Stratasys Ltd
NASDAQ:SSYS
Cash Flow Statement
Cash Flow Statement
Stratasys 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 |
(27)
|
(23)
|
(23)
|
(54)
|
(119)
|
(340)
|
(363)
|
(1 233)
|
(1 374)
|
(1 180)
|
(1 176)
|
(295)
|
(78)
|
(68)
|
(56)
|
(45)
|
(40)
|
(40)
|
(37)
|
(28)
|
(11)
|
(0)
|
4
|
(2)
|
(11)
|
(31)
|
(60)
|
(458)
|
(444)
|
(441)
|
(433)
|
(46)
|
(62)
|
(64)
|
(68)
|
(31)
|
(29)
|
(30)
|
(44)
|
(111)
|
(123)
|
|
Depreciation & Amortization |
92
|
116
|
141
|
172
|
109
|
115
|
117
|
114
|
108
|
103
|
99
|
94
|
93
|
86
|
79
|
73
|
67
|
65
|
64
|
63
|
61
|
59
|
56
|
53
|
51
|
51
|
51
|
50
|
50
|
51
|
52
|
54
|
56
|
58
|
58
|
59
|
60
|
56
|
54
|
53
|
49
|
|
Change in Deffered Taxes |
(19)
|
(25)
|
(33)
|
(65)
|
(54)
|
(62)
|
(66)
|
(70)
|
(19)
|
(6)
|
3
|
36
|
(10)
|
(10)
|
(9)
|
(7)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(17)
|
(19)
|
(25)
|
(25)
|
(12)
|
(11)
|
(7)
|
(4)
|
1
|
4
|
5
|
4
|
(2)
|
|
Stock-Based Compensation |
24
|
31
|
38
|
46
|
30
|
33
|
36
|
33
|
30
|
26
|
22
|
22
|
21
|
19
|
19
|
19
|
18
|
17
|
16
|
15
|
16
|
17
|
18
|
20
|
21
|
21
|
21
|
21
|
20
|
23
|
24
|
27
|
31
|
32
|
33
|
33
|
33
|
33
|
32
|
0
|
0
|
|
Other Non-Cash Items |
21
|
20
|
27
|
60
|
132
|
332
|
324
|
1 183
|
1 246
|
1 050
|
1 058
|
171
|
48
|
49
|
43
|
42
|
19
|
24
|
33
|
31
|
19
|
14
|
5
|
11
|
16
|
22
|
26
|
411
|
406
|
406
|
413
|
27
|
22
|
26
|
36
|
3
|
(2)
|
(2)
|
(6)
|
41
|
55
|
|
Cash Taxes Paid |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
2
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(35)
|
(50)
|
(71)
|
(81)
|
(54)
|
(32)
|
(20)
|
(9)
|
16
|
39
|
44
|
38
|
9
|
0
|
3
|
4
|
19
|
16
|
8
|
3
|
(1)
|
(27)
|
(37)
|
(50)
|
(65)
|
(44)
|
(26)
|
(1)
|
34
|
43
|
48
|
46
|
32
|
(11)
|
(51)
|
(80)
|
(105)
|
(105)
|
(87)
|
(59)
|
(41)
|
|
Cash from Operating Activities |
32
N/A
|
37
+15%
|
42
+13%
|
31
-26%
|
14
-55%
|
13
-7%
|
(8)
N/A
|
(15)
-96%
|
(22)
-48%
|
6
N/A
|
28
+391%
|
44
+55%
|
62
+42%
|
56
-9%
|
60
+7%
|
67
+12%
|
62
-8%
|
63
+2%
|
66
+4%
|
66
+0%
|
64
-3%
|
41
-35%
|
24
-41%
|
11
-55%
|
(11)
N/A
|
(5)
+60%
|
(11)
-133%
|
1
N/A
|
28
+3 988%
|
39
+41%
|
55
+39%
|
55
+1%
|
36
-35%
|
(3)
N/A
|
(31)
-953%
|
(53)
-68%
|
(75)
-43%
|
(77)
-2%
|
(78)
-1%
|
(72)
+7%
|
(62)
+14%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(38)
|
(51)
|
(64)
|
(85)
|
(64)
|
(66)
|
(84)
|
(94)
|
(87)
|
(80)
|
(63)
|
(42)
|
(47)
|
(46)
|
(37)
|
(31)
|
(24)
|
(25)
|
(25)
|
(27)
|
(25)
|
(23)
|
(23)
|
(23)
|
(25)
|
(26)
|
(28)
|
(29)
|
(29)
|
(27)
|
(27)
|
(25)
|
(27)
|
(27)
|
(23)
|
(27)
|
(20)
|
(20)
|
(18)
|
(12)
|
(15)
|
|
Other Items |
(189)
|
(187)
|
(75)
|
(216)
|
36
|
38
|
(223)
|
29
|
(6)
|
(79)
|
117
|
6
|
(23)
|
50
|
2
|
2
|
(4)
|
(3)
|
(5)
|
(1)
|
32
|
34
|
41
|
32
|
(44)
|
(44)
|
(45)
|
(67)
|
(24)
|
