XML 39 R28.htm IDEA: XBRL DOCUMENT v3.19.1
ACQUISITION (Tables)
6 Months Ended
Feb. 28, 2019
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

 

 

(3,754)

Business acquisition, net assets acquired

 

$

25,199 

Cash acquired

 

 

1,208 

Business acquisition, net of cash acquired

 

$

23,991 



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

 

 

11,411 

Deferred tax assets, long-term

 

 

4,078 

Total assets acquired

 

$

38,590 

Current liabilities

 

 

(5,862)

Non-current liabilities

 

 

(6,967)

Noncontrolling interest

 

 

(562)

Net assets acquired

 

$

25,199 



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

 

Six Months Ended



 

February 28,

 

February 28,



 

2018

 

2018

Pro forma total revenues

 

$

850,629 

 

$

1,627,004 

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

 

$

10,900 

 

$

30,018 

Pro forma net income attributable to noncontrolling interest

 

$

231 

 

$

292 



(1)

Includes the pro forma recognition of $720,000 and $1.5 million post-combination compensation expense, which represents three and six months of continued service amortization required to satisfy the $3.8 million remaining purchase price contingency.

Results of Operations



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

February 28,

 

February 28,

 

February 28,

 

February 28,



 

2019

 

2018

 

2019

 

2018

Total revenue

 

$

9,977 

 

$

N/A

 

$

19,127 

 

$

N/A

Net loss (net of tax benefits)

 

$

(4,201)

 

$

N/A

 

$

(8,096)

 

$

N/A