XML 39 R24.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segment information
12 Months Ended
Dec. 31, 2016
Segment Reporting [Abstract]  
Segment Reporting Disclosure [Text Block]
17. Segment information
 
The Company has three reportable segments: retail, bulk and services. The retail segment primarily operates the water utility for the Seven Mile Beach and West Bay areas of Grand Cayman Island pursuant to an exclusive license granted by the Cayman Islands government. The bulk segment supplies potable water to government utilities in Grand Cayman, The Bahamas and Belize under long-term contracts. The services segment manufactures and services a wide range of water-related products and provides design, engineering, management, operating and other services applicable to commercial and municipal water production, water supply and treatment, and industrial water and wastewater treatment. The services segment includes the operations of Aerex beginning February 11, 2016. Consistent with prior periods, the Company records all non-direct general and administrative expenses in its retail business segment and does not allocate any of these non-direct costs to its other two business segments.
 
The accounting policies of the segments are consistent with those described in Note 2. The Company evaluates each segment’s performance based upon its income from operations. All intercompany transactions are eliminated for segment presentation purposes.
 
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.
 
 
 
Year Ended December 31, 2016
 
 
 
Retail
 
Bulk
 
Services
 
Total
 
Revenues
 
$
23,505,619
 
$
29,647,034
 
$
4,723,054
 
$
57,875,707
 
Cost of revenues
 
 
10,294,298
 
 
19,488,550
 
 
3,841,973
 
 
33,624,821
 
Gross profit
 
 
13,211,321
 
 
10,158,484
 
 
881,081
 
 
24,250,886
 
General and administrative expenses
 
 
11,460,165
 
 
1,744,840
 
 
5,472,579
 
 
18,677,584
 
Impairment loss on long-lived assets
 
 
2,000,000
 
 
-
 
 
-
 
 
2,000,000
 
Impairment of goodwill
 
 
-
 
 
-
 
 
1,750,000
 
 
1,750,000
 
Income (loss) from operations
 
$
(248,844)
 
$
8,413,644
 
$
(6,341,498)
 
 
1,823,302
 
Other income (expense), net
 
 
 
 
 
 
 
 
 
 
 
417,954
 
Income before income taxes
 
 
 
 
 
 
 
 
 
 
 
2,241,256
 
Provision for (benefit from) income taxes
 
 
 
 
 
 
 
 
 
 
 
(536,057)
 
Net income
 
 
 
 
 
 
 
 
 
 
 
2,777,313
 
Loss attributable to non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
(1,183,188)
 
Net income attributable to Consolidated Water Co. Ltd. stockholders
 
 
 
 
 
 
 
 
 
 
$
3,960,501
 
 
Depreciation and amortization expenses for the year ended December 31, 2016 for the retail, bulk and services segments were $2,468,846, $3,288,083 and $1,664,339, respectively. 
 
 
 
As of December 31, 2016
 
 
 
Retail
 
Bulk
 
Services
 
Total
 
Accounts receivable, net
 
$
2,646,628
 
$
12,692,714
 
$
1,161,456
 
$
16,500,798
 
Property plant and equipment, net
 
$
24,890,031
 
$
26,124,724
 
$
2,069,350
 
$
53,084,105
 
Construction in progress
 
$
134,392
 
$
743,296
 
$
7,806
 
$
885,494
 
Intangibles, net
 
$
-
 
$
599,960
 
$
4,595,516
 
$
5,195,476
 
Goodwill
 
$
1,170,511
 
$
2,328,526
 
$
6,285,211
 
$
9,784,248
 
Land held for development
 
$
-
 
$
-
 
$
20,558,424
 
$
20,558,424
 
Total assets
 
$
54,303,011
 
$
68,663,628
 
$
40,637,889
 
$
163,604,528
 
 
 
 
Year Ended December 31, 2015
 
 
 
Retail
 
Bulk
 
Services
 
Total
 
Revenues
 
$
23,254,757
 
$
31,854,255
 
$
2,007,190
 
$
57,116,202
 
Cost of revenues
 
 
10,543,972
 
 
21,634,789
 
 
1,629,221
 
 
33,807,982
 
Gross profit (loss)
 
 
12,710,785
 
 
10,219,466
 
 
377,969
 
 
23,308,220
 
General and administrative expenses
 
 
11,095,349
 
 
1,605,943
 
 
2,138,864
 
 
14,840,156
 
Income (loss) from operations
 
$
1,615,436
 
$
8,613,523
 
$
(1,760,895)
 
 
8,468,064
 
Other income (expense), net
 
 
 
 
 
 
 
 
 
 
 
(542,570)
 
Net income
 
 
 
 
 
 
 
 
 
 
 
7,925,494
 
Income attributable to non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
406,793
 
Net income attributable to Consolidated Water Co. Ltd. stockholders
 
 
 
 
 
 
 
 
 
 
$
7,518,701
 
 
Depreciation and amortization expenses for the year ended December 31, 2015 for the retail, bulk and services segments were $2,344,315, $3,389,717 and $102,901, respectively.
 
