Attached files

file filename
8-K - FORM 8-K - MOVADO GROUP INCeh1801022_8k.htm
EXHIBIT 99.1
 

CONTACT:
ICR, Inc.
Rachel Schacter/Allison Malkin
203-682-8200

FINAL

MOVADO GROUP, INC. ANNOUNCES SECOND QUARTER RESULTS
~ Second Quarter Revenue of $144.1 million ~

~ Operating Income of $12.9 million Compared to $8.3 million in Prior Year;
Adjusted Operating Income of $14.6 million Compared to $12.9 million in Prior Year ~
 
~ Raises Outlook to Reflect First Half Results and the Expected Acquisition of MVMT ~

Paramus, NJ – August 29, 2018 -- Movado Group, Inc. (NYSE: MOV) today announced second quarter and six-month results for the period ended July 31, 2018.

Net sales increased 11.9% to $144.1 million, or 10.5% on a constant dollar basis
Operating income of $12.9 million versus $8.3 million in the prior year period; Adjusted operating income of $14.6 million versus $12.9 million in the prior year
Diluted EPS of $0.39; Adjusted diluted EPS of $0.45 compared to $0.43 in prior year period

Efraim Grinberg, Chairman and Chief Executive Officer, stated, “We are pleased to report another strong quarter with double-digit increases in both sales and operating income combined with significant progress against the priorities we set at the start of the year. Sales growth had notable strength internationally in Europe and Latin America, as our uniquely designed timepieces and sought-after brands continue to resonate with consumers around the world. Olivia Burton, which we acquired last July, continues to perform very well, and we are extremely excited about the upcoming addition of another brand that connects with millennials, the direct-to-consumer brand, MVMT. We have an exciting product pipeline for the second half of the year and believe we are well positioned to capitalize on the upcoming holiday season. Our balance sheet remains strong with $175.6 million of cash and no debt before the MVMT acquisition, which is expected to close on or about October 1, 2018. Given the strong results we’ve seen year-to-date and the pending acquisition of MVMT, we are raising our annual outlook.”

During the second quarter fiscal 2019, the Company recorded a $0.7 million pre-tax charge, with a related tax benefit of $0.1 million, or $0.02 per diluted share, in association with the previously-announced amortization of acquired intangible assets related to the Olivia Burton brand. The Company also recorded a $1.0 million pre-tax charge, with a related tax benefit of $0.2 million, or $0.04 per diluted share, associated

with professional fees in conjunction with the previously announced MVMT acquisition. In the first quarter of fiscal 2019, the Company recorded a $0.8 million pre-tax expense, with a related tax benefit of $0.1 million, or $0.02 per diluted share, in association with the amortization of acquired intangible assets related to the Olivia Burton brand. During the second quarter of fiscal 2018, the Company recorded a $4.5 million pre-tax charge, with a related tax benefit of $0.1 million, or $0.19 per diluted share, in conjunction with the acquisition of the Olivia Burton brand and a $0.1 million pre-tax charge, related to cost savings initiatives. In the first quarter of fiscal 2018, the Company recorded a $6.3 million pre-tax charge, with a related tax benefit of $1.9 million, or $0.19 per diluted share, related to its cost savings initiatives.

