Vonage Holdings Corp
NASDAQ:VG
Cash Flow Statement
Cash Flow Statement
Vonage Holdings Corp
Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Income |
377
|
374
|
37
|
36
|
47
|
37
|
28
|
19
|
17
|
17
|
19
|
23
|
26
|
25
|
23
|
23
|
15
|
19
|
13
|
11
|
16
|
19
|
(34)
|
(15)
|
(12)
|
(13)
|
36
|
11
|
7
|
(24)
|
(20)
|
(23)
|
(36)
|
(25)
|
(36)
|
(33)
|
(24)
|
(16)
|
(25)
|
(41)
|
|
Depreciation & Amortization |
35
|
34
|
33
|
33
|
32
|
33
|
36
|
41
|
45
|
49
|
51
|
53
|
55
|
58
|
62
|
65
|
69
|
71
|
72
|
73
|
73
|
74
|
72
|
71
|
72
|
70
|
71
|
76
|
77
|
82
|
86
|
85
|
86
|
87
|
89
|
89
|
90
|
90
|
89
|
94
|
|
Change in Deffered Taxes |
(322)
|
(315)
|
20
|
23
|
29
|
25
|
17
|
13
|
13
|
15
|
19
|
21
|
22
|
19
|
14
|
16
|
12
|
12
|
12
|
(1)
|
(5)
|
3
|
75
|
70
|
72
|
63
|
(5)
|
(4)
|
(19)
|
(3)
|
(13)
|
(2)
|
10
|
(14)
|
(0)
|
(1)
|
4
|
11
|
(1)
|
(6)
|
|
Other Non-Cash Items |
50
|
41
|
39
|
41
|
16
|
17
|
19
|
21
|
22
|
23
|
22
|
22
|
24
|
26
|
29
|
29
|
34
|
29
|
26
|
32
|
29
|
34
|
39
|
38
|
41
|
44
|
47
|
48
|
51
|
60
|
68
|
77
|
84
|
84
|
85
|
88
|
90
|
96
|
118
|
130
|
|
Cash Taxes Paid |
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
6
|
5
|
4
|
6
|
6
|
7
|
8
|
8
|
7
|
7
|
4
|
4
|
4
|
4
|
6
|
(1)
|
1
|
2
|
(3)
|
7
|
3
|
2
|
7
|
|
Cash Interest Paid |
7
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
5
|
6
|
6
|
7
|
8
|
8
|
9
|
11
|
12
|
13
|
14
|
14
|
13
|
13
|
12
|
12
|
14
|
18
|
22
|
23
|
23
|
19
|
18
|
17
|
16
|
15
|
14
|
14
|
13
|
13
|
|
Change in Working Capital |
(14)
|
(36)
|
(9)
|
(14)
|
(15)
|
2
|
(12)
|
(5)
|
(3)
|
(6)
|
(19)
|
(25)
|
(22)
|
(13)
|
2
|
3
|
(3)
|
(15)
|
(30)
|
(22)
|
(30)
|
(25)
|
(24)
|
(29)
|
(12)
|
(22)
|
(26)
|
(27)
|
(30)
|
(27)
|
(28)
|
(46)
|
(40)
|
(48)
|
(53)
|
(15)
|
(26)
|
(15)
|
(23)
|
(25)
|
|
Cash from Operating Activities |
125
N/A
|
98
-22%
|
120
+23%
|
119
-1%
|
108
-9%
|
113
+5%
|
88
-22%
|
88
0%
|
93
+6%
|
97
+4%
|
93
-5%
|
94
+1%
|
105
+12%
|
115
+9%
|
130
+13%
|
137
+5%
|
126
-8%
|
116
-8%
|
94
-19%
|
93
0%
|
84
-10%
|
105
+25%
|
128
+23%
|
134
+5%
|
161
+20%
|
142
-12%
|
123
-13%
|
103
-17%
|
85
-17%
|
89
+4%
|
93
+5%
|
93
0%
|
104
+12%
|
84
-19%
|
84
-1%
|
129
+53%
|
135
+5%
|
166
+23%
|
159
-4%
|
152
-4%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(39)
|
(28)
|
(27)
|
(22)
|
(26)
|
(28)
|
(22)
|
(22)
|
(20)
|
(24)
|
(24)
|
(25)
|
(25)
|
(27)
|
(34)
|
(41)
|
(45)
|
(43)
|
(38)
|
(34)
|
(32)
|
(34)
|
(33)
|
(33)
|
(29)
|
(25)
|
(27)
|
(31)
|
(37)
|
(46)
|
(49)
|
(52)
|
(52)
|
(51)
|
(53)
|
(56)
|
(57)
|
(57)
|
(56)
|
(60)
|
|
Other Items |
1
|
1
|
1
|
2
|
2
|
1
|
(99)
|
(100)
|
(99)
|
(104)
|
(94)
|
(98)
|
(122)
|
(209)
|
(119)
|
(115)
|
(253)
|
(160)
|
(154)
|
(154)
|
9
|
8
|
3
|
2
|
1
|
(31)
|
(381)
|
0
|
0
|
(351)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
