Victory Capital Holdings Inc
NASDAQ:VCTR
Cash Flow Statement
Cash Flow Statement
Victory Capital Holdings Inc
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
1
|
12
|
26
|
32
|
48
|
61
|
64
|
68
|
63
|
69
|
93
|
135
|
166
|
195
|
213
|
221
|
245
|
264
|
278
|
285
|
294
|
293
|
276
|
254
|
231
|
210
|
213
|
220
|
237
|
267
|
289
|
295
|
280
|
294
|
|
| Depreciation & Amortization |
32
|
40
|
32
|
30
|
28
|
26
|
25
|
23
|
22
|
22
|
24
|
24
|
23
|
22
|
18
|
16
|
17
|
17
|
18
|
19
|
25
|
31
|
37
|
43
|
44
|
43
|
45
|
42
|
38
|
35
|
31
|
30
|
30
|
44
|
58
|
|
| Change in Deffered Taxes |
(0)
|
1
|
8
|
11
|
12
|
10
|
7
|
4
|
2
|
5
|
2
|
(1)
|
5
|
8
|
21
|
35
|
34
|
33
|
25
|
20
|
21
|
30
|
34
|
36
|
33
|
27
|
23
|
22
|
22
|
25
|
31
|
33
|
34
|
36
|
38
|
|
| Stock-Based Compensation |
16
|
21
|
26
|
17
|
18
|
18
|
17
|
17
|
17
|
17
|
17
|
22
|
21
|
23
|
22
|
23
|
29
|
30
|
29
|
27
|
22
|
17
|
17
|
18
|
19
|
22
|
22
|
22
|
21
|
20
|
22
|
20
|
18
|
28
|
38
|
|
| Other Non-Cash Items |
17
|
26
|
25
|
28
|
35
|
32
|
31
|
31
|
22
|
22
|
27
|
51
|
53
|
58
|
54
|
40
|
49
|
51
|
52
|
45
|
37
|
5
|
(7)
|
(10)
|
(1)
|
25
|
44
|
44
|
45
|
30
|
14
|
10
|
1
|
16
|
31
|
|
| Cash Taxes Paid |
0
|
1
|
1
|
1
|
1
|
5
|
12
|
18
|
18
|
20
|
16
|
25
|
26
|
21
|
43
|
38
|
37
|
69
|
59
|
55
|
55
|
44
|
32
|
36
|
36
|
37
|
44
|
39
|
39
|
44
|
45
|
52
|
52
|
65
|
67
|
|
| Cash Interest Paid |
35
|
47
|
42
|
42
|
37
|
29
|
23
|
18
|
15
|
15
|
12
|
24
|
40
|
39
|
48
|
39
|
27
|
26
|
21
|
19
|
18
|
23
|
28
|
32
|
40
|
50
|
59
|
71
|
75
|
78
|
78
|
79
|
76
|
72
|
83
|
|
| Change in Working Capital |
1
|
(2)
|
(1)
|
1
|
6
|
13
|
13
|
12
|
12
|
13
|
80
|
61
|
46
|
46
|
(46)
|
(53)
|
(41)
|
(53)
|
(27)
|
14
|
4
|
17
|
23
|
(10)
|
(5)
|
(14)
|
(21)
|
10
|
11
|
9
|
2
|
(22)
|
(9)
|
(111)
|
(89)
|
|
| Cash from Operating Activities |
48
N/A
|
65
+36%
|
76
+16%
|
96
+27%
|
112
+17%
|
129
+15%
|
137
+6%
|
134
-2%
|
126
-6%
|
124
-2%
|
202
+63%
|
227
+13%
|
261
+15%
|
299
+14%
|
242
-19%
|
251
+3%
|
278
+11%
|
294
+6%
|
332
+13%
|
376
+13%
|
371
-1%
|
377
+2%
|
380
+1%
|
335
-12%
|
325
-3%
|
312
-4%
|
300
-4%
|
330
+10%
|
335
+1%
|
337
+0%
|
345
+2%
|
340
-1%
|
352
+4%
|
267
-24%
|
332
+25%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(10)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(13)
|
(14)
|
(11)
|
(8)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
|
| Other Items |
(209)
|
(209)
|
(6)
|
(3)
|
(5)
|
(7)
|
(7)
|
(9)
|
(8)
|
(7)
|
(846)
|
(845)
|
(845)
|
(845)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(544)
|
(546)
|
(546)
|
(545)
|
(1)
|
1
|
1
|
0
|
(3)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
79
|
79
|
|
| Cash from Investing Activities |
(210)
N/A
|
(211)
0%
|
(9)
+96%
|
(9)
+10%
|
(10)
