Vera Bradley Inc
NASDAQ:VRA
Cash Flow Statement
Cash Flow Statement
Vera Bradley Inc
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
59
|
56
|
49
|
41
|
38
|
28
|
26
|
29
|
28
|
34
|
34
|
32
|
20
|
13
|
10
|
2
|
7
|
10
|
17
|
21
|
21
|
20
|
16
|
11
|
15
|
2
|
5
|
15
|
11
|
25
|
26
|
24
|
20
|
15
|
(32)
|
(33)
|
(79)
|
(77)
|
(31)
|
(31)
|
8
|
|
Depreciation & Amortization |
15
|
15
|
16
|
15
|
15
|
17
|
18
|
19
|
19
|
19
|
19
|
19
|
20
|
20
|
20
|
20
|
20
|
19
|
18
|
17
|
17
|
17
|
17
|
21
|
24
|
26
|
28
|
25
|
23
|
19
|
15
|
14
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
11
|
|
Change in Deffered Taxes |
(3)
|
(4)
|
(4)
|
(6)
|
0
|
2
|
3
|
5
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(3)
|
8
|
7
|
7
|
9
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
(0)
|
1
|
3
|
4
|
4
|
3
|
2
|
(0)
|
(1)
|
(6)
|
(6)
|
(18)
|
(17)
|
(10)
|
(9)
|
2
|
|
Stock-Based Compensation |
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
4
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
6
|
7
|
8
|
7
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
|
Other Non-Cash Items |
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
8
|
8
|
9
|
10
|
17
|
18
|
16
|
20
|
10
|
10
|
11
|
6
|
6
|
11
|
16
|
24
|
26
|
30
|
31
|
29
|
36
|
32
|
31
|
30
|
26
|
25
|
55
|
56
|
95
|
95
|
65
|
64
|
30
|
|
Cash Taxes Paid |
42
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
25
|
1
|
1
|
1
|
2
|
1
|
2
|
5
|
4
|
7
|
7
|
6
|
7
|
5
|
6
|
4
|
5
|
5
|
3
|
8
|
9
|
1
|
1
|
(3)
|
(7)
|
1
|
1
|
1
|
1
|
|
Cash Interest Paid |
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
14
|
29
|
31
|
57
|
45
|
25
|
18
|
(11)
|
(9)
|
(18)
|
2
|
12
|
11
|
10
|
0
|
7
|
(2)
|
6
|
11
|
(5)
|
2
|
(6)
|
(19)
|
(30)
|
(44)
|
(57)
|
(45)
|
(40)
|
(52)
|
(44)
|
(38)
|
(31)
|
(18)
|
(13)
|
(33)
|
(45)
|
(24)
|
(24)
|
(6)
|
9
|
(2)
|
|
Cash from Operating Activities |
88
N/A
|
100
+14%
|
94
-6%
|
109
+17%
|
104
-5%
|
76
-27%
|
70
-8%
|
48
-32%
|
43
-9%
|
40
-7%
|
60
+50%
|
70
+16%
|
65
-7%
|
59
-9%
|
45
-24%
|
46
+2%
|
43
-8%
|
51
+19%
|
63
+25%
|
47
-26%
|
44
-7%
|
40
-8%
|
28
-30%
|
23
-19%
|
21
-10%
|
1
-95%
|
19
+1 664%
|
31
+62%
|
21
-34%
|
35
+71%
|
37
+5%
|
38
+3%
|
40
+4%
|
39
-3%
|
(4)
N/A
|
(16)
-335%
|
(13)
+17%
|
(11)
+17%
|
30
N/A
|
44
+50%
|
48
+8%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(23)
|
(21)
|
(23)
|
(30)
|
(37)
|
(41)
|
(40)
|
(38)
|
(26)
|
(24)
|
(23)
|
(21)
|
(21)
|
(19)
|
(15)
|
(12)
|
(12)
|
(12)
|
(12)
|
(10)
|
(8)
|
(8)
|
(10)
|
(13)
|
(13)
|
(12)
|
(10)
|
(7)
|
(6)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(30)
|
(30)
|
(30)
|
3
|
(6)
|
(7)
|
(40)
|
(44)
|
(28)
