PriceSmart Inc
NASDAQ:PSMT
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
PriceSmart Inc
Income Statement
PriceSmart Inc
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | 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 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
8
|
9
|
10
|
10
|
10
|
10
|
9
|
12
|
12
|
10
|
8
|
7
|
6
|
7
|
5
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
2
|
4
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
5
|
4
|
3
|
3
|
5
|
6
|
8
|
9
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
10
|
9
|
8
|
9
|
|
| Revenue |
576
N/A
|
618
+7%
|
629
+2%
|
666
+6%
|
676
+1%
|
681
+1%
|
546
-20%
|
644
+18%
|
627
-3%
|
557
-11%
|
544
-2%
|
537
-1%
|
536
0%
|
594
+11%
|
619
+4%
|
648
+5%
|
677
+4%
|
707
+4%
|
735
+4%
|
767
+4%
|
806
+5%
|
846
+5%
|
889
+5%
|
937
+5%
|
999
+7%
|
1 058
+6%
|
1 120
+6%
|
1 175
+5%
|
1 216
+3%
|
1 239
+2%
|
1 252
+1%
|
1 262
+1%
|
1 293
+2%
|
1 335
+3%
|
1 396
+5%
|
1 467
+5%
|
1 550
+6%
|
1 633
+5%
|
1 710
+5%
|
1 801
+5%
|
1 900
+5%
|
1 974
+4%
|
2 045
+4%
|
2 103
+3%
|
2 162
+3%
|
2 228
+3%
|
2 300
+3%
|
2 370
+3%
|
2 437
+3%
|
2 480
+2%
|
2 518
+1%
|
2 568
+2%
|
2 644
+3%
|
2 726
+3%
|
2 803
+3%
|
2 859
+2%
|
2 886
+1%
|
2 893
+0%
|
2 905
+0%
|
2 933
+1%
|
2 948
+1%
|
2 974
+1%
|
2 997
+1%
|
3 024
+1%
|
3 071
+2%
|
3 122
+2%
|
3 167
+1%
|
3 179
+0%
|
3 194
+0%
|
3 201
+0%
|
3 224
+1%
|
3 256
+1%
|
3 309
+2%
|
3 320
+0%
|
3 329
+0%
|
3 395
+2%
|
3 426
+1%
|
3 521
+3%
|
3 620
+3%
|
3 718
+3%
|
3 819
+3%
|
3 954
+4%
|
4 066
+3%
|
4 146
+2%
|
4 249
+2%
|
4 315
+2%
|
4 412
+2%
|
4 524
+3%
|
5 840
+29%
|
5 973
+2%
|
4 914
-18%
|
6 172
+26%
|
5 077
-18%
|
5 165
+2%
|
5 270
+2%
|
5 395
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(478)
|
(513)
|
(518)
|
(551)
|
(560)
|
(572)
|
(463)
|
(556)
|
(542)
|
(476)
|
(457)
|
(447)
|
(447)
|
(497)
|
(517)
|
(543)
|
(566)
|
(590)
|
(612)
|
(638)
|
(669)
|
(701)
|
(738)
|
(779)
|
(831)
|
(882)
|
(934)
|
(980)
|
(1 015)
|
(1 036)
|
(1 048)
|
(1 055)
|
(1 080)
|
(1 112)
|
(1 162)
|
(1 218)
|
(1 289)
|
(1 360)
|
(1 431)
|
(1 514)
|
(1 599)
|
(1 661)
|
(1 716)
|
(1 762)
|
(1 811)
|
(1 869)
|
(1 929)
|
(1 991)
|
(2 049)
|
(2 083)
|
(2 114)
|
(2 151)
|
(2 215)
|
(2 287)
|
(2 353)
|
(2 404)
|
(2 430)
|
(2 439)
|
(2 450)
|
(2 470)
|
(2 480)
|
(2 501)
|
(2 520)
|
(2 546)
|
(2 587)
|
