 129 | 141 | 132 |
---|
Employees and payroll accrual | - | - | - | 115 | 142 | 190 | 208 | 201 |
---|
Other accounts payable | - | - | - | 54 | 63 | 69 | 80 | 86 |
---|
Liabilities in respect of business combinations | - | - | - | - | 8 | 9 | 8 | 27 |
---|
Put options of non-controlling interests | - | - | - | 41 | 40 | 36 | 40 | 61 |
---|
Total current liabilities | - | - | - | 526 | 671 | 780 | 948 | 1,001 |
---|
Loans from banks and others | - | - | - | 140 | 162 | 180 | 157 | 116 |
---|
Debentures | - | - | - | 115 | 175 | 203 | 205 | 306 |
---|
Lease liabilities | - | - | - | - | 74 | 91 | 85 | 79 |
---|
Other long-term liabilities | - | - | - | 9 | 8 | 12 | 12 | 14 |
---|
Deferred taxes | - | - | - | 35 | 54 | -68 | 78 | 59 |
---|
Deferred revenues | - | - | - | - | - | 17 | 18 | 9 |
---|
Liability in respect of business combinations | - | - | - | 6 | 15 | 17 | 22 | 12 |
---|
Put options of non-controlling interests | - | - | - | 16 | 15 | 28 | 32 | 12 |
---|
Employee benefit liabilities | - | - | - | 9 | 12 | 15 | 13 | 9 |
---|
Total long-term liabilities | - | - | - | 333 | 522 | 632 | 621 | 616 |
---|
Ordinary shares of NIS 1 par value - Authorized: 25,000,000 shares as of December 31, 2022 and 2021; Issued: 15,886,287 and 15,862,887 at December 31, 2022 and 2021, respectively; Outstanding: 15,317,667 and 15,294,267 at December 31, 2022 and 2021, respectively | - | - | - | 4 | 4 | 4 | 4 | 4 |
---|
Additional paid-in capital | - | - | - | 98 | 121 | 149 | 153 | 145 |
---|
Retained earnings | 187 | 250 | 319 | 263 | 285 | 324 | 358 | 419 |
---|
Accumulated other comprehensive income | - | - | - | 3 | 12 | 26 | 26 | -17 |
---|
Treasury shares (568,620 shares as of December 31, 2021 and 2022) | - | - | - | 0 | 0 | 0 | 0 | 0 |
---|
Total equity attributable to Formula Systems shareholders | - | - | - | 368 | 422 | 503 | 541 | 552 |
---|
Non-controlling interests | - | - | - | 438 | 475 | 605 | 639 | 625 |
---|
Total equity | - | - | - | 805 | 896 | 1,109 | 1,180 | 1,177 |
---|
Total liabilities and equity | - | - | - | 1,664 | 2,089 | 2,520 | 2,749 | 2,794 |
---|