PriceSmart Inc
NASDAQ:PSMT
Cash Flow Statement
Cash Flow Statement
PriceSmart Inc
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
89
|
92
|
93
|
92
|
89
|
89
|
89
|
92
|
93
|
89
|
89
|
90
|
91
|
93
|
91
|
88
|
75
|
75
|
74
|
67
|
76
|
72
|
74
|
79
|
80
|
79
|
78
|
86
|
89
|
99
|
98
|
101
|
104
|
101
|
105
|
107
|
107
|
117
|
109
|
114
|
122
|
|
Depreciation & Amortization |
27
|
27
|
29
|
30
|
31
|
33
|
34
|
36
|
37
|
38
|
40
|
42
|
44
|
45
|
46
|
47
|
49
|
50
|
53
|
54
|
56
|
55
|
55
|
56
|
57
|
60
|
61
|
62
|
63
|
65
|
65
|
65
|
66
|
67
|
68
|
70
|
71
|
71
|
73
|
75
|
77
|
|
Change in Deffered Taxes |
3
|
3
|
2
|
5
|
3
|
4
|
3
|
1
|
1
|
(2)
|
3
|
3
|
2
|
7
|
(3)
|
(4)
|
5
|
1
|
7
|
8
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(6)
|
(3)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(2)
|
(1)
|
(6)
|
(5)
|
(5)
|
|
Stock-Based Compensation |
6
|
6
|
6
|
7
|
6
|
6
|
6
|
7
|
7
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
9
|
10
|
10
|
14
|
15
|
15
|
15
|
12
|
12
|
13
|
14
|
15
|
16
|
17
|
18
|
19
|
19
|
18
|
17
|
16
|
19
|
18
|
17
|
16
|
0
|
|
Other Non-Cash Items |
5
|
6
|
6
|
6
|
6
|
7
|
15
|
16
|
17
|
17
|
10
|
11
|
12
|
12
|
12
|
11
|
13
|
13
|
13
|
17
|
16
|
17
|
16
|
13
|
13
|
13
|
14
|
15
|
17
|
18
|
20
|
20
|
20
|
19
|
18
|
18
|
20
|
18
|
30
|
29
|
27
|
|
Cash Taxes Paid |
0
|
0
|
44
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
78
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
11
|
0
|
0
|
|
Change in Working Capital |
(19)
|
12
|
7
|
28
|
(16)
|
(5)
|
(32)
|
(19)
|
20
|
13
|
1
|
(3)
|
(11)
|
(41)
|
(23)
|
(32)
|
(24)
|
(12)
|
(28)
|
10
|
(11)
|
1
|
30
|
19
|
40
|
86
|
109
|
64
|
33
|
(14)
|
(52)
|
(51)
|
(97)
|
(71)
|
(65)
|
(25)
|
51
|
37
|
51
|
54
|
47
|
|
Cash from Operating Activities |
105
N/A
|
140
+33%
|
137
-2%
|
161
+17%
|
114
-30%
|
127
+12%
|
110
-14%
|
125
+14%
|
167
+33%
|
156
-7%
|
142
-9%
|
142
+0%
|
137
-4%
|
117
-15%
|
123
+5%
|
111
-10%
|
118
+6%
|
127
+8%
|
120
-6%
|
155
+30%
|
137
-12%
|
142
+4%
|
170
+20%
|
161
-6%
|
183
+14%
|
231
+26%
|
259
+12%
|
225
-13%
|
200
-11%
|
165
-17%
|
127
-23%
|
132
+4%
|
90
-32%
|
112
+24%
|
122
+9%
|
166
+36%
|
246
+49%
|
242
-2%
|
257
+6%
|
268
+4%
|
268
+0%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(89)
|
(100)
|
(118)
|
(126)
|
(102)
|
(98)
|
(89)
|
(81)
|
(79)
|
(78)
|
(78)
|
(77)
|
(133)
|
(126)
|
(135)
|
(138)
|
(95)
|
(111)
|
(98)
|
(114)
|
(115)
|
(110)
|
(140)
|
(142)
|
(148)
|
(143)
|
(100)
|
(84)
|
(77)
|
(84)
|
(113)
|
(122)
|
(127)
|
(138)
|
(121)
|
(115)
|
(113)
|
(119)
|
(143)
|
(152)
|
(193)
|
|
Other Items |
(3)
|
(3)
|
(2)
|
(5)
|
(2)
|
(0)
|
0
|
3
|
2
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(39)
|
(59)
|
(77)
|
(56)
|
(10)
|
12
|
37
|
15
|
1
|
(8)
|
(24)
|
(31)
|
(52)
|
(51)
|
(27)
|
(4)
|
43
|
62
|
54
|
46
|
31
|
(27)
|
(93)
|
(80)
|
(79)
|
(38)
|
|
Cash from Investing Activities |
(92)
N/A
|
(103)
-12%