(2 622)
|
(2 657)
|
(2 665)
|
(2 674)
|
(2 683)
|
(2 696)
|
(2 718)
|
(2 757)
|
(2 768)
|
(2 775)
|
(2 820)
|
(2 834)
|
(2 898)
|
(2 975)
|
(3 061)
|
(3 152)
|
(3 285)
|
(3 385)
|
(3 449)
|
(3 531)
|
(3 574)
|
(3 653)
|
(3 746)
|
(4 835)
|
(4 942)
|
(4 067)
|
(5 106)
|
(4 203)
|
(4 271)
|
(4 356)
|
(4 455)
|
|
| Gross Profit |
99
N/A
|
106
+7%
|
111
+5%
|
115
+3%
|
115
+1%
|
109
-6%
|
83
-23%
|
88
+6%
|
85
-4%
|
81
-5%
|
88
+8%
|
90
+3%
|
89
-1%
|
97
+9%
|
102
+5%
|
105
+3%
|
110
+5%
|
116
+5%
|
123
+6%
|
130
+5%
|
137
+6%
|
145
+5%
|
151
+4%
|
158
+5%
|
168
+6%
|
177
+5%
|
186
+5%
|
195
+5%
|
200
+3%
|
203
+1%
|
204
+0%
|
207
+1%
|
213
+3%
|
223
+5%
|
234
+5%
|
249
+6%
|
262
+5%
|
272
+4%
|
279
+2%
|
288
+3%
|
302
+5%
|
313
+4%
|
329
+5%
|
341
+4%
|
351
+3%
|
360
+2%
|
370
+3%
|
379
+2%
|
388
+3%
|
397
+2%
|
404
+2%
|
417
+3%
|
429
+3%
|
439
+2%
|
450
+2%
|
455
+1%
|
456
+0%
|
454
0%
|
456
+0%
|
463
+2%
|
468
+1%
|
474
+1%
|
477
+1%
|
478
+0%
|
484
+1%
|
501
+3%
|
510
+2%
|
515
+1%
|
521
+1%
|
518
-1%
|
528
+2%
|
539
+2%
|
552
+2%
|
552
+0%
|
554
+0%
|
575
+4%
|
591
+3%
|
623
+5%
|
645
+3%
|
657
+2%
|
667
+1%
|
669
+0%
|
681
+2%
|
697
+2%
|
718
+3%
|
741
+3%
|
759
+2%
|
778
+2%
|
1 005
+29%
|
1 031
+3%
|
847
-18%
|
1 066
+26%
|
874
-18%
|
894
+2%
|
914
+2%
|
940
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(88)
|
(93)
|
(95)
|
(97)
|
(100)
|
(104)
|
(90)
|
(109)
|
(110)
|
(98)
|
(93)
|
(90)
|
(88)
|
(96)
|
(96)
|
(98)
|
(98)
|
(100)
|
(103)
|
(105)
|
(109)
|
(112)
|
(115)
|
(120)
|
(126)
|
(131)
|
(135)
|
(139)
|
(141)
|
(144)
|
(146)
|
(148)
|
(151)
|
(157)
|
(161)
|
(168)
|
(174)
|
(181)
|
(191)
|
(196)
|
(206)
|
(216)
|
(221)
|
(228)
|
(232)
|
(237)
|
(243)
|
(248)
|
(255)
|
(261)
|
(266)
|
(275)
|
(285)
|
(292)
|
(301)
|
(305)
|
(310)
|
(314)
|
(318)
|
(323)
|
(328)
|
(334)
|
(339)
|
(345)
|
(352)
|
(368)
|
(381)
|
(394)
|
(402)
|
(406)
|
(412)
|
(417)
|
(427)
|
(426)
|
(432)
|
(438)
|
(448)
|
(468)
|
(486)
|
(496)
|
(503)
|
(507)
|
(513)
|
(519)
|
(527)
|
(541)
|
(554)
|
(569)
|
(736)
|
(754)
|
(624)
|
(784)
|
(649)
|
(662)
|
(679)
|
(700)
|
|
| Selling, General & Administrative |
(88)
|
(92)
|
(95)
|
(97)
|
(100)
|
(104)
|
(90)
|
(108)
|
(110)
|
(98)
|
(93)
|
(90)
|
(88)
|
(96)
|
(96)
|
(98)
|
(99)
|
(100)
|
(103)
|
(105)
|
(109)
|
(112)
|
(116)
|
(120)
|
(126)
|
(131)
|
(135)
|
(139)