|
Cash from Investing Activities |
(38)
N/A
|
(27)
+29%
|
(26)
+4%
|
(21)
+19%
|
(24)
-16%
|
(27)
-11%
|
(121)
-357%
|
(122)
0%
|
(119)
+2%
|
(127)
-7%
|
(119)
+7%
|
(123)
-4%
|
(147)
-19%
|
(236)
-61%
|
(153)
+35%
|
(156)
-2%
|
(298)
-92%
|
(203)
+32%
|
(191)
+6%
|
(187)
+2%
|
(23)
+88%
|
(26)
-15%
|
(31)
-16%
|
(30)
+1%
|
(28)
+6%
|
(56)
-98%
|
(407)
-623%
|
(412)
-1%
|
(418)
-1%
|
(397)
+5%
|
(52)
+87%
|
(55)
-5%
|
(55)
-1%
|
(51)
+7%
|
(53)
-3%
|
(56)
-6%
|
(57)
-1%
|
(56)
+0%
|
(63)
-11%
|
(67)
-6%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
(7)
|
(26)
|
(43)
|
(54)
|
(59)
|
(52)
|
(44)
|
(45)
|
(44)
|
(45)
|
(42)
|
(34)
|
(22)
|
(9)
|
(11)
|
(29)
|
(26)
|
(24)
|
(23)
|
8
|
8
|
12
|
20
|
15
|
13
|
7
|
5
|
(7)
|
(8)
|
(8)
|
(8)
|
1
|
8
|
10
|
11
|
11
|
5
|
6
|
6
|
|
Net Issuance of Debt |
(75)
|
(45)
|
(30)
|
(2)
|
(1)
|
1
|
76
|
28
|
28
|
39
|
32
|
73
|
74
|
147
|
51
|
18
|
184
|
91
|
100
|
126
|
(51)
|
(73)
|
(93)
|
(99)
|
(118)
|
(68)
|
287
|
325
|
394
|
369
|
46
|
52
|
(3)
|
5
|
(5)
|
(55)
|
(75)
|
(90)
|
(85)
|
0
|
|
Other |
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
(5)
|
(7)
|
(6)
|
(8)
|
(19)
|
(17)
|
(17)
|
(16)
|
(29)
|
(30)
|
(35)
|
(35)
|
(26)
|
(63)
|
(59)
|
(59)
|
(53)
|
(16)
|
(16)
|
(16)
|
(20)
|
(21)
|
(23)
|
(38)
|
(46)
|
|
Cash from Financing Activities |
(78)
N/A
|
(53)
+32%
|
(56)
-7%
|
(47)
+17%
|
(57)
-21%
|
(60)
-7%
|
22
N/A
|
(15)
N/A
|
(16)
-5%
|
(7)
+56%
|
(14)
-100%
|
29
N/A
|
38
+28%
|
123
+226%
|
40
-67%
|
2
-94%
|
148
+6 317%
|
60
-60%
|
68
+14%
|
84
+23%
|
(60)
N/A
|
(82)
-38%
|
(96)
-17%
|
(108)
-12%
|
(133)
-23%
|
(90)
+33%
|
258
N/A
|
304
+18%
|
324
+7%
|
302
-7%
|
(22)
N/A
|
(10)
+53%
|
(18)
-75%
|
(3)
+84%
|
(11)
-289%
|
(64)
-491%
|
(85)
-32%
|
(108)
-27%
|
(117)
-9%
|
(120)
-3%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(4)
|
(4)
|
(2)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(3)
|
(1)
|
|
Net Change in Cash |
9
N/A
|
19
+106%
|
38
+98%
|
51
+33%
|
26
-48%
|
25
-3%
|
(13)
N/A
|
(52)
-314%
|
(44)
+15%
|
(41)
+7%
|
(44)
-8%
|
(2)
+95%
|
(6)
-215%
|
0
N/A
|
17
+4 125%
|
(17)
N/A
|
(25)
-46%
|
(27)
-9%
|
(29)
-7%
|
(10)
+67%
|
3
N/A
|
(3)
N/A
|
3
N/A
|
(3)
N/A
|
(1)
+81%
|
(4)
-680%
|
(26)
-572%
|
(5)
+81%
|
(8)
-65%
|
(7)
+18%
|
19
N/A
|
25
+35%
|
30
+21%
|
30
-2%
|
19
-34%
|
9
-55%
|
(8)
N/A
|
0
N/A
|
(25)
N/A
|
(36)
-45%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
86
N/A
|
70
-19%
|
93
+34%
|
96
+4%
|
82
-15%
|
85
+4%
|
66
-23%
|
66
+0%
|
73
+10%
|
74
+1%
|
68
-7%
|
69
+1%
|
80
+17%
|
88
+9%
|
96
+9%
|
96
0%
|
81
-15%
|
73
-10%
|
56
-23%
|
60
+7%
|
52
-13%
|
71
+37%
|
95
+34%
|
102
+7%
|
132
+30%
|
117
-11%
|
97
-18%
|
71
-26%
|
48
-32%
|
43
-12%
|
44
+3%
|
41
-6%
|
52
+26%
|
33
-36%
|
31
-7%
|
73
+133%
|
78
+7%
|
109
+40%
|
103
-6%
|
92
-10%
|