Caesarstone Ltd
NASDAQ:CSTE
Cash Flow Statement
Cash Flow Statement
Caesarstone Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
64
|
67
|
66
|
77
|
80
|
83
|
88
|
81
|
80
|
75
|
78
|
81
|
77
|
76
|
64
|
49
|
28
|
18
|
14
|
17
|
25
|
23
|
18
|
15
|
13
|
16
|
4
|
9
|
8
|
19
|
26
|
19
|
18
|
11
|
21
|
14
|
(56)
|
(67)
|
(131)
|
(131)
|
(108)
|
|
Depreciation & Amortization |
15
|
16
|
16
|
17
|
17
|
18
|
18
|
20
|
22
|
25
|
27
|
28
|
28
|
29
|
29
|
30
|
30
|
30
|
29
|
29
|
29
|
28
|
29
|
29
|
29
|
29
|
28
|
28
|
30
|
31
|
33
|
35
|
35
|
36
|
36
|
36
|
36
|
35
|
34
|
32
|
30
|
|
Change in Deffered Taxes |
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
7
|
8
|
1
|
3
|
(1)
|
0
|
5
|
2
|
(6)
|
(9)
|
(9)
|
(6)
|
(3)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
(2)
|
(3)
|
(5)
|
(6)
|
(4)
|
(7)
|
(6)
|
(6)
|
(2)
|
1
|
12
|
|
Stock-Based Compensation |
3
|
2
|
2
|
2
|
3
|
2
|
1
|
1
|
2
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
5
|
4
|
3
|
2
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
Other Non-Cash Items |
3
|
3
|
3
|
3
|
3
|
2
|
1
|
6
|
7
|
9
|
10
|
7
|
9
|
9
|
11
|
15
|
30
|
31
|
31
|
24
|
11
|
11
|
11
|
13
|
16
|
18
|
17
|
16
|
10
|
7
|
9
|
8
|
5
|
3
|
0
|
1
|
74
|
73
|
95
|
90
|
44
|
|
Cash Taxes Paid |
9
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
|
Cash Interest Paid |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
|
Change in Working Capital |
(8)
|
(9)
|
(20)
|
(40)
|
(22)
|
(28)
|
(19)
|
(10)
|
(30)
|
(25)
|
(21)
|
(19)
|
(12)
|
(4)
|
(6)
|
(11)
|
(20)
|
(47)
|
(58)
|
(74)
|
(46)
|
(18)
|
4
|
29
|
27
|
19
|
15
|
16
|
2
|
(11)
|
(1)
|
(24)
|
(33)
|
(48)
|
(83)
|
(70)
|
(71)
|
(28)
|
33
|
63
|
88
|
|
Cash from Operating Activities |
76
N/A
|
77
+1%
|
64
-17%
|
53
-17%
|
76
+43%
|
72
-6%
|
87
+21%
|
94
+8%
|
86
-9%
|
92
+7%
|
95
+4%
|
100
+5%
|
102
+2%
|
110
+8%
|
103
-7%
|
85
-17%
|
61
-28%
|
22
-63%
|
7
-69%
|
(9)
N/A
|
15
N/A
|
43
+193%
|
61
+41%
|
84
+38%
|
83
-1%
|
79
-5%
|
62
-21%
|
69
+10%
|
48
-31%
|
46
-3%
|
66
+41%
|
36
-46%
|
21
-42%
|
(5)
N/A
|
(30)
-529%
|
(25)
+17%
|
(23)
+7%
|
8
N/A
|
30
+275%
|
54
+83%
|
67
+23%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(27)
|
(31)
|
(41)
|
(52)
|
(86)
|
(100)
|
(109)
|
(102)
|
(77)
|
(61)
|
(41)
|
(36)
|
(23)
|
(23)
|
(24)
|
(22)
|
(23)
|
(22)
|
(19)
|
(21)
|
(21)
|
(23)
|
(25)
|
(23)
|
(24)
|
(26)
|
(24)
|
(23)
|
(20)
|
(16)
|
(20)
|
(30)
|
(32)
|
(32)
|
(28)
|
(18)
|
(18)
|
(15)
|
(14)
|
(14)
|
(11)
|
|
Other Items |
(27)
|
(13)
|
(26)
|
(26)
|
59
|
60
|
58
|
58
|
11
|
11
|
11
|
11
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(14)
|
(20)
|
(49)
|
(50)
|
(40)
|
(33)
|
(3)
|
5
|
12
|
11
|
11
|
6
|
4
|
6
|
(29)
|
|
Cash from Investing Activities |
(54)
N/A
|
(44)