|
(141)
|
(144)
|
(146)
|
(148)
|
(152)
|
(157)
|
(161)
|
(168)
|
(174)
|
(181)
|
(190)
|
(197)
|
(208)
|
(216)
|
(221)
|
(228)
|
(232)
|
(237)
|
(242)
|
(248)
|
(255)
|
(261)
|
(266)
|
(275)
|
(285)
|
(292)
|
(301)
|
(305)
|
(310)
|
(314)
|
(318)
|
(323)
|
(328)
|
(334)
|
(339)
|
(345)
|
(352)
|
(368)
|
(381)
|
(394)
|
(402)
|
(406)
|
(412)
|
(417)
|
(428)
|
(426)
|
(432)
|
(438)
|
(448)
|
(468)
|
(486)
|
(496)
|
(503)
|
(508)
|
(513)
|
(519)
|
(528)
|
(541)
|
(554)
|
(569)
|
(736)
|
(754)
|
(624)
|
(784)
|
(649)
|
(662)
|
(679)
|
(700)
|
|
| Depreciation & Amortization |
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
11
N/A
|
13
+27%
|
16
+18%
|
17
+10%
|
16
-8%
|
5
-69%
|
(7)
N/A
|
(20)
-186%
|
(25)
-23%
|
(17)
+32%
|
(6)
+67%
|
1
N/A
|
2
+129%
|
2
+13%
|
6
+239%
|
7
+10%
|
12
+79%
|
16
+35%
|
20
+23%
|
24
+22%
|
28
+16%
|
33
+16%
|
35
+8%
|
38
+8%
|
42
+11%
|
46
+10%
|
51
+11%
|
56
+10%
|
59
+6%
|
59
N/A
|
57
-3%
|
59
+3%
|
62
+5%
|
66
+7%
|
73
+11%
|
81
+10%
|
87
+8%
|
91
+4%
|
89
-3%
|
92
+3%
|
95
+4%
|
98
+2%
|
108
+11%
|
113
+5%
|
120
+5%
|
123
+3%
|
128
+4%
|
131
+2%
|
134
+2%
|
137
+2%
|
138
+1%
|
142
+3%
|
145
+2%
|
147
+2%
|
148
+1%
|
149
+1%
|
147
-2%
|
140
-4%
|
138
-2%
|
139
+1%
|
140
+0%
|
140
+0%
|
138
-1%
|
133
-4%
|
132
0%
|
133
+1%
|
129
-3%
|
121
-6%
|
119
-2%
|
112
-5%
|
116
+4%
|
122
+5%
|
124
+2%
|
126
+1%
|
123
-3%
|
137
+11%
|
143
+5%
|
155
+9%
|
159
+2%
|
161
+1%
|
164
+2%
|
162
-1%
|
168
+4%
|
178
+6%
|
191
+7%
|
200
+5%
|
206
+3%
|
209
+1%
|
269
+29%
|
276
+3%
|
223
-19%
|
282
+26%
|
226
-20%
|
232
+3%
|
235
+1%
|
240
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(7)
|
(12)
|
(12)
|
(10)
|
(6)
|
(11)
|
(11)
|
(11)
|
(4)
|
(6)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(4)
|
(1)
|
0
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
| Non-Reccuring Items |
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(7)
|
(12)
|
(13)
|
(12)
|
(1)
|
(1)
|
0
|
(10)
|
(11)
|
(11)
|
(11)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(7)
|
(7)
|
(10)
|
(8)
|
(3)
|
(3)
|
1
|
(1)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(9)
|
(9)
|
(21)
|
(21)
|
(14)
|
(14)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Gain/Loss on Disposition of Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
(3)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
