
Natural Alternatives International, Inc.
NASDAQ:NAII
3.28 (USD) • At close June 30, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -2.186 | -2.191 | -1.982 | -1.874 | -1.578 | -3.07 | -0.695 | 2.037 | -2.381 | 1.813 | 1.053 | 3.105 | 2.504 | 1.847 | 3.256 | 2.962 | 1.916 | 3.632 | 2.258 | 1.798 | -4.015 | 0.476 | 0.096 | -0.193 | 1.994 | 2.181 | 2.559 | 2.884 | 2.051 | -1.318 | 1.434 | 1.534 | 0.745 | 2.466 | 2.49 | 3.442 | 3.023 | 1.868 | 1.213 | 0.99 | 0.788 | 1.081 | 0.487 | 1.09 | 0.622 | 0.194 | 0.088 | 0.593 | 0.178 | 0.102 | 0.697 | 0.777 | 1.068 | 0.785 | 1.528 | 3.068 | 0.181 | 0.854 | 0.912 | 0.218 | 1.892 | 0.614 | 1.246 | 6.445 | 0.933 | -7.249 | -0.349 | 1.115 | -0.446 | -0.18 | 0.423 | -6.595 | 0.369 | 0.554 | 0.387 | 1.176 | 0.621 | 0.461 | 0.412 | 0.285 | 0.277 | 0.785 | 0.852 | 1.002 | 0.855 | 0.576 | 0.567 | 0.247 | 0.172 | 0.149 | 0.537 | 3.714 | 0.759 | 0.064 | -0.658 | -5.303 | -0.234 | 0.443 | 0.205 | -0.385 | -1.787 | -2.4 | 0.1 | -0.5 | -4.3 | 0.4 | 1.5 | 2.1 | 1.8 | 1.4 | 0.6 | -1.2 | 0.6 | 0.8 | 0.9 | 0.9 | 1 | 0.7 | 0.6 | 1 | 0.1 | 0.2 | 0.8 | 0.4 | 0.5 | 0.3 | 0.1 | 0.4 | 0.2 | 0.3 |
Depreciation & Amortization
| 1.139 | 1.134 | 1.127 | 1.208 | 1.098 | 1.193 | 1.148 | 1.2 | 1.011 | 1.083 | 0.956 | 0.847 | 1.163 | 1.063 | 1.092 | 1.029 | 1.161 | 1.185 | 0.963 | 0.984 | 1.009 | 0.994 | 0.972 | 0.936 | 0.932 | 0.805 | 0.792 | 0.686 | 0.743 | 0.762 | 0.717 | 0.673 | 0.652 | 0.601 | 0.458 | 0.408 | 0.42 | 0.466 | 0.478 | 0.593 | 0.621 | 0.618 | 0.599 | 0.58 | 0.788 | 0.772 | 0.765 | 0.761 | 0.767 | 0.752 | 0.756 | 0.735 | 0.74 | 0.749 | 0.794 | 0.795 | 0.801 | 0.797 | 0.831 | 0.908 | 0.833 | 0.804 | 0.801 | 0.803 | 0.793 | 0.758 | 0.789 | 0.333 | 0.872 | 0.871 | 0.884 | 0.876 | 0.893 | 0.921 | 0.892 | 0.817 | 0.831 | 0.766 | 0.724 | 0.806 | 0.575 | 0.515 | 0.663 | 0.647 | 0.691 | 0.668 | 0.67 | 0.647 | 0.608 | 0.607 | 0.615 | 0.612 | 0.607 | 0.595 | 0.593 | 0.618 | 0.61 | 0.625 | 0.634 | 0.781 | 0.501 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0 | 0 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 |
Deferred Income Tax
| 0 | 0 | 0 | -2.907 | 0 | 0.017 | 0.001 | -0.976 | 0 | 0 | 0 | 0.751 | 0 | 0.057 | 0.07 | 0.255 | -0.256 | 0.019 | -0.469 | -0.896 | 0 | 0 | 0 | 0.212 | 0.022 | 0.013 | 0.011 | 2.087 | 0.044 | 0.104 | 0.052 | 0.349 | 0 | 0 | 0 | -0.842 | 0 | 0 | 0 | -0.093 | 0 | 0 | 0 | -0.254 | 0 | 0 | 0 | 0 | 0 | 0 | -0.688 | -0.043 | 2.326 | -0.768 | -1.515 | 0 | 0 | 0 | -0.047 | 0 | 0.368 | -0.143 | -0.225 | 0 | 0 | 0 | -0.542 | 0 | 0 | 0 | -0.083 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | -0.011 | -0.463 | 0 | 0 | 0.059 | 0 | 0 | 0 | -0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.212 | 2.636 | -0.3 | 0.027 | -0.07 | -0.757 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.2 | -0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.245 | 0.277 | 0.276 | 0.278 | 0.315 | 0.305 | 0.302 | 0.29 | 0.258 | 0.232 | 0.235 | 0.235 | 0.266 | 0.245 | 0.222 | 0.398 | 0.334 | 0.337 | 0.361 | 0.361 | 0.459 | 0.459 | 0.433 | 0.463 | 0.4 | 0.4 | 0.409 | 0.409 | 0.322 | 0.302 | 0.301 | 0.303 | 0.223 | 0.256 | 0.25 | 0.261 | 0.183 | 0.15 | 0.13 | 0.131 | 0.092 | 0.084 | 0.083 | 0.087 | 0.046 | 0.054 | 0.048 | 0.067 | 0.052 | 0.043 | 0.04 | 0.055 | 0.053 | 0.058 | 0.056 | 0 | 0.069 | 0.048 | 0.062 | 0 | 0 | 0 | 0.043 | 0 | 0 | 0 | 0.069 | 0 | 0 | 0 | 0.095 | 0 | 0 | 0 | 0.038 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.212 | 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 |
Change In Working Capital
| 5.667 | -0.335 | -5.332 | -1.588 | -3.804 | -0.627 | 2.67 | 6.45 | -4.075 | 3.653 | -7.259 | 3.427 | -0.83 | -0.889 | -9.141 | -3.239 | 8.431 | -0.888 | -3.225 | -4.441 | -2.438 | -1.845 | 3.092 | -2.496 | -3.547 | -0.203 | 0.73 | -8.901 | -3.376 | 2.251 | -0.353 | 3.318 | 1.16 | 1.792 | -3.353 | 3.597 | -5.437 | 4.901 | -3.87 | -1.528 | -1.242 | 2.804 | -3.823 | 3.198 | -2.726 | 1.873 | -2.416 | 0.788 | -3.14 | 3.024 | -1.214 | 1.998 | -1.162 | -3.334 | -3.826 | 3.522 | 0.299 | 1.458 | -1.76 | 0.117 | -0.192 | -0.703 | -0.419 | 2.392 | -0.044 | 2.076 | -0.659 | -0.538 | -0.73 | 1.673 | -1.928 | 0.315 | 2.478 | 0.709 | 6.54 | -5.086 | -5.218 | -1.506 | 2.723 | -0.075 | -1.629 | 2.737 | -3.198 | 2.912 | -1.657 | -0.512 | -3.075 | 0.72 | -0.228 | -0.58 | -0.116 | -2.141 | -0.348 | -0.084 | -0.398 | 1.323 | 1.821 | 0.016 | -0.085 | 1.849 | 1.899 | -2.7 | 0.8 | -1.1 | -1.2 | 2.2 | -0.7 | -1.9 | -2.8 | -0.1 | -1.3 | 1.5 | -0.4 | 0.9 | -1.1 | -0.2 | -2 | 0.6 | -2.1 | 0.8 | 0.5 | -2.3 | 0 | 0 | -1 | 0.5 | 0.1 | -0.9 | 0.5 | -0.2 |
Accounts Receivables
| 5.377 | 0.596 | -0.732 | -5.67 | -0.764 | -0.705 | -2.73 | 1.994 | 2.631 | 4.573 | 2.625 | -0.613 | -1.508 | 5.131 | -2.366 | -1.043 | 0.291 | 2.106 | -2.167 | -4.622 | -1.434 | -0.474 | 2.211 | 0.826 | -3.255 | -0.802 | 1.888 | -3.24 | 1.514 | -3.686 | -0.799 | -0.491 | 1.919 | 2.73 | 0.649 | -0.858 | -4.795 | 1.794 | 0.528 | -1.948 | -3.245 | 3.184 | -1.058 | -0.03 | -1.204 | 2.546 | -1.58 | -0.604 | -2.802 | 3.992 | 1.446 | -3.619 | -0.236 | 1.753 | -3.411 | 0.061 | 0.736 | 1.025 | -0.413 | 0.339 | 0.625 | -0.329 | 0.419 | 0.05 | -1.116 | 0 | 2.521 | 0 | 0 | 0 | -1.536 | 0 | 0 | 0 | 6.431 | 0 | 0 | 0 | -0.036 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 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 |