 
 
As of December 31, 2015
 
 
 
Retail
 
Bulk
 
Services
 
Total
 
Accounts receivable, net
 
$
2,261,141
 
$
6,231,626
 
$
1,036,249
 
$
9,529,016
 
Property plant and equipment, net
 
$
25,204,226
 
$
28,421,906
 
$
117,038
 
$
53,743,170
 
Construction in progress
 
$
1,860,050
 
$
68,560
 
$
-
 
$
1,928,610
 
Intangibles, net
 
$
-
 
$
666,152
 
$
105,659
 
$
771,811
 
Goodwill
 
$
1,170,511
 
$
2,328,526
 
$
-
 
$
3,499,037
 
Land held for development
 
$
-
 
$
-
 
$
20,558,424
 
$
20,558,424
 
Total assets
 
$
54,561,577
 
$
83,284,439
 
$
23,729,010
 
$
161,575,026
 
 
 
 
Year ended December 31, 2014
 
 
 
Retail
 
Bulk
 
Services
 
Total
 
Revenues
 
$
24,104,932
 
$
39,201,011
 
$
2,253,135
 
$
65,559,078
 
Cost of revenues
 
 
11,521,277
 
 
27,985,441
 
 
2,580,260
 
 
42,086,978
 
Gross profit
 
 
12,583,655
 
 
11,215,570
 
 
(327,125)
 
 
23,472,100
 
General and administrative expenses
 
 
11,540,333
 
 
1,605,499
 
 
3,865,209
 
 
17,011,041
 
Income from operations
 
$
1,043,322
 
$
9,610,071
 
$
(4,192,334)
 
 
6,461,059
 
Other income, net
 
 
 
 
 
 
 
 
 
 
 
303,481
 
Net income
 
 
 
 
 
 
 
 
 
 
 
6,764,540
 
Income attributable to non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
499,182
 
Net income attributable to Consolidated Water Co. Ltd. stockholders
 
 
 
 
 
 
 
 
 
 
$
6,265,358
 
 
Depreciation and amortization expenses for the year ended December 31, 2014 for the retail, bulk and services segments were $2,404,404, $3,196,912 and $102,396, respectively.
 
Revenues earned by major geographic region were:
 
 
 
Year ended December 31,
 
 
 
2016
 
2015
 
2014
 
Cayman Islands
 
$
31,211,705
 
$
32,735,215
 
$
35,040,803
 
Bahamas
 
 
19,554,944
 
 
21,062,081
 
 
26,702,605
 
Indonesia
 
 
91,311
 
 
368,012
 
 
471,919
 
Belize
 
 
2,614,989
 
 
2,422,547
 
 
2,596,410
 
United States
 
 
3,887,284
 
 
-
 
 
-
 
Revenues earned from management services agreement with OC-BVI
 
 
515,474
 
 
528,347
 
 
747,341
 
 
 
$
57,875,707
 
$
57,116,202
 
$
65,559,078
 
 
Revenues earned from major customers were:
 
 
 
Year ended December 31,
 
 
 
2016
 
2015
 
2014
 
Revenues earned from the Water and Sewerage Corporation of the Bahamas("WSC")
 
$
19,254,395
 
$
20,770,347
 
$
26,376,520
 
Percentage of total revenues from the WSC
 
 
33
%
 
36
%
 
40
%
Revenues earned from the Water Authority - Cayman ("WAC")
 
$
7,477,101
 
$
8,369,627
 
$
9,901,996
 
Percentage of total revenues from the WAC
 
 
13
%
 
15
%
 
15
%
 
Property, plant and equipment, net by major geographic region were:
 
 
 
December 31,
 
 
 
2016
 
2015
 
Cayman Islands
 
$
24,252,351
 
$
22,518,524
 
Bahamas
 
 
25,180,669
 
 
27,441,376
 
Belize
 
 
907,752
 
 
920,149
 
Indonesia
 
 
612,568
 
 
2,665,312
 
United States
 
 
1,978,321
 
 
-
 
All other country operations
 
 
152,444
 
 
197,809
 
 
 
$
53,084,105
 
$
53,743,170