-13%
|
(12)
-20%
|
(11)
+3%
|
(12)
-4%
|
(10)
+11%
|
(9)
+15%
|
(850)
-9 667%
|
(850)
0%
|
(851)
0%
|
(854)
0%
|
(14)
+98%
|
(12)
+15%
|
(11)
+9%
|
(13)
-13%
|
(13)
-1%
|
(557)
-4 248%
|
(560)
-1%
|
(557)
+1%
|
(553)
+1%
|
(6)
+99%
|
(4)
+41%
|
(3)
+19%
|
(5)
-63%
|
(8)
-60%
|
(7)
+8%
|
(5)
+25%
|
(3)
+43%
|
(4)
-27%
|
(5)
-19%
|
76
N/A
|
75
-1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
83
|
79
|
(4)
|
(2)
|
154
|
157
|
154
|
150
|
(8)
|
(9)
|
(10)
|
(12)
|
(14)
|
(20)
|
(25)
|
(25)
|
(28)
|
(29)
|
(27)
|
(23)
|
(25)
|
(34)
|
(51)
|
(87)
|
(111)
|
(138)
|
(114)
|
(133)
|
(100)
|
(56)
|
(56)
|
(95)
|
(95)
|
(120)
|
(239)
|
|
| Net Issuance of Debt |
230
|
222
|
68
|
57
|
(234)
|
(249)
|
(239)
|
(221)
|
(44)
|
(20)
|
745
|
660
|
623
|
590
|
(198)
|
(162)
|
(174)
|
(199)
|
(191)
|
361
|
341
|
353
|
369
|
(149)
|
(79)
|
(34)
|
(15)
|
0
|
0
|
(10)
|
(10)
|
(30)
|
0
|
(20)
|
(15)
|
|
| Cash Paid for Dividends |
(120)
|
(121)
|
(121)
|
(135)
|
(15)
|
(15)
|
(15)
|
(1)
|
(1)
|
(1)
|
(4)
|
(7)
|
(11)
|
(14)
|
(15)
|
(16)
|
(19)
|
(24)
|
(30)
|
(37)
|
(48)
|
(57)
|
(64)
|
(69)
|
(74)
|
(78)
|
(82)
|
(85)
|
(85)
|
(88)
|
(94)
|
(101)
|
(109)
|
(129)
|
(144)
|
|
| Other |
(22)
|
(24)
|
(12)
|
(12)
|
(7)
|
(9)
|
(12)
|
(12)
|
(10)
|
(5)
|
(29)
|
(34)
|
(37)
|
(41)
|
(13)
|
(49)
|
(53)
|
(53)
|
(63)
|
(73)
|
(71)
|
(70)
|
(79)
|
(55)
|
(57)
|
(58)
|
(43)
|
(19)
|
(100)
|
(103)
|
(103)
|
(107)
|
(19)
|
(84)
|
(83)
|
|
| Cash from Financing Activities |
170
N/A
|
156
-8%
|
(69)
N/A
|
(91)
-32%
|
(103)
-12%
|
(117)
-14%
|
(112)
+4%
|
(84)
+25%
|
(62)
+26%
|
(35)
+43%
|
702
N/A
|
608
-13%
|
560
-8%
|
515
-8%
|
(251)
N/A
|
(253)
-1%
|
(274)
-8%
|
(305)
-11%
|
(311)
-2%
|
227
N/A
|
196
-14%
|
191
-3%
|
175
-8%
|
(360)
N/A
|
(321)
+11%
|
(308)
+4%
|
(254)
+17%
|
(237)
+7%
|
(286)
-20%
|
(256)
+10%
|
(262)
-2%
|
(333)
-27%
|
(253)
+24%
|
(354)
-40%
|
(480)
-36%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
|
| Net Change in Cash |
7
N/A
|
10
+39%
|
(3)
N/A
|
(4)
-35%
|
0
N/A
|
0
N/A
|
14
+4 400%
|
39
+185%
|
54
+40%
|
80
+49%
|
54
-33%
|
(14)
N/A
|
(29)
-103%
|
(40)
-38%
|
(23)
+44%
|
(14)
+37%
|
(7)
+53%
|
(24)
-252%
|
9
N/A
|
47
+451%
|
8
-82%
|
11
+35%
|
2
-84%
|
(31)
N/A
|
(0)
+99%
|
1
N/A
|
41
+3 655%
|
85
+107%
|
42
-51%
|
75
+78%
|
80
+7%
|
3
-96%
|
95
+2 877%
|
(11)
N/A
|
(73)
-540%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
47
N/A
|
63
+35%
|
73
+16%
|
91
+25%
|
107
+18%
|
124
+16%
|
133
+7%
|
132
-1%
|
124
-6%
|
122
-2%
|
198
+63%
|
222
+12%
|
256
+15%
|
289
+13%
|
233
-19%
|
243
+4%
|
271
+12%
|
285
+5%
|
322
+13%
|
364
+13%
|
358
-2%
|
366
+2%
|
372
+2%
|
330
-11%
|
320
-3%
|
308
-4%
|
295
-4%
|
325
+10%
|
330
+2%
|
333
+1%
|
343
+3%
|
339
-1%
|
350
+3%
|
263
-25%
|
329
+25%
|
|