Change In Inventory
| -3.955 | 2.891 | -1.678 | -3.178 | -1.475 | 3.708 | 6.39 | 9.615 | -3.273 | 3.954 | -7.515 | 4.325 | -4.972 | -0.119 | -4.703 | 2.082 | 5.378 | 0.699 | -7.193 | -1.861 | -3.461 | 2.194 | 1.159 | 1.013 | -3.541 | 1.497 | -1.405 | 0.218 | -5.906 | 1.117 | -5.267 | 2.237 | 1.101 | 6.246 | -2.545 | -1.04 | -1.507 | 0.565 | -6.222 | -0.862 | 0.907 | 0.455 | -0.224 | 1.527 | -2.59 | -0.267 | -1.475 | 0.045 | -0.647 | -0.138 | -0.94 | 4.816 | -0.478 | -3.619 | -2.575 | 1.303 | -1.202 | 2.348 | -1.638 | 1.026 | 0.263 | 2.273 | -1.552 | 2.9 | 1.393 | 2.229 | -1.707 | 2.904 | -4.901 | 0.955 | 0.254 | 3.406 | 0.016 | -0.494 | 0.027 | 6.43 | -8.601 | -0.016 | -1.092 | 0.789 | -0.591 | 0.697 | -1.019 | -0.593 | 0.037 | -1.864 | -2.598 | 0.629 | -1.156 | 0.28 | 0.273 | -0.666 | -2.14 | 0.459 | -0.858 | 0.442 | 1.225 | 0.034 | -0.275 | -0.085 | -0.866 | 0.6 | 0.6 | -3.3 | 2.4 | 3 | -0.5 | -2.8 | -0.5 | -1.1 | -1.4 | 3.3 | -2.1 | 1.4 | -1.9 | 1.7 | -1.3 | -0.2 | -1.4 | 0.5 | -1.4 | 0 | 0 | 0 | -0.6 | 0.4 | 0.1 | -0.1 | -0.5 | -0.1 |
Change In Accounts Payables
| 4.56 | -1.271 | -2.275 | 6.109 | -0.413 | -1.832 | 0.229 | -6.165 | -3.057 | -4.131 | 1.01 | -1.333 | 8.165 | -3.775 | 0.343 | -5.708 | 4.042 | -5.505 | 6.647 | -0.004 | 2.382 | -3.386 | 0.779 | -4.097 | 5.554 | -1.118 | 0.471 | 0 | 0 | 1.494 | 5.384 | 0.964 | -1.227 | -6.33 | -0.875 | 4.22 | 0.936 | 1.633 | 1.385 | 1.198 | 0.765 | -0.649 | -2.296 | 1.436 | 0.934 | -0.039 | 0.427 | 1.295 | -0.059 | -0.136 | -1.979 | -26.882 | -27.44 | -1.548 | 1.513 | -20.723 | -20.753 | -22.912 | 0.848 | -19.601 | -19.281 | -18.539 | 0.957 | -14.455 | -12.34 | 0 | -0.878 | 0 | 0 | 0 | -0.572 | 0 | 0 | 0 | 0.685 | 0 | 0 | 0 | -0.589 | 0 | 0 | 0 | 0.332 | 0 | 0 | 0 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.468 | 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 |
Other Working Capital