|
(33)
|
26
|
26
|
(33)
|
(30)
|
(57)
|
(34)
|
20
|
22
|
23
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
|
Cash from Investing Activities |
(23)
N/A
|
(21)
+8%
|
(23)
-9%
|
(30)
-29%
|
(37)
-24%
|
(41)
-9%
|
(40)
+1%
|
(38)
+7%
|
(26)
+30%
|
(54)
-107%
|
(53)
+3%
|
(51)
+3%
|
(51)
+0%
|
(16)
+69%
|
(21)
-37%
|
(19)
+10%
|
(52)
-170%
|
(56)
-9%
|
(40)
+29%
|
(42)
-7%
|
18
N/A
|
18
+2%
|
(43)
N/A
|
(43)
+2%
|
(70)
-65%
|
(46)
+35%
|
10
N/A
|
15
+46%
|
18
+18%
|
(3)
N/A
|
(3)
-16%
|
(4)
-21%
|
(4)
-20%
|
(5)
-29%
|
(7)
-28%
|
(8)
-16%
|
(8)
-3%
|
(17)
-111%
|
(16)
+10%
|
(14)
+11%
|
(14)
0%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
(3)
|
(13)
|
(20)
|
(32)
|
(37)
|
(31)
|
(30)
|
(27)
|
(27)
|
(25)
|
(20)
|
(13)
|
(8)
|
(8)
|
(7)
|
(8)
|
(13)
|
(16)
|
(19)
|
(18)
|
(14)
|
(11)
|
(11)
|
(9)
|
(5)
|
(3)
|
0
|
0
|
(2)
|
(8)
|
(18)
|
(24)
|
(23)
|
(18)
|
(9)
|
(3)
|
(3)
|
(2)
|
|
Net Issuance of Debt |
(15)
|
(5)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
30
|
30
|
0
|
(60)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(22)
|
(22)
|
(22)
|
(21)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
(15)
N/A
|
(6)
+64%
|
(1)
+89%
|
(4)
-533%
|
(14)
-258%
|
(20)
-50%
|
(33)
-61%
|
(38)
-14%
|
(32)
+16%
|
(30)
+3%
|
(28)
+8%
|
(28)
+1%
|
(26)
+7%
|
(21)
+18%
|
(13)
+37%
|
(9)
+35%
|
(9)
N/A
|
(7)
+14%
|
(9)
-18%
|
(13)
-53%
|
(17)
-26%
|
(20)
-20%
|
(19)
+4%
|
(17)
+14%
|
(14)
+13%
|
27
N/A
|
(1)
N/A
|
3
N/A
|
(24)
N/A
|
(64)
-165%
|
(34)
+47%
|
(36)
-5%
|
(11)
+68%
|
(21)
-82%
|
(27)
-29%
|
(25)
+5%
|
(20)
+21%
|
(10)
+49%
|
(4)
+61%
|
(4)
+8%
|
(4)
+3%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(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
|
0
|
0
|
|
Net Change in Cash |
50
N/A
|
73
+48%
|
70
-5%
|
77
+10%
|
53
-31%
|
15
-72%
|
(3)
N/A
|
(29)
-791%
|
(15)
+49%
|
(45)
-208%
|
(20)
+54%
|
(9)
+57%
|
(11)
-28%
|
23
N/A
|
11
-52%
|
19
+70%
|
(18)
N/A
|
(13)
+26%
|
15
N/A
|
(9)
N/A
|
45
N/A
|
39
-14%
|
(34)
N/A
|
(36)
-6%
|
(64)
-76%
|
(18)
+72%
|
29
N/A
|
50
+73%
|
14
-71%
|
(31)
N/A
|
0
N/A
|
(1)
N/A
|
24
N/A
|
13
-48%
|
(37)
N/A
|
(50)
-33%
|
(42)
+16%
|
(39)
+7%
|
10
N/A
|
27
+166%
|
31
+13%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
65
N/A
|
79
+21%
|
71
-11%
|
80
+13%
|
67
-16%
|
35
-47%
|
30
-16%
|
10
-66%
|
17
+70%
|
16
-8%
|
38
+139%
|
49
+30%
|
44
-9%
|
41
-8%
|
30
-26%
|
34
+13%
|
31
-9%
|
39
+25%
|
52
+34%
|
37
-28%
|
36
-5%
|
32
-9%
|
18
-45%
|
10
-44%
|
7
-26%
|
(11)
N/A
|
10
N/A
|
24
+145%
|
15
-38%
|
31
+109%
|
34
+7%
|
34
+1%
|
34
+2%
|
32
-7%
|
(11)
N/A
|
(25)
-118%
|
(22)
+12%
|
(18)
+15%
|
24
N/A
|
41
+68%
|
44
+9%
|