XML 39 R28.htm IDEA: XBRL DOCUMENT v3.19.2
ACQUISITION (Tables)
9 Months Ended
May 31, 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 



Summary of the Fair Value of the Assets Acquired and Liabilities Assumed



 

 

 

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

 

Nine Months Ended



 

May 31,

 

May 31,



 

2018

 

2018

Pro forma total revenues

 

$

791,413 

 

$

2,410,581 

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

 

$

15,778 

 

$

46,202 

Pro forma net income attributable to noncontrolling interest

 

$

124 

 

$

415 



(1)

Includes the pro forma recognition of $723,000 and $2.2 million post-combination compensation expense, which represents three and nine months of continued service amortization required to satisfy the $3.8 million remaining purchase price contingency.

Results of Operations



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Nine Months Ended



 

May 31,

 

May 31,

 

May 31,

 

May 31,



 

2019

 

2018

 

2019

 

2018

Total revenue

 

$

8,973 

 

$

7,835 

 

$

28,100 

 

$

7,835 

Net loss (net of tax benefits)

 

$

(2,879)

 

$

(2,290)

 

$

(10,980)

 

$

(2,290)