Usana Health Sciences Cash Flow Statement (2010-2025) | USNA

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Jul2010 Oct2010 Apr2011 Jul2011 Oct2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Jan2015 Apr2015 Jul2015 Oct2015 Jan2016 Apr2016 Jul2016 Oct2016 Dec2016 Apr2017 Jul2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Jan2021 Apr2021 Jul2021 Oct2021 Jan2022 Apr2022 Jul2022 Oct2022 Dec2022 Apr2023 Jul2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income 10.77M12.85M11.35M13.86M12.38M11.15M13.75M16.75M17.49M17.47M17.78M24.21M16.75M20.28M16.54M19.30M19.50M190.35M19.68M25.42M25.61M37.10M22.30M25.76M30.10M24.08M21.36M23.26M23.77M19.32M28.95M33.91M31.04M32.33M24.17M21.38M24.22M27.14M26.55M27.98M30.51M30.62M38.23M27.33M-9.75M22.47M19.16M14.93M22.80M18.38M17.29M11.35M16.77M16.54M10.43M10.61M4.48M9.29M10.44M-6.66M
Share-based Compensation 3.23M1.57M2.94M2.81M2.87M2.75M2.57M2.03M2.40M2.06M1.69M1.51M1.84M2.23M1.86M2.21M2.18M2.56M5.15M4.61M2.58M4.20M3.80M3.71M3.77M3.81M3.25M3.97M3.93M3.83M4.77M4.08M2.86M3.39M3.60M3.53M3.74M3.78M3.18M3.56M3.08M3.52M3.61M3.67M3.67M3.64M3.67M3.73M3.54M3.61M2.88M3.62M3.58M
Deferred Taxes -1.74M-0.24M0.51M-0.13M-0.73M-3.94M6.93M1.86M-0.82M1.66M0.35M-0.38M-0.15M-0.46M-0.24M-0.58M-1.72M-1.93M0.05M-0.37M-1.45M1.38M-3.42M-10.76M32.11M3.10M-8.39M1.77M4.22M3.05M-13.77M0.09M7.00M4.61M-9.94M0.70M2.97M1.65M3.67M-10.49M-1.49M1.13M3.56M-8.58M0.81M1.47M2.55M-7.46M0.87M-2.70M1.35M-7.84M2.02M
Gains from Sales and Divestitures 0.05M0.01M0.03M0.06M0.10M0.13M
Gains from Investment Securities -0.04M3.90M0.02M0.09M-0.00M20.48M1.15M0.70M0.58M1.81M0.00M0.74M0.00M1.55M1.59M1.42M0.86M24.42M-0.04M38.25M0.01M-0.00M0.12M25.30M-1.78M0.01M-0.03M4.58M1.41M0.23M24.22M-23.14M1.82M0.07M0.04M2.87M1.63M4.21M0.30M0.04M0.15M2.86M0.06M0.04M0.13M3.04M0.03M0.08M0.07M2.17M0.02M0.10M
Asset Writedowns and Impairment 0.39M2.28M0.40M0.42M-0.51M0.93M0.58M0.38M0.00M1.21M0.83M0.37M
Non-cash Items 6.20M9.68M3.48M8.89M4.56M2.19M10.73M2.53M2.78M74.16M424.00412.0054.98M82.56M0.07M0.06M0.13M83.47M36.17M26.70M64.36M0.82M
Cash from Operations 17.55M13.86M22.07M16.64M22.64M21.30M19.68M29.18M20.30M26.99M17.30M34.30M2.47M28.78M36.15M23.56M44.07M13.47M34.51M33.76M55.15M1.90M53.70M13.04M55.13M19.52M37.67M54.50M40.43M5.52M15.16M50.31M55.74M30.79M32.64M49.06M19.66M8.74M19.70M14.61M29.12M40.46M12.83M9.55M22.23M26.02M17.68M7.99M29.53M5.79M15.48M12.22M-1.96M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 2.02M1.95M2.12M2.17M2.25M2.10M2.12M2.26M2.68M2.33M1.78M1.95M1.96M1.93M1.92M1.89M1.96M1.93M1.89M1.99M1.89M1.91M1.86M1.65M
