Village Super Market Inc
NASDAQ:VLGEA
Cash Flow Statement
Cash Flow Statement
Village Super Market Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
7
|
5
|
5
|
16
|
20
|
30
|
31
|
31
|
31
|
24
|
25
|
25
|
24
|
25
|
23
|
22
|
25
|
26
|
25
|
28
|
26
|
25
|
26
|
22
|
16
|
22
|
25
|
26
|
28
|
20
|
20
|
24
|
30
|
24
|
27
|
31
|
33
|
47
|
50
|
50
|
52
|
|
Depreciation & Amortization |
21
|
21
|
22
|
23
|
24
|
24
|
23
|
23
|
23
|
24
|
24
|
24
|
24
|
25
|
25
|
25
|
25
|
25
|
25
|
26
|
26
|
27
|
27
|
28
|
29
|
30
|
32
|
33
|
35
|
36
|
36
|
35
|
35
|
35
|
35
|
35
|
35
|
36
|
36
|
36
|
36
|
|
Change in Deffered Taxes |
(6)
|
(6)
|
(8)
|
(4)
|
(2)
|
15
|
15
|
15
|
15
|
(2)
|
(0)
|
1
|
0
|
2
|
2
|
2
|
0
|
1
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
(0)
|
(2)
|
(1)
|
11
|
9
|
10
|
9
|
(3)
|
(2)
|
(2)
|
(5)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
Stock-Based Compensation |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
0
|
|
Other Non-Cash Items |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
2
|
4
|
4
|
4
|
5
|
3
|
1
|
1
|
1
|
14
|
16
|
17
|
17
|
6
|
6
|
6
|
6
|
|
Cash Taxes Paid |
12
|
9
|
8
|
9
|
10
|
44
|
43
|
42
|
45
|
9
|
9
|
23
|
21
|
20
|
22
|
7
|
8
|
8
|
6
|
0
|
9
|
12
|
12
|
12
|
9
|
5
|
9
|
9
|
6
|
7
|
2
|
7
|
14
|
18
|
21
|
16
|
18
|
18
|
15
|
23
|
27
|
|
Cash Interest Paid |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
Change in Working Capital |
27
|
28
|
30
|
17
|
13
|
(47)
|
(55)
|
(50)
|
(52)
|
8
|
12
|
(7)
|
(11)
|
(10)
|
(7)
|
4
|
6
|
(3)
|
7
|
11
|
10
|
13
|
2
|
1
|
2
|
20
|
12
|
5
|
3
|
(9)
|
(2)
|
6
|
4
|
4
|
7
|
16
|
6
|
9
|
15
|
11
|
13
|
|
Cash from Operating Activities |
52
N/A
|
52
+1%
|
52
+1%
|
55
+4%
|
57
+4%
|
24
-58%
|
18
-27%
|
23
+30%
|
21
-10%
|
57
+175%
|
64
+13%
|
46
-28%
|
41
-13%
|
44
+8%
|
46
+6%
|
56
+22%
|
60
+6%
|
52
-13%
|
59
+14%
|
67
+14%
|
66
-1%
|
67
+1%
|
56
-17%
|
53
-5%
|
48
-10%
|
75
+58%
|
84
+11%
|
77
-8%
|
81
+5%
|
58
-29%
|
53
-8%
|
64
+21%
|
68
+6%
|
71
+5%
|
80
+11%
|
94
+18%
|
88
-6%
|
96
+10%
|
105
+9%
|
101
-3%
|
105
+4%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(41)
|
(49)
|
(50)
|
(38)
|
(31)
|
(26)
|
(24)
|
(24)
|
(24)
|
(20)
|
(20)
|
(22)
|
(22)
|
(26)
|
(28)
|
(28)
|
(27)
|
(30)
|
(36)
|
(38)
|
(36)
|
(32)
|
(28)
|
(42)
|
(53)
|
(57)
|
(55)
|
(36)
|
(26)
|
(22)
|
(25)
|
(35)
|
(46)
|
(47)
|
(43)
|
(40)
|
(41)
|
(42)
|
(46)
|
(50)
|
(53)
|
|
Other Items |
(2)
|
(18)
|
(18)
|
(18)
|
(18)
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(7)
|
(7)
|
(7)
|
(3)
|
(3)
|
(8)
|
(8)
|
(15)
|
(15)
|
(75)
|
(75)