| 3.198 | -2.551 | -0.647 | 1.151 | -1.152 | -1.798 | -1.219 | 1.006 | -0.376 | -0.743 | -3.379 | 1.048 | 5.65 | -2.126 | -2.415 | 1.43 | -1.28 | 1.812 | -0.512 | 2.046 | 0.075 | -0.179 | -1.057 | -0.238 | -2.305 | 0.22 | -0.224 | -9.119 | 2.53 | 3.326 | 0.329 | 0.608 | -0.633 | -0.854 | -0.582 | 1.275 | -0.071 | 0.909 | 0.439 | 0.084 | 0.331 | -0.186 | -0.245 | 0.265 | 0.134 | -0.367 | 0.212 | 0.052 | 0.368 | -0.694 | 0.259 | 27.683 | 26.992 | 0.08 | 0.647 | 22.881 | 21.518 | 20.997 | -0.557 | 18.353 | 18.201 | 15.892 | -0.243 | 13.897 | 12.019 | -0.153 | -0.595 | -3.442 | 4.171 | 0.718 | -0.074 | -3.091 | 2.462 | 1.203 | -0.603 | -11.516 | 3.383 | -1.49 | 4.44 | -0.864 | -1.038 | 2.04 | -2.538 | 3.505 | -1.694 | 1.352 | -1.018 | 0.091 | 0.928 | -0.86 | -0.389 | -1.475 | 1.792 | -0.543 | 0.002 | 0.881 | 0.596 | -0.018 | 0.19 | 1.934 | 2.765 | -3.3 | 0.2 | 2.2 | -3.6 | -0.8 | -0.2 | 0.9 | -2.3 | 1 | 0.1 | -1.8 | 1.7 | -0.5 | 0.8 | -1.9 | -0.7 | 0.8 | -0.7 | 0.3 | 1.9 | 0 | 0 | 0 | -0.4 | 0.1 | 0 | -0.8 | 1 | -0.1 |
Other Non Cash Items
| 1.128 | 1.152 | 2.468 | 2.166 | 5.508 | 2.53 | 1.07 | -1.512 | 0.982 | 1.514 | 0.455 | 0.379 | 0.576 | 0.896 | 0.725 | 3.402 | -0.27 | 0.288 | 0.222 | 0.721 | 5.341 | 0.131 | -0.094 | 0.062 | -0.408 | 0.245 | 0.245 | -0.021 | 0.245 | 0.245 | 0.163 | 0.094 | 0.049 | 0.046 | 0.031 | 0.059 | -0.958 | 0.012 | -0.219 | 0.355 | 1.686 | 0.02 | 0.018 | 0.075 | 0.507 | 0.013 | -0.057 | 0.219 | -0.008 | -0.016 | 0.697 | 0.56 | -2.317 | 0.796 | 1.574 | -2.883 | 0.097 | 0.035 | 0.065 | 0.54 | 0.084 | 0.055 | -0.128 | -5.537 | 0.845 | 3.312 | 0.052 | 0.108 | 0.006 | 0.182 | 0.031 | 7.065 | 0.02 | -0.208 | -0.195 | -0.493 | -0.077 | 0.043 | -0.01 | 0.104 | 0.092 | 0.08 | 0.033 | -0.316 | 0.128 | 0.082 | 0.046 | -0.004 | -0.013 | -0.139 | 0.073 | 1.584 | 0 | -0.082 | -0.014 | 1.465 | 0.257 | -0.053 | -0.251 | -3.216 | 0.566 | 2.1 | 0.1 | -0.3 | 0.4 | 0.2 | 0.5 | 1.2 | 0.4 | 0.1 | 0.2 | 0.5 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.2 | 0.1 | -0.2 | 0.2 | 0.2 | 1.8 | -0.7 | -0.1 | 0.2 | 0.1 | -0.2 | 0.1 | -0.1 |
Operating Cash Flow
| 5.993 | 0.037 | -3.443 | -2.717 | -3.624 | 0.348 | 4.496 | 7.489 | -4.205 | 8.295 | -4.56 | 8.744 | 3.679 | 3.219 | -3.776 | 4.807 | 11.316 | 4.573 | 0.11 | -1.473 | 0.356 | 0.215 | 4.593 | -1.016 | -0.607 | 3.441 | 4.746 | -2.856 | 0.029 | 2.346 | 2.314 | 6.271 | 2.829 | 5.161 | -0.124 | 6.925 | -2.769 | 7.397 | -2.268 | 0.448 | 0.259 | 4.607 | -2.636 | 4.776 | -0.763 | 2.906 | -1.572 | 2.428 | -2.151 | 3.905 | 0.288 | 4.125 | 0.708 | -1.714 | -1.389 | 4.502 | 1.378 | 3.144 | 0.063 | 1.783 | 3.074 | 0.913 | 1.318 | 4.103 | 2.527 | -1.103 | -0.64 | 1.018 | -0.298 | 2.546 | -0.578 | 1.661 | 3.76 | 1.976 | 7.661 | -3.586 | -3.843 | -0.236 | 3.849 | 0.657 | -0.685 | 4.117 | -1.571 | 4.245 | 0.017 | 0.814 | -1.792 | 1.61 | 0.539 | 0.037 | 1.109 | 3.769 | 1.018 | 0.493 | -0.477 | 0.739 | 2.154 | 1.058 | 0.433 | -1.728 | 1.179 | -2.5 | 1.4 | 2.9 | -4.7 | 3.1 | 1.8 | 1.8 | -0.2 | 1.8 | -0.2 | 1 | 0.5 | 2.1 | 0.2 | 0.9 | -0.6 | 1.8 | -1 | 1.9 | 1.1 | -1.7 | 0.8 | -0.3 | -0.3 | 1.1 | 0.5 | -0.6 | 0.8 | 0.1 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.802 | -1.056 | -0.301 | -1.034 | -0.276 | -0.429 | -1.278 | -0.285 | -1.599 | -3.873 | -7.767 | -5.02 | -1.824 | -1.3 | -18.344 | -0.856 | -1.217 | -1.555 | -1.479 | -1.109 | -1.799 | -0.515 | -1.118 | -1.178 | -1.487 | -1.866 | -0.796 | -1.144 | -0.842 | -1.139 | -0.956 | -1.022 | -0.97 | -1.646 | -1.716 | -3.482 | -5.549 | -1.171 | -0.239 | -0.346 | -0.437 | -0.446 | -0.479 | -0.481 | -0.525 | -1.261 | -0.412 | -0.267 | -0.222 | -0.899 | -0.233 | -0.5 | -0.796 | -0.543 | -0.42 | -0.404 | -0.261 | -0.735 | -0.317 | -0.58 | -0.352 | -0.574 | -1.027 | -0.659 | -1.1 | -1.231 | -1.54 | -0.056 | -0.593 | -0.397 | -0.326 | -0.509 | -0.808 | -0.409 | -1.003 | -1.032 | -0.547 | -0.586 | -0.13 | -0.921 | -1.547 | -2.621 | -2.617 | -1.294 | -0.585 | -1.049 | -0.394 | -0.225 | -0.226 | -0.256 | -0.27 | -0.152 | -0.072 | -0.586 | -0.266 | -0.024 | -0.556 | -0.19 | -0.19 | -1.385 | -0.676 | -1.3 | -1.8 | -3.7 | 1.2 | -1.8 | -1.4 | -0.7 | -1 | -0.6 | -1.2 | -0.6 | -0.4 | -1 | -0.2 | -1.4 | -0.3 | -0.7 | -0.2 | -0.3 | -1 | -0.2 | 0 | 0 | -0.3 | -0.9 | -0.4 | -0.3 | -0.1 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.006 | 0.042 | 0 | 0 | 0.005 | 0 | 0.025 | 0.065 | 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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | -0.3 | -0.1 | 0 |
Sales Maturities Of Investments
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.006 | 0.042 | 0 | 0 | 0.005 | 0 | 0.025 | 0.065 | 0 | 0.003 | 0 | 0.01 | 0.008 | 0.017 | 0 | -1.519 | 0 | 1.5 | 0.019 | 0 | 0.007 | 0.016 | -1.495 | 0.001 | 0 | 0.005 | 0.019 | 0 | 2.432 | 0 | 0.568 | 0.077 | 0.012 | 0 | 0.001 | 0 | 0.127 | 0 | 0.08 | 0.005 | 0.019 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.04 | 0.015 | 0.699 | 0 | 0.5 | 0.004 | 0.034 | 0 | 1.456 | -0.044 | 0 | 0 | 0 | 0 | 0.04 | 0.03 | 0 | 0 | 0 | -5.617 | 0 | 0 | 0 | 0 | 0.013 | 0.003 | 0.004 | 0 | 0 | 0.018 | 0.003 | 0.08 | 0.097 | -0.001 | 0.389 | 0.007 | 0 | 0.006 | -0.062 | -0.038 | 0 | 0.083 | -0.077 | -0.8 | 0 | -0.5 | 0.2 | -0.3 | -0.4 | 0.1 | 0 | 0.1 | 0 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0.2 | 0 | -0.1 | 0.1 | 0 | 0 | -1.6 | 0.1 | -0.1 | -0.2 | 0 | 0.4 | -0.2 | 0 |
