XML 51 R22.htm IDEA: XBRL DOCUMENT v3.19.3
Segment information (Tables)
9 Months Ended
Sep. 30, 2019
Segment information  
Schedule of Segment Reporting Information, by Segment

 

The Company’s segments are strategic business units that are managed separately because each segment sells different products and/or services, serves customers with distinctly different needs and generates different gross profit margins.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2019

 

    

Retail

    

Bulk

    

Services

    

Manufacturing

    

Total

Revenue

 

$

6,271,220

 

$

6,449,757

 

$

95,980

 

$

3,072,282

 

$

15,889,239

Cost of revenue

 

 

2,945,586

 

 

4,269,739

 

 

31,601

 

 

1,933,333

 

 

9,180,259

Gross profit

 

 

3,325,634

 

 

2,180,018

 

 

64,379

 

 

1,138,949

 

 

6,708,980

General and administrative expenses

 

 

3,497,320

 

 

294,189

 

 

546,204

 

 

487,914

 

 

4,825,627

Gain on asset dispositions and impairments, net

 

 

6,518

 

 

500

 

 

 —

 

 

 —

 

 

7,018

Income (loss) from operations

 

$

(165,168)

 

$

1,886,329

 

$

(481,825)

 

$

651,035

 

 

1,890,371

Other income, net

 

 

 

 

 

  

 

 

  

 

 

  

 

 

229,841

Income before income taxes

 

 

 

 

 

  

 

 

  

 

 

  

 

 

2,120,212

Benefit from income taxes

 

 

 

 

 

  

 

 

  

 

 

  

 

 

(40,075)

Net income from continuing operations

 

 

 

 

 

  

 

 

  

 

 

  

 

 

2,160,287

Income from continuing operations attributable to non-controlling interests

 

 

 

 

 

  

 

 

  

 

 

  

 

 

433,235

Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders

 

 

 

 

 

  

 

 

  

 

 

  

 

 

1,727,052

Total income from discontinued operations

 

 

 

 

 

  

 

 

  

 

 

  

 

 

 —

Net income attributable to Consolidated Water Co. Ltd. stockholders

 

 

 

 

 

  

 

 

  

 

 

  

 

$

1,727,052

 

Depreciation and amortization expenses for the three months ended September 30, 2019 for the retail, bulk, services and manufacturing segments were $617,671,  $933,955,  $1,136 and $214,751, respectively.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

    

Retail

    

Bulk

    

Services

    

Manufacturing

    

Total

Revenue

 

$

6,185,558

 

$

7,806,552

 

$

807,424

 

$

3,253,750

 

$

18,053,284

Cost of revenue

 

 

2,750,599

 

 

5,289,151

 

 

682,713

 

 

2,205,830

 

 

10,928,293

Gross profit

 

 

3,434,959

 

 

2,517,401

 

 

124,711

 

 

1,047,920

 

 

7,124,991

General and administrative expenses

 

 

2,967,187

 

 

366,532

 

 

846,258

 

 

627,102

 

 

4,807,079

(Loss) on asset dispositions and impairments, net

 

 

(9,084)

 

 

 —

 

 

 —

 

 

(3,331)

 

 

(12,415)

Income (loss) from operations

 

$

458,688

 

$

2,150,869

 

$

(721,547)

 

$

417,487

 

 

2,305,497

Other income, net

 

 

 

 

 

  

 

 

 

 

 

  

 

 

2,326,768

Income before income taxes

 

 

 

 

 

  

 

 

  

 

 

  

 

 

4,632,265

Provision for income taxes

 

 

 

 

 

  

 

 

  

 

 

  

 

 

12,659

Net income from continuing operations

 

 

 

 

 

  

 

 

  

 

 

  

 

 

4,619,606

Income from continuing operations attributable to non-controlling interests

 

 

 

 

 

  

 

 

  

 

 

  

 

 

310,579

Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,309,027

Total income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

243,362

Net income attributable to Consolidated Water Co. Ltd. stockholders

 

 

 

 

 

  

 

 

  

 

 

  

 

$

4,552,389

 

Depreciation and amortization expenses for the three months ended September 30, 2018 for the retail, bulk, services and manufacturing segments were $498,663,  $790,970,  $7,638 and $399,987, respectively.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2019

 

 

 

    

Retail

    

Bulk

    

Services

    

Manufacturing

    

Total

Revenue

 

$

19,941,395

 

$

20,502,121

 

$

287,349

 

$

10,452,158

 

$

51,183,023

Cost of revenue

 

 

8,753,948

 

 

13,992,452

 

 

198,614

 

 

7,013,977

 

 

29,958,991

Gross profit

 

 

11,187,447

 

 

6,509,669

 

 

88,735

 

 

3,438,181

 

 

21,224,032

General and administrative expenses

 

 

10,020,019

 

 

900,572

 

 

1,811,971

 

 

1,466,091

 

 

14,198,653

Gain on asset dispositions and impairments, net

 

 

401,088

 

 

47,000

 

 

 —

 

 

 —

 

 

448,088

Income (loss) from operations

 

$

1,568,516

 

$

5,656,097

 

$

(1,723,236)

 

$

1,972,090

 

 

7,473,467

Other income, net

 