Second Quarter Fiscal 2019 (See attached table for GAAP and Non-GAAP measures)
Net sales increased 11.9% to $144.1 million compared to $128.8 million in the second quarter of fiscal 2018. Net sales in the second quarter of fiscal 2019 were unfavorably impacted by $1.1 million due to the adoption of ASC 606, which increased the markdown and return allowances that would have historically been recorded this period. Net sales on a constant dollar basis increased 10.5% compared to net sales in the second quarter of fiscal 2018.
Gross profit was $77.8 million, or 54.0% of sales, compared to $66.1 million, or 51.3% of sales, in the second quarter last year. Adjusted gross profit for the second quarter fiscal 2018 was $66.4 million, or 51.6% of sales, which excludes $0.3 million of amortization of acquisition accounting adjustments related to the Olivia Burton brand. The increase in gross margin percentage was primarily the result of changes in channel and product mix, favorable changes in foreign currency exchange rates and increased leverage on fixed costs due to increased sales.
Operating expenses were $65.0 million compared to $57.8 million in the prior year period. Adjusted operating expenses for the second quarter of fiscal 2019 were $63.2 million, which excludes $0.7 million of expenses associated with the amortization of acquired intangible assets related to the Olivia Burton brand and $1.0 million of expenses related to professional fees in conjunction with the expected MVMT acquisition.  Adjusted operating expenses for the second quarter of fiscal 2018 were $53.5 million, which excludes $4.2 million of expenses and amortization related to the acquisition of the Olivia Burton brand and $0.1 million of expenses related to the cost savings initiatives. This increase in adjusted operating expenses was primarily due to increased marketing investment, fluctuations in foreign currency exchange rates and higher distribution and selling costs resulting from increased net sales.
Operating income was $12.9 million compared to operating income of $8.3 million in the second quarter of fiscal 2018. For the second quarter of fiscal 2019, adjusted operating income was $14.6 million, which excludes $0.7 million of pre-tax expenses associated with the amortization of acquired intangible assets related to the Olivia Burton brand and $1.0 million of expenses related to professional fees in conjunction with the expected MVMT acquisition. For the second quarter of fiscal 2018, adjusted operating income was $12.9 million, which excludes $4.5 million of pre-tax expenses and amortization related to the acquisition of the Olivia Burton brand and $0.1 million of expenses related to the cost savings initiatives.
 

The Company recorded a tax provision of $3.6 million, which equates to an effective tax rate of 28.3% compared to a tax provision of $2.6 million, or an effective tax rate of 32.0%, in the second quarter of fiscal 2018. For the second quarter of fiscal 2019, the Company recorded an adjusted tax provision of $3.9 million or an adjusted tax rate of 27.1% compared to an adjusted tax provision of $2.7 million or an adjusted tax rate of 21.5% in the second quarter of fiscal 2018.
Net income was $9.1 million, or $0.39 per diluted share, compared to $5.5 million, or $0.24 per diluted share, in the second quarter of fiscal 2018. Adjusted net income in the second quarter of fiscal 2019 was $10.6 million, or $0.45 per diluted share, which excludes $0.6 million of amortization expense, net of $0.1 million of tax, related to the acquisition of the Olivia Burton brand, and $0.8 million associated with professional fees in conjunction with the expected MVMT acquisition, net of $0.2 million of tax. Adjusted net income in the second quarter of fiscal 2018 was $9.9 million, or $0.43 per diluted share, which excludes $4.4 million of expenses and amortization, net of $0.1 million of tax, related to the acquisition of the Olivia Burton brand, and $0.1 million associated with the cost savings initiatives.

First Half Fiscal 2019 (See attached table for GAAP and Non-GAAP measures)
Net sales were $271.2 million compared to $228.0 million in the first six months of fiscal 2018, an increase of 18.9%. Net sales in the fiscal 2019 period were favorably impacted by $1.1 million due to the adoption of ASC 606, which decreased the markdown and return allowances that would have historically been recorded this period. Net sales on a constant dollar basis increased 15.6% compared to net sales in the first six months of fiscal 2018.
Gross profit was $145.4 million, or 53.6% of sales, compared to $115.3 million, or 50.5% of sales in the same period last year. Adjusted gross profit for the first six months of fiscal 2018, which excludes $0.3 million of amortization of acquisition accounting adjustments related to the Olivia Burton brand and $1.4 million in charges related to the cost savings initiatives, was $116.9 million, or 51.3% of sales. The increase in adjusted gross margin from the first half of last year was primarily the result of changes in channel and product mix, favorable changes in foreign currency exchange rates and increased leverage on fixed costs due to increased sales.
Operating expenses were $124.4 million as compared to $110.6 million in the first six months of last fiscal year. For the first six months of fiscal 2019, adjusted operating expenses were $121.9 million, which excludes $1.5 million of amortization expense related to the acquisition of the Olivia Burton brand and $1.0 million of expenses related to professional fees in conjunction with the expected MVMT acquisition. For the first six months of fiscal 2018, adjusted operating expenses were $101.3 million, which excludes $4.2 million of expenses and amortization related to the acquisition of the Olivia Burton brand and $5.0 million of expenses related to the cost savings initiatives. The increase in adjusted operating expenses was primarily the result of increased marketing investment, fluctuations in foreign currency exchange rates and higher distribution and selling costs resulting from increased net sales.
Operating income was $21.0 million compared to operating income of $4.7 million in the first six months of fiscal 2018. Adjusted operating income for the first half of fiscal 2019, which excludes $1.5 million of amortization expense related to the acquisition of the Olivia Burton brand and $1.0 million of expenses related to professional fees in conjunction with the expected MVMT acquisition, was
 