2
|
3
|
2
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(9)
|
(14)
|
(13)
|
(14)
|
(12)
|
(16)
|
(16)
|
(18)
|
(24)
|
(21)
|
(26)
|
(25)
|
(24)
|
|
| Pre-Tax Income |
4
N/A
|
6
+56%
|
7
+15%
|
8
+14%
|
7
-9%
|
(5)
N/A
|
(21)
-322%
|
(44)
-110%
|
(50)
-14%
|
(38)
+24%
|
(12)
+68%
|
(11)
+15%
|
(9)
+17%
|
(20)
-125%
|
(10)
+49%
|
(12)
-16%
|
(4)
+67%
|
10
N/A
|
17
+64%
|
21
+26%
|
25
+20%
|
30
+19%
|
29
-5%
|
29
+2%
|
30
+2%
|
35
+18%
|
48
+37%
|
52
+8%
|
58
+12%
|
56
-3%
|
56
-1%
|
57
+3%
|
60
+5%
|
65
+8%
|
72
+11%
|
78
+8%
|
84
+8%
|
91
+7%
|
89
-1%
|
90
+0%
|
94
+4%
|
94
+0%
|
103
+9%
|
110
+7%
|
115
+5%
|
119
+3%
|
123
+4%
|
126
+2%
|
130
+3%
|
134
+3%
|
134
+0%
|
135
+1%
|
134
-1%
|
135
+1%
|
137
+1%
|
140
+2%
|
139
-1%
|
133
-4%
|
131
-1%
|
132
+0%
|
134
+1%
|
135
+1%
|
133
-2%
|
129
-3%
|
127
-2%
|
126
0%
|
123
-3%
|
112
-8%
|
111
-1%
|
106
-5%
|
111
+5%
|
118
+6%
|
121
+2%
|
120
-1%
|
116
-3%
|
128
+11%
|
133
+4%
|
145
+9%
|
147
+1%
|
152
+3%
|
155
+2%
|
151
-2%
|
156
+3%
|
159
+2%
|
161
+1%
|
174
+8%
|
169
-3%
|
176
+4%
|
241
+37%
|
246
+2%
|
201
-18%
|
252
+25%
|
200
-21%
|
202
+1%
|
206
+2%
|
211
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(1)
|
5
|
4
|
4
|
7
|
(0)
|
1
|
1
|
(2)
|
(4)
|
(5)
|
(5)
|
(7)
|
(9)
|
(10)
|
(12)
|
(10)
|
(8)
|
(10)
|
(11)
|
(13)
|
(12)
|
(13)
|
(11)
|
(11)
|
(9)
|
(9)
|
(12)
|
(13)
|
(13)
|
(15)
|
(17)
|
(18)
|
(23)
|
(24)
|
(26)
|
(28)
|
(28)
|
(29)
|
(30)
|
(31)
|
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(41)
|
(41)
|
(42)
|
(41)
|
(43)
|
(45)
|
(47)
|
(48)
|
(48)
|
(46)
|
(44)
|
(43)
|
(42)
|
(42)
|
(42)
|
(42)
|
(41)
|
(39)
|
(39)
|
(39)
|
(37)
|
(39)
|
(38)
|
(40)
|
(40)
|
(42)
|
(41)
|
(38)
|
(42)
|
(44)
|
(46)
|
(49)
|
(51)
|
(51)
|
(50)
|
(52)
|
(52)
|
(55)
|
(57)
|
(60)
|
(62)
|
(81)
|
(83)
|
(63)
|
(76)
|
(57)
|
(57)
|
(59)
|
(61)
|
|
| Income from Continuing Operations |
4
|
6
|
12
|
12
|
12
|
2
|
(21)
|
(44)
|
(49)
|
(41)
|
(17)
|
(16)
|
(14)
|
(27)
|
(19)
|
(21)
|
(15)
|
1
|
9
|
11
|
15
|
17
|
16
|
16
|
19
|
24
|
39
|
43
|
46
|
44
|
43
|
42
|
43
|
47
|
50
|
54
|
58
|
63
|
62
|
61
|
63
|
63
|
68
|
74
|
78
|
81
|
84
|
86
|
89
|
92
|
93
|
92
|
89
|
88
|
89
|
92
|
93
|
89
|
88
|
90
|
91
|
93
|
91
|
88
|
88
|
87
|
84
|
75
|
72
|
68
|
71
|
78
|
79
|
78
|
78
|
86
|
89
|
99
|
98
|
101
|
104
|
101
|
105
|
107
|
107
|
117
|
109
