VSE Corp
NASDAQ:VSEC
Cash Flow Statement
Cash Flow Statement
VSE Corp
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 |
23
|
23
|
22
|
21
|
19
|
19
|
19
|
21
|
25
|
26
|
27
|
27
|
27
|
28
|
29
|
29
|
39
|
39
|
40
|
43
|
35
|
35
|
36
|
36
|
37
|
34
|
1
|
(1)
|
(5)
|
(3)
|
7
|
8
|
8
|
9
|
29
|
29
|
28
|
31
|
32
|
32
|
39
|
|
Depreciation & Amortization |
20
|
20
|
19
|
19
|
19
|
20
|
22
|
24
|
26
|
26
|
26
|
26
|
26
|
27
|
26
|
26
|
26
|
26
|
25
|
25
|
25
|
26
|
26
|
27
|
27
|
26
|
26
|
25
|
24
|
24
|
24
|
25
|
26
|
26
|
26
|
26
|
26
|
25
|
25
|
24
|
23
|
|
Change in Deffered Taxes |
(1)
|
(1)
|
(1)
|
2
|
3
|
2
|
2
|
(1)
|
0
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(11)
|
(10)
|
(10)
|
(10)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
2
|
(3)
|
(1)
|
0
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Stock-Based Compensation |
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
5
|
6
|
7
|
0
|
|
Other Non-Cash Items |
3
|
3
|
4
|
6
|
5
|
5
|
5
|
3
|
3
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
1
|
2
|
2
|
3
|
5
|
11
|
44
|
42
|
39
|
33
|
25
|
26
|
28
|
28
|
5
|
6
|
6
|
7
|
7
|
9
|
10
|
|
Cash Taxes Paid |
16
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
14
|
|
Cash Interest Paid |
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
35
|
|
Change in Working Capital |
12
|
10
|
14
|
9
|
4
|
(10)
|
(20)
|
(19)
|
(15)
|
(1)
|
(5)
|
(4)
|
(5)
|
(23)
|
(6)
|
1
|
(7)
|
5
|
(30)
|
(45)
|
(41)
|
(54)
|
(36)
|
(33)
|
(51)
|
(49)
|
(31)
|
(28)
|
(22)
|
(60)
|
(96)
|
(87)
|
(75)
|
(58)
|
(43)
|
(52)
|
(50)
|
(84)
|
(99)
|
(101)
|
(92)
|
|
Cash from Operating Activities |
57
N/A
|
55
-2%
|
59
+6%
|
57
-3%
|
50
-13%
|
35
-29%
|
28
-22%
|
29
+3%
|
38
+32%
|
54
+43%
|
49
-9%
|
47
-3%
|
47
-1%
|
32
-31%
|
51
+58%
|
58
+14%
|
50
-14%
|
63
+25%
|
28
-56%
|
14
-48%
|
19
+32%
|
7
-65%
|
27
+300%
|
33
+24%
|
18
-45%
|
24
+32%
|
37
+55%
|
36
-3%
|
36
0%
|
(7)
N/A
|
(41)
-457%
|
(30)
+27%
|
(18)
+41%
|
1
N/A
|
16
+2 605%
|
9
-46%
|
8
-8%
|
(22)
N/A
|
(37)
-64%
|
(38)
-2%
|
(22)
+42%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(6)
|
(7)
|
(9)
|
(11)
|
(9)
|
(10)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(8)
|
(8)
|
(10)
|
(10)
|
(5)
|
(5)
|
(4)
|
(6)
|
(8)
|
(9)
|
(11)
|
(10)
|
(8)
|
(10)
|
(11)
|
(13)
|
(15)
|
(15)
|
(19)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
(189)
|
(189)
|
(191)
|
(195)
|
(6)
|
(6)
|
(4)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
2
|
2
|
(111)
|
(111)
|
(113)
|
(113)
|
23
|
23
|
23
|
25
|
(13)
|
(12)
|
(51)
|
(51)
|
(34)
|
(34)
|
5
|
9
|
(6)
|
(4)
|
(213)
|
(217)
|
|
Cash from Investing Activities |
(4)