 
$23.5 million compared to adjusted operating income of $15.6 million for the first half of fiscal 2018, which excludes $4.5 million of expenses and amortization related to the acquisition of the Olivia Burton brand and $6.4 million of expenses related to the cost savings initiatives.
The Company recorded a tax provision in the first six months of fiscal 2019 of $3.5 million as compared to a tax provision of $2.9 million in the first six months of last year. Based upon adjusted pre-tax income, the adjusted tax provision was $3.9 million in the first half of fiscal 2019 compared to an adjusted tax provision of $4.9 million in the first half of fiscal 2018.
Net income was $17.3 million, or $0.73 per diluted share, compared to $1.3 million, or $0.06 per diluted share, in the first six months of fiscal 2018.  For the first half of fiscal 2019, adjusted net income was $19.3 million, or $0.82 per diluted share, which excludes $1.2 million in amortization expense, net of tax, related to the acquisition of the Olivia Burton brand and $0.8 million, net of tax, related to professional fees in conjunction with the expected MVMT acquisition. This compares to adjusted net income for the first six months of fiscal 2018 of $10.2 million, or $0.44 per diluted share, which excludes $4.4 million in expenses and amortization, net of tax, related to the acquisition of the Olivia Burton brand and $4.5 million, net of tax, related to the cost savings initiatives.

MVMT Acquisition
On August 15, 2018, the Company announced that it entered into a definitive agreement to acquire MVMT Watches Inc, the owner of MVMT. MVMT is a fast-growing watch and accessory brand headquartered in Los Angeles and has built an engaged social media community with over 4.5 million followers on Facebook and Instagram. The Company believes the MVMT acquisition adds a premier digital brand that complements its existing portfolio as well as a strong creative and digital team. The integration into Movado Group’s infrastructure and systems, which the Company believes should be completed in fiscal 2020, will allow MVMT to expand globally and into select wholesale channels allowing for continued omni channel development. The combination will allow for important synergies in supply chain, logistics and fulfilment to help enable MVMT’s long-term operating growth. This acquisition is a key element of Movado Group’s digital strategy, which has been progressing over the past year.

Updated Fiscal 2019 Outlook
The Company is updating its outlook for fiscal 2019 to reflect the performance of the first half of the year and, assuming the acquisition closes on October 1, 2018, the addition of four months of the MVMT brand in the Company’s operations, excluding transaction-related costs and the amortization of acquisition accounting adjustments relating to the acquisition of Olivia Burton and the expected acquisition of MVMT. For fiscal 2019, the Company now anticipates that net sales will be in the range of $660.0 million to $675.0 million and operating income will be approximately $75.0 million to $77.0 million. The Company anticipates net income in fiscal 2019 to be approximately $58.0 million to $59.7 million, or $2.45 to $2.55 per diluted share, reflecting a 22.0% anticipated effective tax rate. The Company's outlook assumes no

further significant fluctuations from prevailing foreign currency exchange rates.

