Vector Group Ltd
NYSE:VGR
Cash Flow Statement
Cash Flow Statement
Vector Group Ltd
| 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 | Mar-2024 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
49
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
219
|
0
|
0
|
0
|
159
|
35
|
73
|
126
|
184
|
184
|
200
|
|
| Depreciation & Amortization |
0
|
0
|
25
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
7
|
2
|
3
|
5
|
7
|
7
|
7
|
|
| Change in Deffered Taxes |
0
|
0
|
22
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
(0)
|
2
|
2
|
6
|
4
|
(0)
|
|
| Stock-Based Compensation |
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
15
|
17
|
20
|
21
|
8
|
8
|
8
|
9
|
10
|
11
|
12
|
|
| Other Non-Cash Items |
0
|
0
|
43
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
151
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
26
|
6
|
6
|
7
|
13
|
20
|
27
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
50
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
118
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
109
|
0
|
0
|
|
| Change in Working Capital |
101
|
97
|
(31)
|
154
|
137
|
147
|
32
|
132
|
139
|
126
|
(58)
|
130
|
136
|
183
|
(7)
|
144
|
136
|
135
|
29
|
161
|
158
|
167
|
(48)
|
220
|
367
|
248
|
7
|
231
|
148
|
260
|
(35)
|
252
|
245
|
273
|
(26)
|
185
|
104
|
53
|
1
|
(15)
|
(26)
|
|
| Cash from Operating Activities |
101
N/A
|
97
-4%
|
107
+11%
|
154
+44%
|
137
-11%
|
147
+7%
|
145
-2%
|
132
-9%
|
139
+6%
|
126
-10%
|
98
-22%
|
130
+34%
|
136
+5%
|
183
+34%
|
132
-28%
|
144
+10%
|
136
-6%
|
135
-1%
|
182
+35%
|
161
-12%
|
158
-2%
|
167
+6%
|
124
-26%
|
220
+77%
|
367
+67%
|
248
-33%
|
268
+8%
|
231
-14%
|
148
-36%
|
260
+76%
|
255
-2%
|
252
-1%
|
245
-3%
|
273
+11%
|
181
-34%
|
227
+25%
|
188
-17%
|
193
+3%
|
210
+9%
|
200
-5%
|
207
+4%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(17)
|
(25)
|
(23)
|
(20)
|
(19)
|
(11)
|
(11)
|
(12)
|
(13)
|
(22)
|
(27)
|
(27)
|
(27)
|
(23)
|
(20)
|
(19)
|
(20)
|
(17)
|
(18)
|
(18)
|
(15)
|
(15)
|
(13)
|
(14)
|
(13)
|
(11)
|
(19)
|
(16)
|
(16)
|
(21)
|
(14)
|
(13)
|
(13)
|
(11)
|
(10)
|
(15)
|
(15)
|
(10)
|
(11)
|
(6)
|
(6)
|
|
| Other Items |
(84)
|
(159)
|
(198)
|
(204)
|
(175)
|
(77)
|
(11)
|
14
|
67
|
59
|
16
|
(16)
|
(12)
|
(31)
|
(16)
|
7
|
10
|
54
|
61
|
53
|
36
|
(1)
|
(11)
|
23
|
45
|
37
|
26
|
(21)
|
(40)
|
(24)
|
(48)
|
(28)
|
(24)
|
(18)
|
6
|
9
|
(11)
|
(14)
|
(4)
|
(20)
|
(20)
|
|
| Cash from Investing Activities |
(101)
N/A
|
(185)
-83%
|
(221)
-20%
|
(224)
-1%
|
(193)
+14%
|
(88)
+55%
|
(22)
+74%
|
2
N/A
|
54
+2 350%
|
37
-31%
|
(10)
N/A
|
(44)
-322%
|
(39)
+10%
|
(53)
-37%
|
(36)
+33%
|
(13)
+65%
|
(11)
+17%
|
37
N/A
|
44
+17%
|
35
-19%
|
20
-42%
|
(16)
N/A
|
(23)
-44%
|
9
N/A
|
33
+251%
|
26
-22%
|
7
-71%
|
(37)
N/A
|
(56)