|
(120)
-16%
|
(131)
-9%
|
(104)
+21%
|
(99)
+5%
|
(89)
+10%
|
(77)
+13%
|
(78)
0%
|
(78)
0%
|
(78)
-1%
|
(78)
+0%
|
(133)
-71%
|
(126)
+5%
|
(135)
-7%
|
(177)
-31%
|
(153)
+14%
|
(188)
-23%
|
(154)
+18%
|
(124)
+19%
|
(103)
+17%
|
(73)
+29%
|
(125)
-72%
|
(141)
-13%
|
(157)
-11%
|
(168)
-7%
|
(131)
+22%
|
(136)
-4%
|
(128)
+6%
|
(111)
+13%
|
(117)
-5%
|
(79)
+33%
|
(65)
+17%
|
(84)
-30%
|
(75)
+11%
|
(84)
-13%
|
(140)
-67%
|
(211)
-50%
|
(222)
-5%
|
(231)
-4%
|
(231)
0%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(3)
|
(3)
|
0
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(8)
|
(8)
|
(13)
|
(82)
|
(79)
|
|
Net Issuance of Debt |
(16)
|
18
|
18
|
41
|
57
|
17
|
32
|
6
|
(1)
|
13
|
8
|
1
|
32
|
27
|
2
|
4
|
(26)
|
(19)
|
(4)
|
(2)
|
(0)
|
(11)
|
(5)
|
36
|
38
|
116
|
101
|
41
|
17
|
(88)
|
(67)
|
(42)
|
15
|
36
|
21
|
33
|
3
|
(1)
|
0
|
(20)
|
(20)
|
|
Cash Paid for Dividends |
(20)
|
(20)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(22)
|
(22)
|
(22)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(22)
|
(22)
|
(22)
|
0
|
(24)
|
(24)
|
(27)
|
0
|
(28)
|
(28)
|
(29)
|
0
|
0
|
|
Other |
10
|
10
|
10
|
2
|
5
|
4
|
(23)
|
(23)
|
(27)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(30)
N/A
|
4
N/A
|
2
-50%
|
17
+774%
|
35
+113%
|
(4)
N/A
|
(17)
-286%
|
(43)
-154%
|
(51)
-18%
|
(37)
+28%
|
(17)
+53%
|
(24)
-39%
|
7
N/A
|
2
-70%
|
(22)
N/A
|
(20)
+10%
|
(50)
-151%
|
(42)
+16%
|
(28)
+34%
|
(26)
+6%
|
(26)
+1%
|
(37)
-44%
|
(32)
+13%
|
9
N/A
|
12
+39%
|
91
+646%
|
76
-17%
|
16
-79%
|
(10)
N/A
|
(115)
-1 097%
|
(95)
+17%
|
(72)
+25%
|
(17)
+77%
|
5
N/A
|
(12)
N/A
|
1
N/A
|
(33)
N/A
|
(37)
-11%
|
(41)
-12%
|
(130)
-217%
|
(130)
0%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(9)
|
(9)
|
(4)
|
(5)
|
(1)
|
(2)
|
(11)
|
(12)
|
(13)
|
(13)
|
(3)
|
(4)
|
(1)
|
(2)
|
(3)
|
1
|
(3)
|
(1)
|
(7)
|
(10)
|
(7)
|
(9)
|
(4)
|
(2)
|
(0)
|
(3)
|
(6)
|
(8)
|
(12)
|
(7)
|
(4)
|
(1)
|
(1)
|
(8)
|
1
|
6
|
13
|
19
|
7
|
(2)
|
(5)
|
|
Net Change in Cash |
(26)
N/A
|
31
N/A
|
15
-52%
|
42
+176%
|
44
+5%
|
22
-50%
|
(8)
N/A
|
(7)
+11%
|
26
N/A
|
29
+12%
|
44
+51%
|
37
-16%
|
10
-72%
|
(9)
N/A
|
(37)
-330%
|
(85)
-131%
|
(88)
-3%
|
(105)
-19%
|
(69)
+34%
|
(5)
+93%
|
1
N/A
|
23
+1 825%
|
9
-60%
|
27
+189%
|
39
+45%
|
152
+293%
|
198
+30%
|
97
-51%
|
51
-48%
|
(68)
N/A
|
(88)
-31%
|
(20)
+78%
|
7
N/A
|
25
+240%
|
36
+46%
|
89
+149%
|
86
-4%
|
14
-84%
|
1
-95%
|
(95)
N/A
|
(98)
-3%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
16
N/A
|
40
+149%
|
19
-52%
|
35
+82%
|
11
-68%
|
29
+152%
|
20
-28%
|
45
+120%
|
88
+97%
|
78
-11%
|
64
-18%
|
65
+1%
|
4
-93%
|
(9)
N/A
|
(12)
-38%
|
(28)
-124%
|
23
N/A
|
16
-30%
|
21
+32%
|
41
+93%
|
22
-47%
|
32
+45%
|
30
-6%
|
19
-38%
|
35
+87%
|
88
+152%
|
159
+81%
|
142
-11%
|
123
-13%
|
81
-34%
|
14
-83%
|
10
-29%
|
(37)
N/A
|
(27)
+27%
|
1
N/A
|
51
+4 509%
|
133
+163%
|
124
-7%
|
115
-7%
|
116
+1%
|
75
-35%
|