Quarterly Dividend and Share Repurchase Program
The Company announced that on August 29, 2018, the Board of Directors approved the payment on September 25, 2018 of a cash dividend in the amount of $0.20 for each share of the Company’s outstanding common stock and class A common stock held by shareholders of record as of the close of business on September 11, 2018.

During the second quarter of fiscal 2019, the Company repurchased 21,900 shares under its share repurchase program. As of July 31, 2018, the Company had $46.0 million remaining under the $50.0 million share repurchase authorization.

Conference Call
The Company’s management will host a conference call and audio webcast to discuss its results today, August 29, 2018 at 9:00 a.m. Eastern Time.  The conference call may be accessed by dialing (888)-204-4368.  Additionally, a live webcast of the call can be accessed at www.movadogroup.com.  The webcast will be archived on the Company’s website approximately one hour after the conclusion of the call.  Additionally, a telephonic re-play of the call will be available at 12:00 p.m. ET on August 29, 2018 until 11:59 p.m. ET on September 5, 2018 and can be accessed by dialing (844) 512-2921 and entering replay pin number 5255093.

Movado Group, Inc. designs, sources, and distributes MOVADO®, OLIVIA BURTON®, EBEL®, CONCORD®, COACH®, TOMMY HILFIGER®, HUGO BOSS®, LACOSTE®, SCUDERIA FERRARI®, REBECCA MINKOFF® and URI MINKOFF® watches worldwide, and operates Movado company stores in the United States.

In this release, the Company presents certain financial measures that are not calculated according to generally accepted accounting principles in the United States (“GAAP”). Specifically, the Company is presenting adjusted gross profit, adjusted gross margin, adjusted operating expenses and adjusted operating income, which are gross profit, gross margin, operating expenses and operating income, respectively, under GAAP, adjusted to eliminate the expenses and amortization of acquisition accounting adjustments related to the Olivia Burton brand acquisition, professional fees related to the expected acquisition of MVMT and charges for the Company’s cost savings initiatives. The Company is also presenting adjusted tax provision, which is the tax provision under GAAP, adjusted to eliminate the impact of charges for the Olivia Burton brand acquisition, the expected MVMT acquisition and the Company’s cost savings initiatives. The Company believes these adjusted measures are useful because they give investors information about the Company’s financial performance without the effect of certain items that the Company believes are not characteristic of its usual operations. The Company is also presenting adjusted net income, adjusted earnings per share and adjusted effective tax rate, which are net income, earnings per share and effective tax rate, respectively, under GAAP, adjusted to eliminate the after-tax impact of amortization of acquisition accounting adjustments related to the Olivia Burton brand acquisition, the MVMT acquisition and the Company’s cost savings initiatives. The Company believes that adjusted net income, adjusted earnings per share and adjusted effective tax rate are useful measures of performance because they give investors information about the Company’s financial performance without the effect of certain items that the Company believes are not characteristic of its usual operations. Additionally, the Company is presenting constant currency information to provide a

framework to assess how its business performed excluding the effects of foreign currency exchange rate fluctuations in the current period. Comparisons of financial results on a constant dollar basis are calculated by translating each foreign currency at the same US dollar exchange rate as in effect for the prior-year period for both periods being compared. The Company believes this information is useful to investors to facilitate comparisons of operating results. These non-GAAP financial measures are designed to complement the GAAP financial information presented in this release. The non-GAAP financial measures presented should not be considered in isolation from or as a substitute for the comparable GAAP financial measures, and the methods of their calculation may differ substantially from similarly titled measures used by other companies.