+18%
|
(67)
-50%
|
(78)
-17%
|
(28)
+65%
|
(40)
-43%
|
(51)
-30%
|
(43)
+15%
|
(66)
-52%
|
(50)
+23%
|
(30)
+40%
|
(25)
+16%
|
(23)
+8%
|
(24)
-1%
|
(24)
-2%
|
(22)
+7%
|
(23)
-2%
|
(22)
+2%
|
(19)
+13%
|
(21)
-8%
|
(21)
-2%
|
(23)
-9%
|
(25)
-9%
|
(23)
+9%
|
(24)
-2%
|
(27)
-13%
|
(38)
-42%
|
(43)
-15%
|
(68)
-57%
|
(66)
+4%
|
(59)
+10%
|
(63)
-7%
|
(35)
+45%
|
(28)
+21%
|
(15)
+44%
|
(7)
+55%
|
(7)
-6%
|
(10)
-30%
|
(9)
+2%
|
(8)
+17%
|
(41)
-426%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(30)
|
(39)
|
(39)
|
(28)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(6)
|
(4)
|
(3)
|
(7)
|
(7)
|
(1)
|
3
|
4
|
2
|
1
|
(4)
|
0
|
4
|
2
|
3
|
(3)
|
(6)
|
1
|
(2)
|
(5)
|
3
|
(14)
|
(10)
|
(4)
|
(9)
|
(2)
|
(2)
|
(2)
|
(1)
|
(11)
|
(12)
|
(12)
|
(13)
|
(4)
|
4
|
20
|
18
|
7
|
(10)
|
(27)
|
(23)
|
|
Cash Paid for Dividends |
(20)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(15)
|
(20)
|
(10)
|
(10)
|
(5)
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
(12)
|
(12)
|
(11)
|
0
|
(4)
|
(12)
|
(9)
|
0
|
0
|
0
|
0
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
Cash from Financing Activities |
(27)
N/A
|
(24)
+9%
|
(23)
+5%
|
(27)
-19%
|
(27)
+2%
|
(21)
+21%
|
(18)
+17%
|
(16)
+11%
|
2
N/A
|
(11)
N/A
|
(34)
-211%
|
(39)
-17%
|
(36)
+9%
|
(26)
+27%
|
(7)
+72%
|
(3)
+53%
|
(6)
-85%
|
(9)
-48%
|
(13)
-34%
|
(21)
-67%
|
(38)
-84%
|
(45)
-17%
|
(41)
+9%
|
(29)
+29%
|
(14)
+52%
|
(7)
+52%
|
(7)
N/A
|
(7)
N/A
|
(6)
+10%
|
(15)
-151%
|
(24)
-56%
|
(24)
0%
|
(25)
-5%
|
(17)
+34%
|
(1)
+92%
|
7
N/A
|
9
+42%
|
(2)
N/A
|
(19)
-790%
|
(27)
-47%
|
(24)
+13%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(2)
|
(2)
|
1
|
1
|
2
|
3
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
(1)
|
0
|
1
|
2
|
3
|
2
|
1
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
|
Net Change in Cash |
(7)
N/A
|
6
N/A
|
(26)
N/A
|
(54)
-110%
|
20
N/A
|
8
-59%
|
15
+86%
|
33
+114%
|
21
-38%
|
31
+50%
|
30
-3%
|
34
+13%
|
44
+28%
|
61
+40%
|
74
+21%
|
62
-16%
|
32
-48%
|
(9)
N/A
|
(25)
-174%
|
(51)
-107%
|
(45)
+12%
|
(25)
+44%
|
(6)
+78%
|
32
N/A
|
46
+45%
|
45
-2%
|
18
-61%
|
19
+8%
|
(25)
N/A
|
(32)
-27%
|
(16)
+51%
|
(51)
-223%
|
(40)
+22%
|
(49)
-24%
|
(48)
+3%
|
(27)
+44%
|
(22)
+17%
|
(5)
+79%
|
2
N/A
|
20
+1 200%
|
3
-87%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
48
N/A
|
46
-6%
|
23
-50%
|
1
-97%
|
(10)
N/A
|
(28)
-169%
|
(22)
+21%
|
(7)
+68%
|
9
N/A
|
31
+237%
|
55
+76%
|
64
+17%
|
79
+23%
|
87
+11%
|
79
-9%
|
63
-20%
|
38
-39%
|
0
-99%
|
(12)
N/A
|
(30)
-147%
|
(6)
+79%
|
20
N/A
|
36
+79%
|
61
+71%
|
59
-2%
|
53
-10%
|
38
-28%
|
45
+19%
|
28
-38%
|
30
+9%
|
46
+51%
|
5
-88%
|
(11)
N/A
|
(37)
-244%
|
(58)
-56%
|
(43)
+25%
|
(41)
+5%
|
(7)
+82%
|
16
N/A
|
41
+155%
|
55
+36%
|