(113)
|
(194)
|
(175)
|
(264)
|
(104)
|
(27)
|
(97)
|
13
|
21
|
(15)
|
40
|
11
|
|
Cash from Investing Activities |
(227)
N/A
|
(238)
-5%
|
(138)
+42%
|
(301)
-118%
|
(27)
+91%
|
(28)
-3%
|
(307)
-990%
|
(65)
+79%
|
(93)
-43%
|
(159)
-71%
|
55
N/A
|
(36)
N/A
|
(70)
-94%
|
4
N/A
|
(35)
N/A
|
(29)
+17%
|
(28)
+4%
|
(28)
+1%
|
(30)
-10%
|
(28)
+7%
|
7
N/A
|
11
+50%
|
18
+66%
|
9
-49%
|
(70)
N/A
|
(69)
+0%
|
(72)
-4%
|
(96)
-32%
|
(53)
+45%
|
(140)
-166%
|
(221)
-58%
|
(200)
+10%
|
(291)
-46%
|
(131)
+55%
|
(50)
+61%
|
(124)
-146%
|
(7)
+94%
|
1
N/A
|
(34)
N/A
|
28
N/A
|
(4)
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
475
|
476
|
478
|
483
|
8
|
9
|
8
|
3
|
3
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
6
|
6
|
5
|
6
|
4
|
5
|
7
|
6
|
5
|
3
|
1
|
0
|
0
|
222
|
223
|
223
|
227
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
50
|
50
|
0
|
175
|
(50)
|
(50)
|
0
|
(175)
|
0
|
26
|
25
|
24
|
23
|
6
|
6
|
6
|
5
|
(5)
|
(31)
|
(30)
|
(29)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(0)
|
(2)
|
(13)
|
(12)
|
(13)
|
(23)
|
(13)
|
(20)
|
(20)
|
(8)
|
(8)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
Cash from Financing Activities |
475
N/A
|
474
0%
|
465
-2%
|
520
+12%
|
45
-91%
|
36
-19%
|
170
+370%
|
(67)
N/A
|
(67)
+0%
|
(57)
+15%
|
(181)
-217%
|
(1)
+99%
|
26
N/A
|
25
-2%
|
25
+1%
|
25
-3%
|
11
-57%
|
11
+1%
|
7
-33%
|
9
+28%
|
(3)
N/A
|
(28)
-840%
|
(23)
+17%
|
(22)
+4%
|
(22)
+0%
|
3
N/A
|
1
-65%
|
0
-85%
|
0
+44%
|
222
+96 583%
|
223
+0%
|
223
+0%
|
227
+2%
|
6
-97%
|
4
-41%
|
3
-19%
|
(3)
N/A
|
(3)
-6%
|
(3)
+12%
|
(2)
+6%
|
(2)
+38%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
1
|
0
|
1
|
(1)
|
(1)
|
1
|
1
|
4
|
3
|
(1)
|
(1)
|
(4)
|
(3)
|
0
|
(0)
|
3
|
(0)
|
0
|
1
|
3
|
2
|
2
|
1
|
(1)
|
(0)
|
(6)
|
(8)
|
(7)
|
(5)
|
(1)
|
1
|
(1)
|
|
Net Change in Cash |
280
N/A
|
273
-2%
|
368
+35%
|
250
-32%
|
28
-89%
|
16
-43%
|
(150)
N/A
|
(151)
-1%
|
(185)
-22%
|
(210)
-14%
|
(98)
+53%
|
7
N/A
|
17
+133%
|
84
+409%
|
51
-39%
|
63
+23%
|
49
-23%
|
49
+1%
|
42
-16%
|
46
+11%
|
64
+39%
|
21
-67%
|
19
-9%
|
(2)
N/A
|
(100)
-4 273%
|
(71)
+29%
|
(82)
-15%
|
(94)
-15%
|
(21)
+77%
|
124
N/A
|
59
-53%
|
80
+36%
|
(29)
N/A
|
(128)
-342%
|
(85)
+34%
|
(182)
-115%
|
(93)
+49%
|
(84)
+9%
|
(115)
-36%
|
(46)
+60%
|
(68)
-47%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(6)
N/A
|
(14)
-131%
|
(22)
-61%
|
(54)
-144%
|
(50)
+7%
|
(53)
-6%
|
(92)
-73%
|
(109)
-19%
|
(109)
+0%
|
(74)
+32%
|
(34)
+54%
|
1
N/A
|
15
+979%
|
10
-33%
|
22
+126%
|
35
+57%
|
38
+7%
|
38
+1%
|
41
+6%
|
39
-4%
|
39
-1%
|
18
-54%
|
1
-92%
|
(12)
N/A
|
(36)
-204%
|
(30)
+18%
|
(38)
-27%
|
(28)
+27%
|
(1)
+96%
|
13
N/A
|
28
+117%
|
30
+10%
|
9
-70%
|
(30)
N/A
|
(55)
-85%
|
(80)
-46%
|
(95)
-19%
|
(97)
-2%
|
(96)
+1%
|
(84)
+12%
|
(77)
+9%
|