VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ICLICL Group Ltd
$5.02$6.5B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksICLCash Flow

ICL Group Ltd (ICL) Cash Flow Statement

25Y historyFree accessUpdated daily

Earnings quality appears robust with OCF/NI ratios frequently exceeding 2.5x, although free cash flow remains highly volatile, swinging from a $249 million inflow in 2024Q3 to a $25 million outflow in 2025Q1.

ICL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01
Cash from Operations1.06B954M1.36B1.59B2.13B1.06B804M992M620M847M966M573M894.68M1.13B1.59B1.27B1.54B1.2B1.85B354.61M347.44M490.92M429.92M450.29M354.6M292.8M
Operating CF Margin %-13.34%19.92%21.17%21.28%15.31%15.94%18.82%11.16%15.63%18.01%10.6%14.64%17.97%23.87%17.96%27%26.34%26.86%8.65%10.66%16.44%15.84%19.83%17.9%15.75%
Operating CF Growth %-57.91%-30.01%-14.55%-25.15%100.09%32.46%-18.95%60%-26.8%-12.32%68.59%-35.95%-20.61%-29.25%25.47%-17.41%28.12%-35.29%422.85%2.07%-29.23%14.19%-4.52%26.99%21.11%-
Net Income261M226M407M647M2.22B832M24M481M1.24B347M-172M506M466.1M820.17M1.31B1.52B1.03B774.31M1.99B535.64M373.9M422.17M250.5M103.08M92.3M-42.4M
Depreciation & Amortization624M615M620M581M498M490M489M443M403M418M406M430M427.48M347.74M287.06M267.44M217.4M204.62M182.19M195.44M169.23M166.01M166.26M166.42M160.6M173.2M
Stock-Based Compensation000000012M19M16M15M15M12.04M21.78M5.9M12.79M33.16M4.39M7.48M0000000
Deferred Taxes117M0-20M47M1.19B260M25M67M76M-46M-2M162M166.15M280.02M221.03M-462.93M-292.77M-113.63M-330.36M-32.98M-21.28M-997K-49.33M-14.79M29.5M-45.6M
Other Non-Cash Items108M176M151M-112M-1.05B-214M158M130M-792M83M491M-283M-239.75M-335.36M-231.68M344.24M316.51M206.31M285.33M22.04M-17.97M-10.54M73.75M-505K-2.3M140.7M
Working Capital Changes-81.2M-63M205M432M-723M-303M108M-141M-321M29M228M-257M62.66M-7.45M5.27M-415.2M234.08M123.69M-284.52M-370.01M-153.94M-115.41M19.63M148.38M74.5M66.9M
Change in Receivables-99.4M-33M65M278M-261M-417M-84M199M-100.06M21.76M149.61M-85.87M-25M20M217.12M0000-431.49M42.14M-77.52M-133.33M100.58M13.8M99.1M
Change in Inventory-171.76M-210M-7M465M-527M-267M54M-72M-115M57M70M25M-33.33M4.06M-64.21M-221.82M109.19M62.8M-344.14M-113.64M-137.57M-89M28.46M-28.84M-14.8M500K
Change in Payables112.52M100M104M-101M-42M274M84M-58M-34.64M-46.62M-89.77M-105.84M000000060.47M8.38M12.12M24.13M13.5M-43.1M31.7M
Cash from Investing-944.26M-930M-711M-863M-747M-579M-583M-525M331M-333M-800M-547M-996.1M-839.33M-703.68M-591.1M-658.48M-444M-480.5M-479.68M-193.71M-348.84M-86.43M-166.45M-172.6M-87.5M
Capital Expenditures-792.84M-824M-713M-780M-747M-611M-626M-576M-572M-457M-632M-619M-834.92M-848.68M-679.24M-514.09M-348.7M-366M-326.55M-195.12M-138.34M-155.42M-124.55M-135.49M-182.4M-133.7M
CapEx % of Revenue10.7%11.52%10.42%10.35%7.46%8.79%12.41%10.93%10.3%8.43%11.78%11.45%13.66%13.53%10.18%7.27%6.13%8.04%4.73%4.76%4.25%5.21%4.59%5.97%9.21%7.19%
Acquisitions-97.3M-11M-55M4M-18M-365M-27M51.58M902M174M17M13M-142.88M-63.06M-11.88M-437.48M0-49.09M-92.44M-354.82M2.67M-273.41M19.82M-1.63M00
Investments--------------------------
Other Investing16.91M-9M1M1M18M397M36M53M4M15M1M59M2.64M4.38M2.66M349.86M-319.14M-28.91M-30.32M75.18M-61.68M76.03M-83.21M-32.91M9.8M46.2M
Cash from Financing-40.26M-78M-724M-712M-1.42B-244M-105M-490M-894M-511M-239M15M67.92M-309.99M-930.97M-742.33M-730.56M-713.7M-1.22B131.88M-161.31M-121.12M-333.86M-272.14M-183.5M-208M
Debt Issued (Net)340.97M213M-414M-228M-157M52M-10M-215M-652M-274M-73M363M916M62M-313K298.44M271.15M-185.63M-6.51M673.52M-1.1M-26.69M-245.73M-208.01M00
Equity Issued (Net)00000000000000000-6.54M-251.24M0000-2.16M00
Dividends Paid-238.18M-224M-308M-489M-1.17B-276M-118M-281.62M-241M-237M-162M-348M-845.33M-634.39M-1.02B-1.13B-998.25M-549.04M-966.49M-547.07M-180.45M-95.42M-88.94M-62.27M00
Share Repurchases00000000000000000-6.54M-251.37M0000-2.16M4.6M0
Other Financing-143.05M-67M-2M5M-93M-20M23M-2M-1M0-4M-1M-1M263M911K90.26M-3.45M27.51M7M5.42M20.24M992K817K303K-183.5M-208M
Net Change in Cash95M-36M-93M3M-56M259M119M-26M33M-4M-74M23M-57.51M-17.73M-41.61M-70.79M142.94M42.82M156.95M8.12M-7.15M20.03M9.88M12.51M-800K-2.7M
Free Cash Flow264.95M130M650M815M1.38B454M178M416M48M390M334M-46M59.76M278.23M913.47M755.28M1.19B833.69M1.53B159.49M209.1M335.5M305.37M314.8M172.2M159.1M
FCF Margin %3.58%1.82%9.5%10.81%13.82%6.53%3.53%7.89%0.86%7.2%6.23%-0.85%0.98%4.44%13.69%10.69%20.88%18.31%22.13%3.89%6.42%11.24%11.25%13.86%8.69%8.56%
FCF Growth %-51.38%-80%-20.25%-41.11%204.85%155.06%-57.21%766.67%-87.69%16.77%826.09%-176.97%-78.52%-69.54%20.94%-36.44%42.53%-45.42%857.75%-23.72%-37.67%9.87%-3%82.81%8.23%-
FCF per Share0.210.100.500.631.070.350.140.320.040.310.26-0.040.050.220.720.590.930.661.190.120.160.260.250.250.140.13
FCF Conversion (FCF/Net Income)1.02x4.22x3.35x2.47x0.99x1.36x73.09x2.09x0.50x2.33x-7.92x1.13x1.93x1.38x1.22x0.84x1.50x1.56x0.93x0.66x0.93x1.16x1.72x4.37x3.84x-6.91x
Interest Paid16M000000115M103M111M112M000000000000000
Taxes Paid0000000120M56M127M84M000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Geopolitical and Logistical Disruption