Amortization of Deferred Charges 2.02M1.95M2.12M2.17M2.25M2.10M2.12M2.28M2.26M2.28M2.24M
Depreciation & Amortization (CF) 2.14M2.11M2.12M2.11M2.20M2.21M2.20M2.22M2.30M2.33M2.24M2.17M2.21M2.20M2.28M2.34M3.29M3.52M3.23M3.18M3.55M3.47M4.20M4.13M4.31M4.53M4.15M4.05M4.11M3.87M3.79M3.53M3.56M3.49M3.55M3.47M3.23M2.52M3.28M3.35M3.47M3.29M3.30M3.22M3.27M2.91M3.16M3.81M3.57M4.00M8.34M7.74M7.92M
Change in Working Capital
Change in Inventory -0.64M1.20M2.10M0.55M-2.19M-1.28M-1.00M3.09M6.52M-0.40M3.88M1.78M-0.04M-2.99M-1.92M5.75M28.03M0.39M4.40M3.13M-6.89M3.27M-1.66M-6.16M-1.50M4.47M8.97M8.49M1.16M3.63M2.40M-9.89M-9.13M-5.15M7.10M6.91M-1.39M5.84M-0.05M-8.49M-5.70M-1.56M0.08M0.47M-0.85M-2.06M1.80M2.69M-0.69M-1.68M4.92M8.07M8.15M
Change in Account Payables 1.44M0.47M0.70M-1.11M-0.31M-1.25M0.50M0.08M1.10M-0.94M0.89M1.74M-3.70M0.62M-0.16M0.79M5.73M-2.08M2.16M0.52M-1.94M0.26M-1.45M1.74M2.49M0.65M-0.10M2.31M-4.58M1.75M-0.37M-2.63M3.08M-0.17M-0.95M3.30M-6.90M-6.75M-2.15M-1.56M0.97M0.09M-0.25M-0.93M-1.19M1.93M-1.72M-1.59M0.27M1.77M1.98M3.84M-1.68M
Change in Accured Expenses -5.20M-1.10M3.54M2.38M2.47M5.54M-0.81M3.55M-1.85M8.26M10.96M2.88M-10.97M3.69M6.43M3.96M21.79M-13.62M15.56M-0.55M21.15M-29.25M24.63M-17.30M15.39M-15.45M16.57M16.78M0.80M-31.04M-2.05M4.26M-1.97M-10.24M13.91M14.68M-13.74M-29.81M-11.25M-8.54M-3.79M14.51M-14.69M-14.15M-1.99M0.80M-2.87M-5.66M6.61M-4.83M-6.30M-0.04M-1.35M
Change in Taxes 4.70M0.05M2.02M0.39M0.25M5.09M0.07M0.26M0.11M0.23M-0.08M0.03M0.02M0.05M0.02M0.52M0.16M0.48M0.76M0.01M0.00M0.07M0.04M0.01M0.10M
Other Working Capital Changes -5.72M1.61M-1.95M2.04M-0.41M1.75M7.89M-2.88M-6.14M9.43M5.86M-0.69M3.34M1.80M-4.62M-0.89M1.52M-1.03M12.68M0.53M-2.43M-3.76M-1.01M-1.57M1.33M3.38M2.07M-3.05M-0.77M-1.48M-1.85M-4.74M0.88M4.26M0.63M2.37M3.96M-4.93M1.86M1.21M-4.23M4.46M5.21M-7.19M-3.13M5.01M5.11M-5.33M-1.02M4.12M0.25M0.21M-0.26M
Investing Activities
Capital Expenditures 0.68M5.12M2.76M2.08M2.23M1.22M3.36M1.62M0.87M2.09M3.35M1.75M0.98M9.12M3.16M5.84M10.46M8.97M4.69M12.38M6.65M3.38M3.59M2.20M4.05M2.95M3.69M2.23M2.57M2.58M4.55M4.24M5.20M7.27M3.56M2.79M1.60M-0.85M1.79M4.74M0.58M3.29M2.11M3.61M1.45M7.32M3.20M2.67M2.40M1.80M2.80M5.03M3.20M
Sales of Property, Plant and Equipment 0.03M0.05M0.10M0.01M0.00M0.01M0.03M0.01M0.00M0.00M0.17M0.00M0.01M0.01M0.00M0.01M0.01M0.04M0.35M0.01M0.01M0.01M0.01M0.01M0.00M0.00M0.00M0.01M0.00M0.00M0.06M
Acquisitions 203.34M