This press release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The Company has tried, whenever possible, to identify these forward-looking statements using words such as “expects,” “anticipates,” “believes,” “targets,” “goals,” “projects,” “intends,” “plans,” “seeks,” “estimates,” “may,” “will,” “should” and variations of such words and similar expressions. Similarly, statements in this press release that describe the Company's business strategy, outlook, objectives, plans, intentions or goals are also forward-looking statements. Accordingly, such forward-looking statements involve known and unknown risks, uncertainties and other factors that could cause the Company's actual results, performance or achievements and levels of future dividends to differ materially from those expressed in, or implied by, these statements. These risks and uncertainties may include, but are not limited to the satisfaction of the conditions to closing set forth in the MVMT acquisition agreement, general economic and business conditions which may impact disposable income of consumers in the United States and the other significant markets (including Europe) where the Company’s products are sold, uncertainty regarding such economic and business conditions, trends in consumer debt levels and bad debt write-offs, general uncertainty related to possible terrorist attacks, natural disasters, the stability of the European Union (including the impact of the United Kingdom’s process to exit from the European Union) and defaults on or downgrades of sovereign debt and the impact of any of those events on consumer spending, changes in consumer preferences and popularity of particular designs, new product development and introduction, decrease in mall traffic and increase in e-commerce, the ability of the Company to successfully implement its business strategies, competitive products and pricing, the impact of “smart” watches and other wearable tech products on the traditional watch market, seasonality, availability of alternative sources of supply in the case of the loss of any significant supplier or any supplier’s inability to fulfill the Company’s orders, the loss of or curtailed sales to significant customers, the Company’s dependence on key employees and officers, the ability to successfully integrate the operations of acquired businesses (including Olivia Burton and MVMT) without disruption to other business activities, the possible impairment of acquired intangible assets including goodwill if the carrying value of any reporting unit were to exceed its fair value, the continuation of the company’s major warehouse and distribution centers, the continuation of licensing arrangements with third parties, losses possible from pending or future litigation, the ability to secure and protect trademarks, patents and other intellectual property rights, the ability to lease new stores on suitable terms in desired markets and to complete construction on a timely basis, the ability of the Company to successfully manage its expenses on a continuing basis, information systems failure or breaches of network security, the continued availability to the Company of financing and credit on favorable terms, business disruptions,  general risks associated with doing business outside the United States including, without limitation, import duties, tariffs, quotas, political and economic stability, changes to existing laws or regulations, and success of hedging strategies with respect to currency exchange rate fluctuations, and the other factors discussed in the Company’s Annual Report on Form 10-K and other filings with the Securities and Exchange Commission. These statements reflect the Company's current beliefs and are based upon information currently available to it. Be advised that developments subsequent to this press release are likely to cause these statements to become outdated with the passage of time. The Company assumes no duty to update its forward looking statements and this release shall not be construed to indicate the assumption by the Company of any duty to update its outlook in the future.

(Tables to follow)


 
MOVADO GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
 
(In thousands, except per share data)
(Unaudited)
 
                         
   
Three Months Ended
July 31,
   
Six Months Ended
July 31,
 
                         
   
2018
   
2017
   
2018
   
2017
 
                         
Net sales
 
$
144,093
   
$
128,781
   
$
271,242
   
$
228,046
 
                                 
Cost of sales
   
66,259
     
62,655
     
125,884
     
112,783
 
                                 
Gross profit
   
77,834
     
66,126
     
145,358
     
115,263
 
                                 
Operating expenses
   
64,974
     
57,809
     
124,359
     
110,594
 
                                 
Operating income
   
12,860
     
8,317
     
20,999
     
4,669
 
                                 
Interest expense
   
(162
)
   
(390
)
   
(384
)
   
(746
)
Interest income
   
57
     
129
     
114
     
251
 
                                 
Income before income taxes
   
12,755
     
8,056
     
20,729
     
4,174
 
                                 
Provision for income taxes
   
3,615
     
2,574
     
3,474
     
2,851
 
                                 
Net income attributed to Movado Group, Inc.
   
9,140
     
5,482
     
17,255
     
1,323
 
                                 
Per Share Information:
                               
Net income attributed to Movado Group, Inc.
 