 

 

 

 

  

 

 

  

 

 

  

 

 

540,264

Income before income taxes

 

 

 

 

 

  

 

 

  

 

 

  

 

 

8,013,731

Provision for income taxes

 

 

 

 

 

  

 

 

  

 

 

  

 

 

73,117

Net income from continuing operations

 

 

 

 

 

  

 

 

  

 

 

  

 

 

7,940,614

Income from continuing operations attributable to non-controlling interests

 

 

 

 

 

  

 

 

  

 

 

  

 

 

1,172,039

Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders

 

 

 

 

 

  

 

 

  

 

 

  

 

 

6,768,575

Net income from discontinued operations

 

 

 

 

 

  

 

 

  

 

 

  

 

 

3,621,170

Net income attributable to Consolidated Water Co. Ltd. stockholders

 

 

 

 

 

  

 

 

  

 

 

  

 

$

10,389,745

 

Depreciation and amortization expenses for the nine months ended September 30, 2019 for the retail, bulk, services and manufacturing segments were $1,751,048,  $2,858,081,  $3,409 and $707,517, respectively.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

    

Retail

    

Bulk

    

Services

    

Manufacturing

    

Total

Revenue

 

$

18,884,929

 

$

22,934,036

 

$

1,054,100

 

$

4,798,948

 

$

47,672,013

Cost of revenue

 

 

8,234,803

 

 

15,736,936

 

 

921,653

 

 

3,300,370

 

 

28,193,762

Gross profit

 

 

10,650,126

 

 

7,197,100

 

 

132,447

 

 

1,498,578

 

 

19,478,251

General and administrative expenses

 

 

8,926,550

 

 

961,266

 

 

2,162,632

 

 

1,865,311

 

 

13,915,759

(Loss) on asset dispositions and impairments, net

 

 

(11,074)

 

 

 —

 

 

 —

 

 

(3,331)

 

 

(14,405)

Income (loss) from operations

 

$

1,712,502

 

$

6,235,834

 

$

(2,030,185)

 

$

(370,064)

 

 

5,548,087

Other income, net

 

 

 

 

 

  

 

 

  

 

 

  

 

 

2,786,397

Income before income taxes

 

 

 

 

 

  

 

 

  

 

 

  

 

 

8,334,484

Benefit from income taxes

 

 

 

 

 

  

 

 

  

 

 

  

 

 

(113,607)

Net income from continuing operations

 

 

 

 

 

  

 

 

  

 

 

  

 

 

8,448,091

Income from continuing operations attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

484,778

Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,963,313

Net income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

869,794

Net income attributable to Consolidated Water Co. Ltd. stockholders

 

 

 

 

 

  

 

 

  

 

 

  

 

$

8,833,107

 

Depreciation and amortization expenses for the nine months ended September 30, 2018 for the retail, bulk, services and manufacturing segments were $1,506,292,  $2,318,007,  $22,915, and $1,198,707, respectively.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2019

 

    

Retail

    

Bulk

    

Services

    

Manufacturing

    

Total

Accounts receivable, net

 

$

2,447,446

 

$

16,598,862

 

$

1,440,306

 

$

2,468,587

 

$

22,955,201

Property, plant and equipment, net

 

$

29,430,224

 

$

31,153,615

 

$

11,364

 

$

1,510,978

 

$

62,106,181

Construction in progress

 

$

367,533

 

$

522,814

 

$

 —

 

$

35,223

 

$

925,570

Intangibles, net

 

$

 —

 

$

 —

 

$

 —

 

$

1,331,111

 

$

1,331,111

Goodwill

 

$

1,170,511

 

$

1,948,875

 

$

 —

 

$

4,885,211

 

$

8,004,597

Land and rights of way held for development

 

$

 —

 

$

 —

 

$

24,161,024

 

$

 —

 

$

24,161,024

Total segment assets

 

$

64,676,232

 

$

69,650,381

 

$

33,278,394

 

$

15,172,838

 

$

182,777,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

    

Retail

    

Bulk

    

Services

    

Manufacturing

    

Total

Accounts receivable, net

 

$

2,947,193

 

$

18,480,589

 

$

1,812,838

 

$

987,475

 

$

24,228,095

Property, plant and equipment, net

 

$

24,435,501

 

$

32,820,908

 

$

14,772

 

$

1,609,637

 

$

58,880,818

Construction in progress

 

$

5,437,093

 

$

574,659

 

$

3,291

 

$

 —

 

$

6,015,043

Intangibles, net

 

$

 —

 

$

 —

 

$

 —

 

$

1,891,667

 

$

1,891,667

Goodwill

 

$

1,170,511

 

$

1,948,875

 

$

 —

 

$

4,885,211

 

$

8,004,597

Land and rights of way held for development

 

$

 —

 

$

 —

 

$

24,161,024

 

$

 —

 

$

24,161,024

Total segment assets

 

$

61,210,879

 

$

67,740,088

 

$

27,406,983

 

$

12,254,121

 

$

168,612,071

Assets of discontinued operations

 

 

  

 

 

  

 

 

  

 

 

  

 

$

3,903,527

Total assets

 

 

  

 

 

  

 

 

  

 

 

  

 

$

172,515,598