Investing Cash Flow
| -0.802 | -1.056 | -0.301 | -1.034 | -0.276 | -0.429 | -1.278 | -0.276 | -1.593 | -3.831 | -7.767 | -5.02 | -1.819 | -1.3 | -18.319 | -0.791 | -1.217 | -1.552 | -1.479 | -1.099 | -1.791 | -0.498 | -1.118 | -1.178 | -1.487 | -0.366 | -0.777 | -1.144 | -0.835 | -1.123 | -2.451 | -1.021 | -0.97 | -1.641 | -1.697 | -3.482 | -3.117 | -1.171 | 0.329 | -0.269 | -0.425 | -0.446 | -0.478 | -0.481 | -0.398 | -1.261 | -0.332 | -0.262 | -0.203 | -0.887 | -0.233 | -0.5 | -0.796 | -0.543 | -0.42 | -0.404 | -0.261 | -0.73 | -0.277 | -0.565 | 0.347 | -0.574 | -0.527 | -0.655 | -1.066 | -1.231 | -0.084 | -0.1 | -0.593 | -0.397 | -0.326 | -0.509 | -0.768 | -0.379 | -1.003 | -1.032 | -0.547 | -6.203 | -0.13 | -0.921 | -1.547 | -2.621 | -2.604 | -1.291 | -0.581 | -1.049 | -0.394 | -0.207 | -0.223 | -0.176 | -0.173 | -0.153 | 0.317 | -0.579 | -0.266 | -0.018 | -0.618 | -0.228 | -0.19 | -1.302 | -0.753 | -2.1 | -1.8 | -4.2 | 1.4 | -2.1 | -1.8 | -0.6 | -1 | -0.5 | -1.2 | -0.5 | -0.5 | -1.1 | -0.2 | -1.4 | -0.1 | -0.7 | -0.2 | -0.2 | -1 | -0.2 | -1.6 | 0.1 | -0.1 | -1 | -0.5 | -0.2 | -0.4 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -0.474 | 0 | 3.329 | -0.071 | -0.073 | -0.073 | -0.069 | 9.029 | -0.07 | 3.332 | -0.068 | -0.069 | 0 | 10 | 0 | -10 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.496 | -0.179 | -0.289 | -0.303 | -2.179 | -2.086 | 2.573 | 0.229 | 0.066 | -0.493 | -0.492 | -0.4 | -0.499 | -2.458 | -0.679 | -7.719 | 5.016 | 3.677 | 3.011 | -0.198 | -1.451 | 1.021 | -0.201 | -0.201 | 1.242 | 0.673 | -0.058 | -0.141 | -0.142 | -0.141 | -0.169 | 1.245 | -2.123 | -1.204 | -0.241 | 1.033 | -0.722 | -2.038 | -0.666 | -0.255 | 2.81 | 0.278 | 4 | 0.4 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.5 | -0.1 | 0.4 | -0.1 | 0.4 | -0.1 | 0 | -0.1 | -0.2 | -0.4 | -0.8 | 0.1 | 0 | 0 | 0.1 | -0.4 | 0 | 0 | 0 |
Common Stock Issued
| 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 | 0.001 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.021 | 0.02 | 0 | 0 | 0 | -0.026 | 0.026 | -0.295 | 0.057 | 0.104 | 0.328 | 0.205 | 0.042 | 0.085 | 0.753 | 0.193 | 0.044 | 0.078 | 0.148 | 0.139 | 0.065 | 0.139 | 0.085 | 0.137 | 0.167 | 0 | 0.024 | 0.003 | 0.006 | 0.021 | 0.003 | 0.033 | 0.001 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0.6 | 0.2 | 1.2 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.168 | 0 | -0.008 | -0.004 | -0.217 | 0 | 0 | 1.503 | -0.444 | -0.562 | -0.497 | -0.398 | -2.568 | -2.527 | -0.01 | -0.007 | -0.639 | -1.758 | -1.743 | -0.265 | -2.15 | -1.317 | -0.015 | -0.426 | -0.511 | -0.424 | -0.006 | -0.005 | -0.419 | -0.086 | 0 | 0 | -0.628 | -0.005 | -0.079 | 0 | -0.436 | -0.04 | -0.172 | -1.046 | -0.533 | -0.442 | 0 | 0 | -0.037 | -0.012 | -0.011 | -0.107 | -0.004 | -0.441 | -0.151 | -0.203 | 0 | -0.183 | -0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.724 | 0 | 0 | 0 | -0.082 | 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 | 0.033 | -0.1 | -0.1 | -0.3 | -0.7 | 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 |
Dividends 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 | 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 | 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 | 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 |
Other Financing Activities
| -1.622 | 0 | 1.927 | 0 | 0 | 0 | 0 | -9.1 | 0 | -3.4 | 0 | 0 | 0 | -0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 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 | -0.049 | 0 | 0 | 0 | -0.103 | 0.028 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.014 | 0 | 0.071 | 0.017 | -0.194 | 0.13 | -0.001 | 0.064 | 0.23 | 0 | 0.209 | 0.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 0 | -1.5 | 0 | 0.017 | 0.003 | 0 | 0 | 0.02 | 0 | 0 | -0.1 | 0.1 | 0 | -0.3 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 2.4 | 0.1 | 0.8 | 0.3 | -0.1 | 0 | 0.6 | 0 | 0 |
Financing Cash Flow
| -3.243 | -0.474 | 1.919 | 3.325 | -0.288 | -0.073 | -0.073 | -9.169 | 8.585 | -4.032 | 2.835 | -0.466 | -2.637 | -2.595 | 9.99 | 0.028 | -10.639 | -1.758 | -1.743 | -0.265 | 7.85 | -1.317 | -0.015 | -0.426 | -0.511 | -0.423 | 0.031 | -0.005 | -0.419 | -0.086 | 0 | 0 | -0.628 | -0.005 | -0.079 | 0 | -0.436 | -0.04 | -0.172 | -1.046 | -0.533 | -0.442 | 0 | 0 | -0.037 | -0.012 | -0.011 | -0.107 | -0.004 | -0.441 | -0.114 | -0.252 | 0 | -0.183 | -0.019 | -0.529 | 0.028 | 0 | 0 | -0.487 | -0.158 | -0.269 | -0.303 | -2.165 | -2.086 | 2.605 | 0.272 | -0.423 | -0.305 | -0.389 | -0.732 | -0.064 | -2.416 | -0.385 | -6.815 | 5.209 | 3.721 | 3.089 | -0.05 | -1.312 | 1.086 | -0.062 | -0.116 | 1.379 | 0.84 | -0.058 | -0.117 | -0.139 | -0.135 | 1.352 | 1.248 | -3.59 | -1.203 | -0.224 | 1.036 | -0.707 | -2.038 | -0.646 | -0.255 | 2.845 | 0.211 | 4 | 0.3 | -0.3 | -0.3 | -0.1 | 0.6 | 0.2 | 1.2 | 0 | 0 | -0.3 | -0.1 | 0.5 | 0.1 | 0.7 | 0 | 