|
114
|
160
|
163
|
139
|
176
|
143
|
145
|
148
|
151
|
|
| Income to Minority Interest |
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
3
|
6
|
6
|
5
|
1
|
0
|
(1)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
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 Income (Common) |
3
N/A
|
4
+50%
|
10
+148%
|
11
+3%
|
10
-6%
|
1
-90%
|
(32)
N/A
|
(40)
-25%
|
(46)
-14%
|
(45)
+1%
|
(33)
+26%
|
(50)
-49%
|
(48)
+3%
|
(54)
-12%
|
(64)
-18%
|
(38)
+40%
|
(32)
+17%
|
(16)
+51%
|
12
N/A
|
14
+17%
|
17
+24%
|
19
+12%
|
13
-33%
|
16
+20%
|
19
+19%
|
24
+29%
|
37
+56%
|
42
+12%
|
45
+7%
|
43
-5%
|
41
-3%
|
41
0%
|
42
+3%
|
46
+8%
|
48
+6%
|
53
+9%
|
57
+8%
|
61
+7%
|
61
-1%
|
60
-1%
|
62
+4%
|
62
-1%
|
66
+8%
|
72
+9%
|
77
+6%
|
79
+4%
|
83
+4%
|
84
+2%
|
87
+4%
|
90
+3%
|
91
+1%
|
91
-1%
|
87
-4%
|
87
0%
|
88
+1%
|
91
+3%
|
92
+1%
|
88
-5%
|
87
0%
|
89
+1%
|
90
+1%
|
92
+2%
|
89
-3%
|
87
-3%
|
74
-15%
|
74
0%
|
73
-1%
|
66
-10%
|
75
+15%
|
71
-6%
|
73
+2%
|
78
+7%
|
79
+2%
|
78
-2%
|
77
-1%
|
85
+10%
|
88
+3%
|
97
+11%
|
97
-1%
|
99
+3%
|
103
+3%
|
99
-3%
|
103
+4%
|
106
+2%
|
105
0%
|
116
+10%
|
108
-7%
|
113
+5%
|
158
+40%
|
161
+2%
|
137
-15%
|
174
+27%
|
141
-19%
|
143
+1%
|
145
+2%
|
147
+2%
|
|
| EPS (Diluted) |
0.44
N/A
|
0.61
+39%
|
1.55
+154%
|
1.53
-1%
|
1.46
-5%
|
0.14
-90%
|
-4.65
N/A
|
-5.64
-21%
|
-6.16
-9%
|
-6.16
N/A
|
-4.56
+26%
|
-4.81
-5%
|
-2.41
+50%
|
-2.16
+10%
|
-3.14
-45%
|
-1.49
+53%
|
-1.18
+21%
|
-0.53
+55%
|
0.42
N/A
|
0.47
+12%
|
0.58
+23%
|
0.65
+12%
|
0.44
-32%
|
0.53
+20%
|
0.63
+19%
|
0.81
+29%
|
1.29
+59%
|
1.43
+11%
|
1.54
+8%
|
1.46
-5%
|
1.43
-2%
|
1.41
-1%
|
1.44
+2%
|
1.56
+8%
|
1.65
+6%
|
1.8
+9%
|
1.94
+8%
|
2.09
+8%
|
2.07
-1%
|
2.04
-1%
|
2.08
+2%
|
2.08
N/A
|
2.24
+8%
|
2.44
+9%
|
2.55
+5%
|
2.68
+5%
|
2.78
+4%
|
2.83
+2%
|
2.89
+2%
|
3.03
+5%
|
3.07
+1%
|
3.03
-1%
|
2.89
-5%
|
2.92
+1%
|
2.95
+1%
|
3.04
+3%
|
3.03
0%
|
2.92
-4%
|
2.92
N/A
|
2.95
+1%
|
2.95
N/A
|
3.06
+4%
|
2.98
-3%
|
2.89
-3%
|
2.43
-16%
|
2.46
+1%
|
2.43
-1%
|
2.17
-11%
|
2.47
+14%
|
2.34
-5%
|
2.4
+3%
|
2.56
+7%
|
2.61
+2%
|
2.57
-2%
|
2.55
-1%
|
2.8
+10%
|
2.88
+3%
|
3.2
+11%
|
3.18
-1%
|
3.26
+3%
|
3.31
+2%
|
3.26
-2%
|
3.38
+4%
|
3.42
+1%
|
3.37
-1%
|
3.75
+11%
|
3.5
-7%
|
3.76
+7%
|
5.26
+40%
|
5.38
+2%
|
4.57
-15%
|
5.78
+26%
|
4.69
-19%
|
4.75
+1%
|
4.82
+1%
|
4.9
+2%
|
|