XML 39 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
ACQUISITION (Tables)
3 Months Ended
Nov. 30, 2018
Acquisition [Abstract]  
Summary of the Total Purchase Consideration



 

 

 

Estimated consideration on the acquisition date

 

$

30,046 

Estimated assumed net liabilities at acquisition date

 

 

(1,093)

Total cash consideration

 

 

28,953 

Post-combination compensation expense, net of claims

 

 

(3,850)

Business acquisition, net assets acquired

 

$

25,103 

Cash acquired

 

 

1,208 

Business acquisition, net of cash acquired

 

$

23,895 



Components of the Preliminary Purchase Price Allocation



 

 

 

Current assets

 

$

4,196 

Other non-current assets

 

 

746 

Property, plant and equipment

 

 

2,059 

Intangible assets

 

 

16,100 

Goodwill

 

 

11,230 

Deferred tax assets, long-term

 

 

4,163 

Total assets acquired

 

$

38,494 

Current liabilities

 

 

(5,862)

Non-current liabilities

 

 

(6,967)

Noncontrolling interest

 

 

(562)

Net assets acquired

 

$

25,103 



Schedule of Intangible Assets Acquired



 

 

 

 

 

 



 

 

Amortization

 

 

Fair value of



 

 

Period

 

 

Assets Acquired

Trade name

 

 

25 years

 

$

5,100 

Developed technology

 

 

5 years

 

 

11,000 

Total assets acquired

 

 

 

 

$

16,100 



Pro Forma Financial Information



 

 



Three Months Ended



November 30,



2017

Pro forma total revenues

$

776,375 

Pro forma net income attributable to PriceSmart, Inc. (1)

$

18,652 

Pro forma net income attributable to noncontrolling interest

$

61 



(1)

Includes the pro forma recognition of $750,000 post-combination compensation expense, which represents three months of continued service amortization required to satisfy the $3.9 million remaining purchase price contingency, and $599,000 for the amortization of intangible assets for three months.

Results of Operations



 

 

 

 

 



Three Months Ended



November 30,



2018

 

2017

Total revenue

$

9,150 

 

$

N/A

Net loss from Aeropost and the costs of the Company's omni-channel development initiatives

$

(3,895)

 

$

N/A