0.1 | 0.1 | -0.2 | -0.4 | 1.6 | 0.2 | 0.8 | 0.3 | 0 | -0.4 | 0.6 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.105 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.781 | 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 | -0.037 | 0 | 0 | 1.3 | 3.3 | -1 | 0 | -1.2 | 0 | 0 | 0 | -0.5 | 0 | -1 | 0 | 0.5 | 0 | 0 | 0 | -1.7 | -0.1 | 1.9 | 0.8 | 0.2 | 0.4 | 0 | 0 | 0.8 | 0 | 0 |
Net Change In Cash
| 1.948 | -1.493 | -1.825 | -0.426 | -4.188 | -0.154 | 3.145 | -1.956 | 2.787 | 0.432 | -9.492 | 3.258 | -0.777 | -0.676 | -12.105 | 4.044 | -0.54 | 1.263 | -3.112 | -2.837 | 6.415 | -1.6 | 3.46 | -2.62 | -2.605 | 2.652 | 4 | -4.005 | -1.225 | 1.137 | -0.137 | 5.25 | 1.231 | 3.515 | -1.9 | 3.443 | -6.322 | 6.186 | -2.111 | -0.867 | -0.699 | 3.719 | -3.114 | 4.295 | -1.198 | 1.633 | -1.915 | 2.059 | -2.358 | 2.577 | -0.059 | 3.373 | -0.088 | -2.44 | -1.828 | 3.569 | 1.145 | 2.414 | -0.214 | 0.731 | 3.263 | 0.07 | 0.488 | 1.283 | -0.625 | 0.271 | -0.452 | -0.286 | -1.196 | 1.76 | -1.636 | 1.088 | 0.576 | 1.212 | -0.157 | 0.591 | -0.669 | -3.35 | 3.669 | -1.576 | -1.146 | 1.434 | -4.291 | 4.333 | 0.276 | -0.293 | -2.303 | 1.264 | 0.181 | 1.213 | 2.184 | 0.026 | 0.132 | -0.31 | 0.293 | 0.014 | -0.502 | 0.184 | -0.012 | -0.185 | 0.6 | -0.6 | -0.1 | -0.3 | -0.3 | -0.1 | 0.6 | 0.2 | 0 | 1.3 | -1.4 | -0.3 | -0.1 | 0.5 | 0.1 | 0.7 | -0.7 | 1.2 | -1.1 | -0.2 | -0.4 | 1.6 | 0.2 | 0.8 | 0.3 | 0.1 | -0.4 | 0.6 | 0.4 | 0.1 |
Cash At End Of Period
| 10.611 | 8.663 | 10.156 | 11.981 | 12.407 | 16.595 | 16.749 | 13.604 | 15.56 | 12.773 | 12.341 | 21.833 | 18.575 | 19.352 | 20.028 | 32.133 | 28.089 | 28.629 | 27.366 | 30.478 | 33.315 | 26.9 | 28.5 | 25.04 | 27.66 | 30.265 | 27.613 | 23.613 | 27.618 | 28.843 | 27.706 | 27.843 | 22.593 | 21.362 | 17.847 | 19.747 | 16.304 | 22.626 | 16.44 | 18.551 | 19.418 | 20.117 | 16.398 | 19.512 | 15.217 | 16.415 | 14.782 | 16.697 | 14.638 | 16.996 | 14.419 | 14.478 | 11.105 | 11.193 | 13.633 | 15.461 | 11.892 | 10.747 | 8.333 | 8.547 | 7.816 | 4.553 | 4.483 | 3.995 | 2.712 | 3.337 | 3.066 | 3.518 | 3.804 | 5 | 3.24 | 4.876 | 3.788 | 3.212 | 2 | 2.157 | 1.566 | 2.235 | 5.585 | 1.916 | 3.492 | 4.638 | 3.204 | 7.495 | 3.162 | 2.886 | 3.179 | 5.482 | 4.218 | 4.037 | 2.824 | 0.64 | 0.614 | 0.482 | 0.792 | 0.499 | 0.485 | 0.987 | 0.803 | 0.815 | 1 | 0.4 | 1 | 1.1 | -0.3 | -0.1 | 5.3 | 0.2 | 0 | 1.3 | 2.1 | -0.3 | -0.1 | 0.5 | 2 | 0.7 | -0.7 | 1.2 | 1.4 | -0.2 | 0.4 | 1.6 | 0.2 | 0.8 | 1.4 | 0.1 | -0.4 | 0.6 | 1.6 | 0.6 |