Change in Acquisitions & Divestments 5.70M3.44M3.37M0.05M0.39M0.16M0.21M0.11M0.15M0.04M0.30M4.46M0.04M18.06M36.69M23.86M3.00M0.09M1.85M0.05M-1.82M4.50M
Cash from Investing Activities -0.68M-5.12M-2.76M-2.05M-2.18M-1.12M-3.36M-1.61M-2.01M-3.17M-4.44M-11.97M1.81M-9.16M-0.43M-7.39M-17.35M-8.93M-4.30M-12.22M-6.44M-3.26M-3.44M-2.19M-4.01M-2.61M-40.58M-41.42M15.61M32.51M21.27M-1.19M-5.11M-8.27M-1.53M-2.73M-3.09M-1.66M-1.79M-3.72M-3.58M-3.28M-3.38M0.18M-1.45M-7.32M-4.07M-1.55M-2.34M-205.14M-3.88M-4.16M-3.20M
Financing Activities
Other financing activities 0.04M0.05M-0.40M-0.01M0.18M0.20M2.40M0.66M0.18M1.55M5.84M-0.10M1.86M1.53M0.61M0.91M8.03M0.25M0.19M0.31M0.05M0.02M0.43M1.41M0.23M0.03M0.30M1.82M0.07M0.04M-1.90M2.87M0.12M0.06M4.21M0.30M-3.04M
Cash from Financing Activities -8.49M-16.77M-7.36M-0.76M0.18M-25.73M-5.62M-33.37M-17.90M2.00M5.84M-0.10M1.86M-44.58M-65.94M0.91M59.51M1.14M-66.00M1.20M-1.20M-0.19M-3.25M0.85M-22.66M-80.22M-31.41M-27.86M-92.48M-0.30M-58.85M-0.07M-0.04M-70.47M-122.44M-19.59M-10.30M-0.04M-0.15M-3.20M-0.06M-11.64M0.66M-11.95M-1.35M-0.08M22.93M-14.47M-38.61M-0.98M
Dividend Payments
Dividends Paid - Common 0.88M
Additional items
Exchange Rate Effect 0.11M0.25M-0.57M0.21M0.17M-0.08M0.37M0.04M-0.19M-0.82M0.60M-0.23M-0.75M0.49M-0.30M0.36M-4.54M1.60M-2.31M-0.60M-6.62M1.96M2.81M1.72M4.55M5.52M-8.21M-7.10M-1.36M4.17M-2.33M-5.36M1.80M-4.44M2.24M4.87M-1.96M-0.58M-0.40M-8.13M-9.17M3.92M0.79M-5.10M-2.26M4.06M-3.81M-1.02M5.45M-6.81M0.72M2.31M0.17M
Change in Cash 8.50M-7.77M11.37M14.04M20.81M-5.63M11.06M-5.76M0.21M25.01M19.29M21.99M5.39M-24.47M-30.53M17.44M81.69M7.29M-38.10M22.14M40.89M0.59M53.08M-37.56M55.48M19.17M-10.25M-16.68M-25.54M10.79M6.24M-48.71M52.13M-40.77M33.28M51.15M-55.87M-115.94M-2.08M-7.54M16.34M40.96M7.05M4.58M6.88M23.42M-2.14M4.07M32.57M-183.23M-2.14M-28.24M-5.97M
Free Cash Flow 16.87M8.74M19.30M14.55M20.42M20.08M16.31M27.56M19.43M24.90M13.95M32.55M1.49M19.66M32.98M17.72M33.61M4.50M29.81M21.38M48.50M-1.48M50.12M10.84M51.08M16.57M33.99M52.27M37.85M2.94M10.61M46.07M50.54M23.52M29.08M46.27M18.06M9.59M17.91M9.87M28.54M37.18M10.73M5.94M20.78M18.70M14.48M5.32M27.14M3.98M12.68M7.19M-5.16M
Net Cash Flow 8.38M-8.03M11.94M13.83M20.64M-5.55M10.69M-5.80M0.39M25.83M18.69M22.23M6.14M-24.96M-30.23M17.08M86.23M5.69M-35.79M22.74M47.51M-1.36M50.27M10.84M50.93M13.65M-2.05M-9.59M-24.18M6.62M8.57M-43.35M50.33M-36.34M31.04M46.29M-53.90M-115.36M-1.68M0.59M25.50M37.03M6.26M9.68M9.14M19.36M1.67M5.09M27.12M-176.42M-2.86M-30.55M-6.14M