$
0.39
   
$
0.24
   
$
0.73
   
$
0.06
 
                                 
Weighted diluted average shares outstanding
   
23,712
     
23,218
     
23,585
     
23,253
 
 
 

 
MOVADO GROUP, INC.
GAAP AND NON-GAAP MEASURES
(In thousands, except for percentage data)
(Unaudited)
 
 
   
As Reported
         
% Change
 
   
Three Months Ended
   
% Change
   
Constant
 
   
July 31,
   
As Reported
   
Dollar
 
                         
   
2018
   
2017
             
                         
Total Net sales
 
$
144,093
   
$
128,781
     
11.9
%
   
10.5
%
                                 
                                 
                                 
   
As Reported
           
% Change
 
   
Six Months Ended
   
% Change
   
Constant
 
   
July 31,
   
As Reported
   
Dollar
 
                                 
    2018     2017                  
                                 
Total Net sales
 
$
271,242
   
$
228,046
     
18.9
%
   
15.6
%
 
 
 

 
MOVADO GROUP, INC.
GAAP AND NON-GAAP MEASURES
(In thousands, except per share data)
(Unaudited)
 
                                           
   
Net Sales
   
Gross Profit
   
Operating
Income
   
Pre-tax
Income
   
Provision for
Income
Taxes
   
Net
Income
Attributed
to Movado
Group,
Inc.
   
EPS
 
Three Months Ended July 31, 2018
                                         
As Reported (GAAP)
 
$
144,093
   
$
77,834
   
$
12,860
   
$
12,755
   
$
3,615
   
$
9,140
   
$
0.39
 
Olivia Burton Costs (1)
                   
719
     
719
     
137
     
582
     
0.02
 
MVMT Costs (2)
                   
1,020
     
1,020
     
174
     
846
     
0.04
 
Adjusted Results (Non-GAAP)
 
$
144,093
   
$
77,834
   
$
14,599
   
$
14,494
   
$
3,926
   
$
10,568
   
$
0.45
 
                                                         
                                                         
Three Months Ended July 31, 2017
                                                       
As Reported (GAAP)
 
$
128,781
   
$
66,126
   
$
8,317
   
$
8,056
   
$
2,574
   
$
5,482
   
$
0.24
 
Olivia Burton Costs (1)
           
279
     
4,515
     
4,515
     
124
     
4,391
     
0.19
 
Cost Savings Initiatives (3)
                   
85
     
85
     
19
     
66
     
0.00
 
Adjusted Results (Non-GAAP)
 
$
128,781
   
$
66,405
   
$
12,917
   
$
12,656
   
$
2,717
   
$
9,939
   
$
0.43
 
                                                         
Six Months Ended July 31, 2018
                                                       
As Reported (GAAP)
 
$
271,242
   
$
145,358
   
$
20,999
   
$
20,729
   
$
3,474
   
$
17,255
   
$
0.73
 
Olivia Burton Costs (1)
                   
1,486
     
1,486
     
282
     
1,204
     
0.05
 
MVMT Costs (2)
                   
1,020
     
1,020
     
174
     
846
     
0.04
 
Adjusted Results (Non-GAAP)
 
$
271,242
   
$
145,358
   
$
23,505
   
$
23,235
   
$
3,930
   
$
19,305
   
$
0.82
 
                                                         
Six Months Ended July 31, 2017
                                                       
As Reported (GAAP)
 
$
228,046
   
$
115,263
   
$
4,669
   
$
4,174
   
$
2,851
   
$
1,323
   
$
0.06
 
Olivia Burton Costs (1)
           
279
     
4,515
     
4,515
     
124
     
4,391
     
0.19
 
Cost Savings Initiatives (3)
           
1,402
     
6,419
     
6,419
     
1,936
     
4,483
     
0.19
 
Adjusted Results (Non-GAAP)
 
$
228,046
   
$
116,944
   
$
15,603
   
$
15,108
   
$
4,911
   
$
10,197
   
$
0.44
 
 
(1)
FY 2019 expense relates to the amortization of certain acquired finite lived assets for the Olivia Burton brand. FY 2018 expense includes the aforementioned amortization expenses as well as transaction charges, and the amortization of certain accounting adjustments associated with the acquisition of the Olivia Burton brand.
(2)
Related to costs associated with the acquisition of MVMT brand.
(3)
Related to a charge for severance and payroll related, other expenses and occupancy expenses.
 