|
(68)
|
(67)
|
(1)
|
(1)
|
3
|
(3)
|
(3)
|
(35)
|
(42)
|
(40)
|
(42)
|
(14)
|
(14)
|
|
Cash from Investing Activities |
(43)
N/A
|
(67)
-57%
|
(69)
-2%
|
(56)
+18%
|
(49)
+13%
|
(27)
+44%
|
(24)
+11%
|
(24)
+2%
|
(24)
+1%
|
(20)
+16%
|
(20)
-2%
|
(23)
-14%
|
(24)
-4%
|
(28)
-15%
|
(30)
-7%
|
(29)
+1%
|
(34)
-17%
|
(37)
-7%
|
(43)
-16%
|
(45)
-5%
|
(39)
+13%
|
(35)
+10%
|
(36)
-3%
|
(50)
-38%
|
(68)
-35%
|
(72)
-6%
|
(130)
-81%
|
(110)
+15%
|
(94)
+15%
|
(89)
+6%
|
(26)
+70%
|
(36)
-38%
|
(43)
-18%
|
(50)
-16%
|
(46)
+7%
|
(75)
-61%
|
(83)
-12%
|
(82)
+2%
|
(88)
-8%
|
(64)
+28%
|
(67)
-4%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
(2)
|
(2)
|
(3)
|
(3)
|
2
|
2
|
2
|
2
|
(1)
|
(0)
|
1
|
1
|
(2)
|
(3)
|
(4)
|
(5)
|
(2)
|
(0)
|
(1)
|
(1)
|
1
|
(0)
|
1
|
0
|
(5)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
6
|
6
|
6
|
6
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
74
|
73
|
70
|
68
|
(8)
|
(9)
|
(1)
|
(1)
|
(1)
|
9
|
8
|
7
|
7
|
(4)
|
(11)
|
|
Cash Paid for Dividends |
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
|
Other |
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)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(12)
N/A
|
(15)
-28%
|
(16)
-7%
|
(17)
-2%
|
(17)
-2%
|
(12)
+31%
|
(11)
+2%
|
(12)
-5%
|
(12)
+2%
|
(15)
-27%
|
(14)
+4%
|
(14)
+6%
|
(13)
+4%
|
(16)
-19%
|
(17)
-12%
|
(18)
-3%
|
(12)
+34%
|
(9)
+25%
|
(8)
+13%
|
(8)
-6%
|
(15)
-83%
|
(14)
+7%
|
(15)
-4%
|
(14)
+5%
|
(13)
+4%
|
(18)
-39%
|
56
N/A
|
55
-3%
|
53
-4%
|
54
+4%
|
(22)
N/A
|
(22)
-2%
|
(14)
+36%
|
(15)
-3%
|
(15)
-1%
|
(5)
+67%
|
(6)
-18%
|
(10)
-67%
|
(10)
-3%
|
(21)
-112%
|
(29)
-37%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(3)
N/A
|
(30)
-934%
|
(32)
-8%
|
(18)
+44%
|
(9)
+50%
|
(15)
-64%
|
(18)
-22%
|
(13)
+28%
|
(15)
-14%
|
22
N/A
|
29
+35%
|
10
-67%
|
3
-66%
|
0
-88%
|
(1)
N/A
|
9
N/A
|
13
+48%
|
6
-55%
|
9
+46%
|
14
+64%
|
12
-13%
|
18
+45%
|
5
-72%
|
(11)
N/A
|
(33)
-206%
|
(15)
+56%
|
11
N/A
|
22
+105%
|
39
+83%
|
23
-41%
|
5
-80%
|
5
+17%
|
11
+107%
|
7
-36%
|
19
+157%
|
14
-23%
|
(2)
N/A
|
5
N/A
|
6
+33%
|
16
+155%
|
9
-43%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
11
N/A
|
3
-69%
|
2
-36%
|
17
+686%
|
26
+57%
|
(2)
N/A
|
(6)
-186%
|
(2)
+73%
|
(4)
-125%
|
37
N/A
|
44
+20%
|
25
-44%
|
18
-27%
|
18
-2%
|
19
+5%
|
29
+56%
|
32
+11%
|
22
-32%
|
23
+7%
|
30
+27%
|
30
+1%
|
35
+15%
|
28
-20%
|
11
-59%
|
(5)
N/A
|
18
N/A
|
29
+60%
|
42
+41%
|
55
+31%
|
36
-34%
|
28
-23%
|
29
+5%
|
22
-22%
|
24
+8%
|
36
+49%
|
54
+48%
|
46
-14%
|
54
+16%
|
58
+8%
|
51
-13%
|
52
+3%
|