Earnings Quality Masked by Accruals

As reported in financial statements, ICL consistently generates operating cash flow significantly higher than net income, with OCF/NI ratios frequently exceeding 2.5x, suggesting that non-cash charges and working capital adjustments play a dominant role in the company's reported cash generation profile relative to accounting profitability.

The persistent gap between net income and operating cash flow indicates that ICL's earnings are heavily influenced by non-cash items, likely including substantial depreciation from its capital-intensive mining assets. Investors should monitor whether this divergence reflects genuine operational efficiency or merely the timing of tax and royalty payments under the Sheshinski regime.

FCF Volatility Reflects Cyclical Exposure

Based on ICL's reported figures, free cash flow has exhibited extreme volatility over the last ten quarters, swinging from a high of $249 million in 2024Q3 to a negative $25 million in 2025Q1, highlighting the company's sensitivity to commodity price cycles and heavy capital expenditure requirements.

The erratic FCF trajectory suggests that ICL's ability to self-fund operations is highly dependent on the prevailing price environment for potash and bromine. This instability may force management to prioritize capital preservation during cyclical troughs, potentially limiting the flexibility of their dividend policy.

Capital Intensity Pressures Cash Flow

According to recent SEC filings, ICL's capital expenditure as a percentage of revenue has fluctuated significantly, reaching as high as 16.8% in 2024Q4, which underscores the substantial ongoing investment required to maintain its unique Dead Sea extraction infrastructure and address long-term environmental compliance projects.

The high capital intensity suggests that a significant portion of cash flow is committed to sustaining the asset base rather than growth initiatives. Analysts should investigate whether these expenditures are primarily maintenance-focused or if they represent necessary investments to extend the life of the concession beyond 2030.

Working Capital Swings Impact Liquidity

As evidenced by the quarterly data, ICL experiences dramatic shifts in working capital, with changes ranging from a $216 million inflow in 2023Q4 to a $161 million outflow in 2026Q1, indicating that inventory and receivables management are major drivers of short-term cash flow variability.

These large swings suggest that ICL's cash position is highly sensitive to the timing of bulk mineral shipments and the associated collection cycles. The recent outflow in 2026Q1 warrants further investigation into whether this reflects a strategic inventory build-up or potential friction in the global supply chain.

ICL — Frequently Asked Questions

Quick answers to the most common questions about buying ICL stock.

How much cash does ICL Group Ltd (ICL) generate from operations?

ICL Group Ltd (ICL) generated $954.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is ICL Group Ltd's free cash flow?

ICL Group Ltd (ICL) generated $130.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is ICL Group Ltd's capital expenditure (CapEx)?

ICL Group Ltd (ICL) spent $824.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does ICL Group Ltd distribute cash to shareholders?

In 2025, ICL Group Ltd (ICL) returned $224.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.