 

 
MOVADO GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
 
 
   
July 31,
   
January 31,
   
July 31,
 
   
2018
   
2018
   
2017
 
ASSETS
                 
                   
                   
Cash and cash equivalents
 
$
175,583
   
$
214,811
   
$
162,417
 
Trade receivables, net
   
83,818
     
83,098
     
81,513
 
Inventories
   
171,417
     
151,676
     
176,967
 
Other current assets
   
37,852
     
32,015
     
31,825
 
    Total current assets
   
468,670
     
481,600
     
452,722
 
                         
Property, plant and equipment, net
   
24,533
     
24,671
     
31,412
 
Deferred and non-current income taxes
   
8,074
     
6,443
     
24,924
 
Goodwill
   
55,744
     
60,269
     
56,116
 
Other intangibles, net
   
19,976
     
23,124
     
23,184
 
Other non-current assets
   
50,251
     
49,273
     
45,715
 
    Total assets
 
$
627,248
   
$
645,380
   
$
634,073
 
                         
LIABILITIES AND EQUITY
                       
                         
                         
Loans payable to bank, current
 
$
-
   
$
25,000
   
$
5,000
 
Accounts payable
   
34,578
     
24,364
     
35,174
 
Accrued liabilities
   
50,054
     
47,943
     
44,192
 
Income taxes payable
   
5,996
     
2,989
     
1,730
 
    Total current liabilities
   
90,628
     
100,296
     
86,096
 
                         
Loans payable to bank
   
-
     
-
     
25,000
 
Deferred and non-current income taxes payable
   
29,718
     
33,063
     
7,759
 
Other non-current liabilities
   
43,548
     
41,686
     
37,060
 
Shareholders' equity
   
463,354
     
470,335
     
478,158
 
    Total liabilities and equity
 
$
627,248
   
$
645,380
   
$
634,073
 
 

MOVADO GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
 
             
   
Six Months Ended
July 31,
 
             
   
2018
   
2017
 
Cash flows from operating activities:
           
Net income
 
$
17,255
   
$
1,323
 
Depreciation and amortization
   
6,495
     
6,009
 
Other non-cash adjustments
   
1,860
     
2,884
 
Cost savings initiatives
   
-
     
6,419
 
Changes in working capital
   
(22,063
)
   
(26,355
)
Changes in non-current assets and liabilities
   
584
     
(302
)
Net cash provided by / (used in) operating activities
   
4,131
     
(10,022
)
                 
Cash flows from investing activities:
               
Capital expenditures
   
(5,060
)
   
(2,005
)
Acquisition, net of cash acquired
   
-
     
(78,991
)
Restricted cash deposits
   
-
     
1,018
 
Trademarks and other intangibles
   
(217
)
   
(463
)
Net cash (used in) investing activities
   
(5,277
)
   
(80,441
)
                 
Cash flows from financing activities:
               
Repayments of bank borrowings
   
(25,000
)
   
-
 
Dividends paid
   
(9,229
)
   
(5,967
)
Stock repurchase
   
(2,057
)
   
(1,655
)
Other financing
   
4,825
     
(733
)
Net cash (used in) financing activities
   
(31,461
)
   
(8,355
)
                 
Effect of exchange rate changes on cash, cash equivalents, and restricted cash
   
(6,621
)
   
4,956
 
Net change in cash, cash equivalents, and restricted cash
   
(39,228
)
   
(93,862
)
Cash, cash equivalents, and restricted cash at beginning of period
   
215,411
     
256,879
 
                 
Cash, cash equivalents, restricted cash at end of period
 
$
176,183
   
$
163,017
 
                 
Reconciliation of cash, cash equivalents, and restricted cash:
               
Cash and cash equivalents
   
175,583
     
162,417
 
Restricted cash included in other non-current assets
   
600
     
600
 
Cash, cash equivalents, and restricted cash
 
$
176,183
   
$
163,017