XML 25 R8.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:      
Net income $ 42,502 $ 46,279 $ 35,339
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 20,553 19,795 19,837
Cost of share-based payment 3,798 2,079 956
Changes in value of short-term and long-term loans from banks and others and deposits, net 1,533 (1,686) 71
Changes in deferred taxes, net (3,238) (3,904) (3,080)
Payments of deferred and contingent consideration related to acquisitions (6,572) (3,919) (556)
Capital gain from sale of property, plant and equipment (42)
Effect of exchange rate on of cash and cash equivalents held in currencies other than the functional currency 285 3,747
Amortization of premium and accrued interest on debt instruments at fair value through other comprehensive income (114) 76 96
Working capital adjustments:      
Trade receivables 18,426 (2,569) (27,539)
Accrued expenses and other accounts payable (7,190) (975) 5,415
Other current and long-term accounts receivable (5,586) (1,934) 263
Trade payables 858 139 8,792
Deferred revenues 3,779 (513) 4,080
Net cash provided by operating activities 68,992 56,615 43,674
Cash flows from investing activities:      
Payments for business acquisitions, net of cash acquired (Appendix A) (14,244) (21,670) (6,833)
Loans to related party 909 (2,250)
Proceeds from sale of property, plant and equipment 54
Payments to former shareholders of consolidated company (583)
Purchase of financial assets measured at fair value through other comprehensive income (1,243)
Cash paid in conjunction with deferred payments and contingent liabilities related to business combinations (11,320) (4,870) (5,342)
Purchase of intangible assets (219)
Purchase of property and equipment (1,618) (4,381) (1,439)
Redemption of marketable securities 309
Investment in a company accounted for at equity (498)
Change in short-term and long-term deposits 4,110 1,682 (5,390)
Capitalization of software development (3,183) (3,059) (3,193)
Net cash used in investing activities (27,616) (34,458) (22,197)
Cash flows from financing activities:      
Exercise of employees’ stock options 22 1 41
Dividend paid to non-controlling interests (4,055) (4,170) (4,233)
Dividend to Magic’s shareholders (30,798) (24,841) (21,780)
Repayment of long-term loans from banks and others (20,994) (14,323) (14,467)
Receipt of long-term loans from banks and others 49,465 30,703 25,558
Repayment of lease liabilities (5,690) (4,792) (5,874)
Cash paid due to exercise of put option by non-controlling interests (5,243) (854) (511)
Net cash used in financing activities (17,293) (18,276) (21,266)
Effect of exchange rate changes on cash and cash equivalents (1,202) (8,909) (248)
Increase (decrease) in cash and cash equivalents 22,881 (5,028) (37)
Cash and cash equivalents at beginning of year 83,062 88,090 88,127
Cash and cash equivalents at end of year 105,943 83,062 88,090
Fair value of assets acquired and liabilities assumed at the date of acquisition:      
Net assets, excluding acquired cash (197) (1,168) 506
Intangible assets, net of deferred taxes (8,281) (13,552) (4,817)
Goodwill (9,410) (22,370) (8,544)
Deferred and contingent liabilities assumed in current year business combinations 15,420 5,303
Non-controlling interests 3,644 719
Cash paid in conjunction with acquisitions, net of acquired cash total (14,244) (21,670) (6,833)
Non-cash activities:      
Right-of-use asset recognized with corresponding lease liability 2,787 6,349 2,801
Supplemental disclosure of cash flow activities:      
Income taxes 15,886 14,457 13,050
Interest $ 3,208 $ 1,306 $ 1,264