-50%
|
(45)
+19%
|
(62)
-37%
|
(41)
+34%
|
(38)
+7%
|
(29)
+22%
|
(4)
+87%
|
(6)
-62%
|
(26)
-327%
|
(25)
+5%
|
(15)
+41%
|
(27)
-82%
|
(27)
+0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
5
|
5
|
5
|
3
|
2
|
1
|
1
|
0
|
1
|
0
|
44
|
44
|
43
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
53
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
402
|
391
|
389
|
140
|
(30)
|
(6)
|
(19)
|
2
|
252
|
249
|
272
|
242
|
18
|
5
|
7
|
14
|
7
|
20
|
293
|
76
|
69
|
50
|
(59)
|
151
|
(38)
|
(20)
|
(210)
|
(175)
|
16
|
13
|
12
|
(10)
|
(7)
|
(15)
|
10
|
(19)
|
(21)
|
(8)
|
(46)
|
(17)
|
(15)
|
|
| Cash Paid for Dividends |
(154)
|
(160)
|
(167)
|
(173)
|
(179)
|
(185)
|
(188)
|
(191)
|
(193)
|
(196)
|
(199)
|
(202)
|
(206)
|
(210)
|
(212)
|
(216)
|
(219)
|
(223)
|
(225)
|
(229)
|
(232)
|
(235)
|
(238)
|
(210)
|
(183)
|
(157)
|
(128)
|
(128)
|
(128)
|
(129)
|
(132)
|
(131)
|
(131)
|
(130)
|
(128)
|
(128)
|
(128)
|
(126)
|
(126)
|
(126)
|
(126)
|
|
| Other |
(27)
|
(29)
|
(21)
|
(13)
|
(6)
|
(5)
|
(2)
|
(8)
|
(16)
|
(17)
|
(17)
|
(31)
|
(23)
|
(21)
|
(22)
|
(3)
|
(3)
|
(5)
|
(12)
|
(12)
|
(12)
|
(10)
|
(16)
|
(16)
|
(16)
|
(16)
|
(3)
|
(23)
|
(23)
|
(21)
|
(244)
|
(225)
|
(225)
|
(227)
|
(4)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
|
| Cash from Financing Activities |
225
N/A
|
208
-8%
|
206
-1%
|
(41)
N/A
|
(212)
-416%
|
(194)
+9%
|
(208)
-7%
|
(196)
+6%
|
43
N/A
|
37
-15%
|
56
+53%
|
52
-7%
|
(168)
N/A
|
(183)
-9%
|
(183)
0%
|
(205)
-12%
|
(215)
-5%
|
(208)
+3%
|
56
N/A
|
(165)
N/A
|
(174)
-6%
|
(195)
-12%
|
(313)
-61%
|
(75)
+76%
|
(184)
-147%
|
(140)
+24%
|
(289)
-107%
|
(274)
+5%
|
(136)
+50%
|
(137)
-1%
|
(364)
-166%
|
(366)
-1%
|
(363)
+1%
|
(372)
-2%
|
(122)
+67%
|
(153)
-25%
|
(155)
-1%
|
(141)
+9%
|
(176)
-24%
|
(147)
+16%
|
(146)
+1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
225
N/A
|
120
-47%
|
92
-23%
|
(111)
N/A
|
(268)
-142%
|
(134)
+50%
|
(86)
+36%
|
(62)
+28%
|
236
N/A
|
200
-16%
|
143
-28%
|
139
-3%
|
(70)
N/A
|
(54)
+23%
|
(88)
-62%
|
(73)
+16%
|
(89)
-22%
|
(36)
+60%
|
281
N/A
|
32
-89%
|
4
-89%
|
(44)
N/A
|
(212)
-387%
|
154
N/A
|
216
+40%
|
134
-38%
|
(14)
N/A
|
(80)
-477%
|
(44)
+45%
|
78
N/A
|
(171)
N/A
|
(155)
+9%
|
(156)
0%
|
(129)
+17%
|
56
N/A
|
68
+23%
|
7
-89%
|
27
+273%
|
20
-28%
|
26
+29%
|
35
+37%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
83
N/A
|
72
-14%
|
84
+17%
|
134
+60%
|
119
-12%
|
137
+15%
|
134
-2%
|
120
-10%
|
126
+5%
|
104
-18%
|
71
-32%
|
103
+45%
|
109
+6%
|
160
+47%
|
112
-30%
|
125
+12%
|
116
-7%
|
118
+1%
|
164
+39%
|
143
-13%
|
142
-1%
|
152
+7%
|
112
-27%
|
206
+85%
|
355
+72%
|
236
-33%
|
248
+5%
|
215
-14%
|
132
-39%
|
239
+81%
|
242
+1%
|
239
-1%
|
232
-3%
|
262
+13%
|
171
-35%
|
213
+24%
|
173
-18%
|
183
+5%
|
199
+9%
|
193
-3%
|
201
+4%
|
|