XML 46 R31.htm IDEA: XBRL DOCUMENT v3.19.1
Acquisitions (Tables)
12 Months Ended
Jan. 31, 2019
Summary of Changes in Carrying Amount of Goodwill

The changes in the carrying amount of goodwill during the fiscal years ended January 31, 2019, 2018 and 2017 are as follows (in thousands):

 

 

 

MVMT (1)

 

 

City Time(2)

 

 

JLB (3)

 

 

Total

 

Balance at January 31, 2017

 

$

 

 

$

 

 

$

 

 

$

 

Acquisition of JLB

 

 

 

 

 

 

 

 

55,322

 

 

 

55,322

 

Foreign exchange impact

 

 

 

 

 

 

 

 

4,947

 

 

 

4,947

 

Balance at January 31, 2018

 

 

 

 

 

 

 

 

60,269

 

 

 

60,269

 

Acquisition of MVMT

 

 

77,542

 

 

 

 

 

 

 

 

 

77,542

 

Acquisition of City Time

 

 

 

 

 

2,833

 

 

 

 

 

 

2,833

 

Foreign exchange impact

 

 

 

 

 

18

 

 

 

(4,629

)

 

 

(4,611

)

Balance at January 31, 2019

 

$

77,542

 

 

$

2,851

 

 

 

55,640

 

 

 

136,033

 

 

(1)

Goodwill associated with the MVMT brand is included in the United States location of the Watch and Accessory Brands segment.

(2)

Goodwill associated with City Time is included in the International location of the Watch and Accessory Brands segment.

(3)

Goodwill associated with JLB is included in the International location of the Watch and Accessory Brands segment.

Summary of Changes in Carrying Amount of Other Intangible Assets

The changes in the carrying amount of other intangible assets during the fiscal years ended January 31, 2019, 2018 and 2017 are as follows (in thousands):

 

 

 

Trade names

 

 

Customer

relationships

 

 

Other (1)

 

 

Total

 

Balance at January 31, 2016

 

$

 

 

$

 

 

$

1,490

 

 

$

1,490

 

Amortization

 

 

 

 

 

 

 

 

(420

)

 

 

(420

)

Additions

 

 

 

 

 

 

 

 

328

 

 

 

328

 

Foreign exchange impact

 

 

 

 

 

 

 

 

235

 

 

 

235

 

Balance at January 31, 2017

 

 

 

 

 

 

 

 

1,633

 

 

 

1,633

 

Acquisition of JLB

 

 

12,797

 

 

 

8,618

 

 

 

 

 

 

21,415

 

Additions

 

 

 

 

 

 

 

 

556

 

 

 

556

 

Amortization

 

 

(781

)

 

 

(876

)

 

 

(434

)

 

 

(2,091

)

Foreign exchange impact

 

 

1,080

 

 

 

715

 

 

 

(184

)

 

 

1,611

 

Balance at January 31, 2018

 

 

13,096

 

 

 

8,457

 

 

 

1,571

 

 

 

23,124

 

Acquisition of MVMT

 

 

24,700

 

 

 

4,200

 

 

 

28

 

 

 

28,928

 

Acquisition of City-Time

 

 

 

 

 

1,672

 

 

 

 

 

 

1,672

 

Additions

 

 

 

 

 

 

 

 

492

 

 

 

492

 

Amortization

 

 

(2,126

)

 

 

(1,628

)

 

 

(597

)

 

 

(4,351

)

Foreign exchange impact

 

 

(899

)

 

 

(520

)

 

 

(263

)

 

 

(1,682

)

Balance at January 31, 2019

 

$

34,771

 

 

$

12,181

 

 

$

1,231

 

 

$

48,183

 

 

(1)

Other includes fees paid related to trademarks and non-compete agreement related to Olivia Burton brand.

Summary of Weighted Average Amortization Periods Over Straight-Line Basis

Weighted average amortization periods over a straight-line basis are as follows:  

 

 

 

In Years

 

Trade names

 

 

10

 

Customer relationships

 

 

7

 

Other

 

 

7

 

Summary of Estimated Future Amortization Expense The estimated future amortization expense during each of the next five fiscal years is as follows:

For the fiscal year ending January 31,

 

(in thousands)

 

2020

 

$

6,149

 

2021

 

 

6,036

 

2022

 

 

5,971

 

2023

 

 

5,942

 

2024

 

 

5,071

 

Thereafter

 

 

19,014

 

Total estimated future amortization expense

 

$

48,183

 

 

MVMT Watches, Inc.  
Summary of Fair Value of Assets Acquired and Liabilities Assumed at Acquisition Date

The following table summarizes the fair value of the assets acquired and liabilities assumed as of the October 1, 2018 acquisition date (in thousands):

 

Assets Acquired and Liabilities Assumed

 

Fair Value

 

Cash and cash equivalents

 

$

3,848

 

Trade receivables

 

 

370

 

Inventories

 

 

14,552

 

Prepaid expenses and other current assets

 

 

2,325

 

Property, plant and equipment

 

 

179

 

Other non-current assets

 

 

6,500

 

Goodwill

 

 

77,542

 

Trade name and other intangibles

 

 

28,928

 

Total assets acquired

 

 

134,244

 

Accounts payable

 

 

5,982

 

Accrued liabilities

 

 

9,018

 

Other non-current liabilities

 

 

7,064

 

Total liabilities assumed

 

 

22,064

 

Total purchase price

 

$

112,180

 

Summary of Unaudited Pro Forma Information

The following table provides the Company’s unaudited pro forma net sales, net income and net income per basic and diluted common share as if the results of operations of the MVMT brand had been included in the Company’s operations commencing on February 1, 2017, based on available information relating to operations of the MVMT brand. This pro forma information is not necessarily indicative either of the combined results of operations that actually would have been realized by the Company had the MVMT brand acquisition been consummated at the beginning of the period for which the pro forma information is presented, or of future results.

 

 

 

Fiscal Year Ended

January 31,

 

 

 

2019

 

 

2018 (1)

 

(In thousands, except per share data)

 

(Unaudited)

 

Net sales

 

$

712,587

 

 

$

639,319

 

Net income / (loss) attributable to Movado Croup,

   Inc. (1)

 

$

64,118

 

 

$

(21,519

)

Basic income per share:

 

 

 

 

 

 

 

 

Net income / (loss) per share attributable to Movado

   Group, Inc.

 

$

2.76

 

 

$

(0.93

)

Diluted income per share:

 

 

 

 

 

 

 

 

Net income / (loss) per share attributable to Movado

   Group, Inc.

 

$

2.72

 

 

$

(0.93

)

 

(1)

Includes non-recurring transaction costs of $7.0 million associated with the acquisition.  

JLB Brands Ltd  
Summary of Fair Value of Assets Acquired and Liabilities Assumed at Acquisition Date

The following table summarizes the fair value of the assets acquired and liabilities assumed as of the July 3, 2017 acquisition date (in thousands):

 

Assets Acquired and Liabilities Assumed

 

Fair Value

 

Cash and cash equivalents

 

$

5,909

 

Trade receivables, net

 

 

3,106

 

Inventories

 

 

4,164

 

Prepaid expenses and other current assets

 

 

913

 

Property, plant and equipment, net

 

 

131

 

Goodwill

 

 

55,322

 

Trade name and other intangibles

 

 

21,415

 

Total assets acquired

 

 

90,960

 

Accounts payable

 

 

608

 

Accrued liabilities

 

 

844

 

Income taxes payable

 

 

643

 

Deferred and non-current income taxes payable

 

 

3,965

 

Total liabilities assumed

 

 

6,060

 

Total purchase price

 

$

84,900