N/A
|
(4)
+17%
|
(4)
-3%
|
(4)
-3%
|
(3)
+12%
|
(195)
-5 604%
|
(195)
0%
|
(199)
-2%
|
(205)
-3%
|
(15)
+93%
|
(16)
-7%
|
(12)
+24%
|
(6)
+46%
|
(5)
+16%
|
(3)
+43%
|
(3)
+12%
|
(3)
-10%
|
(4)
-21%
|
(4)
-9%
|
(2)
+48%
|
(1)
+38%
|
(114)
-8 632%
|
(118)
-4%
|
(121)
-2%
|
(123)
-2%
|
13
N/A
|
18
+32%
|
18
+4%
|
20
+11%
|
(19)
N/A
|
(20)
-4%
|
(60)
-203%
|
(62)
-2%
|
(44)
+29%
|
(43)
+3%
|
(5)
+88%
|
(2)
+52%
|
(18)
-671%
|
(19)
-3%
|
(227)
-1 095%
|
(236)
-4%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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
|
52
|
52
|
52
|
52
|
0
|
0
|
0
|
1
|
1
|
1
|
130
|
130
|
|
Net Issuance of Debt |
(51)
|
(50)
|
(52)
|
(48)
|
(42)
|
166
|
175
|
188
|
185
|
(24)
|
(10)
|
(14)
|
(20)
|
(6)
|
(34)
|
(52)
|
(44)
|
(54)
|
(18)
|
(6)
|
(12)
|
111
|
96
|
93
|
110
|
(1)
|
(18)
|
(18)
|
(19)
|
(21)
|
14
|
44
|
33
|
50
|
33
|
3
|
2
|
48
|
67
|
164
|
144
|
|
Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Other |
(0)
|
(0)
|
(1)
|
(3)
|
(2)
|
(5)
|
(5)
|
(15)
|
(15)
|
(13)
|
(20)
|
(19)
|
(19)
|
(19)
|
(11)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(33)
|
(33)
|
(33)
|
(33)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
Cash from Financing Activities |
(53)
N/A
|
(53)
+1%
|
(55)
-4%
|
(53)
+3%
|
(46)
+13%
|
159
N/A
|
168
+5%
|
171
+2%
|
168
-2%
|
(39)
N/A
|
(33)
+15%
|
(35)
-7%
|
(41)
-17%
|
(27)
+34%
|
(48)
-77%
|
(56)
-16%
|
(47)
+15%
|
(59)
-25%
|
(24)
+60%
|
(12)
+50%
|
(18)
-52%
|
107
N/A
|
92
-14%
|
88
-4%
|
105
+19%
|
(37)
N/A
|
(55)
-47%
|
(55)
+1%
|
(56)
-3%
|
26
N/A
|
61
+133%
|
90
+48%
|
79
-12%
|
43
-45%
|
26
-39%
|
(4)
N/A
|
(6)
-41%
|
41
N/A
|
60
+47%
|
285
+377%
|
265
-7%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(1)
N/A
|
(1)
+16%
|
0
N/A
|
0
N/A
|
0
+25%
|
0
+120%
|
0
+36%
|
(0)
N/A
|
0
N/A
|
0
-74%
|
0
+92%
|
0
+52%
|
(0)
N/A
|
(0)
+56%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-15%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-38%
|
0
+62%
|
1
+171%
|
(0)
N/A
|
(1)
-90%
|
(1)
+2%
|
(0)
+33%
|
(0)
+42%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+14%
|
0
-81%
|
(0)
N/A
|
(0)
+87%
|
0
N/A
|
4
+9 825%
|
21
+422%
|
7
-64%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
52
N/A
|
52
-1%
|
55
+6%
|
53
-3%
|
46
-13%
|
29
-37%
|
21
-29%
|
20
-4%
|
27
+35%
|
45
+66%
|
39
-13%
|
39
+0%
|
41
+3%
|
27
-34%
|
48
+77%
|
55
+15%
|
47
-15%
|
59
+26%
|
23
-60%
|
10
-55%
|
16
+50%
|
4
-75%
|
19
+378%
|
25
+29%
|
8
-66%
|
14
+67%
|
32
+127%
|
31
-2%
|
31
+1%
|
(13)
N/A
|
(49)
-270%
|
(39)
+20%
|
(28)
+28%
|
(9)
+68%
|
8
N/A
|
(2)
N/A
|
(3)
-95%
|
(35)
-1 015%
|
(52)
-46%
|
(52)
-1%
|
(40)
+22%
|