XML 58 R43.htm IDEA: XBRL DOCUMENT v3.8.0.1
BORROWINGS (Tables)
12 Months Ended
Dec. 31, 2017
Borrowings [abstract]  
Schedule of borrowings
Borrowings are comprised of the following for the years ended: 
 
 
 
December 31, 2017
 
December 31, 2016
 
Maturity
 
Weighted average
effective interest  rate
 
$
 
Weighted average
effective interest  rate
$
Revolving Credit Facility (a) (1)
November 2019
 
3.39
%
 
254,773

 
2.90
%
159,608

Powerband Revolving Line of Credit(b)
March 2018 and July 2018
 
8.75
%
 
9,563

 
9.52
%
862

Finance lease liabilities (c)
Various until June 2022
 
3.11
%
 
8,817

 
3.23
%
14,265

Forgivable government loan (d) (2)
January 2024
 
1.25
%
 
4,660

 
1.25
%
3,276

Term and other loans (e)
Various until December 2021
 
9.05
%
 
1,650

 
7.44
%
1,814

 
 
 
 
 
279,463

 
 
179,825

Less: current borrowings
 
 
 
 
14,979

 
 
7,604

 
 
 
 
 
264,484

 
 
172,221

 
(1) 
The Revolving Credit Facility is presented net of unamortized related debt issue costs, amounting to $1.4 million as of December 31, 2017 and 2016.
(2) 
The forgivable government loan is shown net of imputed interest amounting to $0.3 million and $0.2 million as of December 31, 2017 and 2016, respectively.
Schedule of repayments of borrowings
Repayments of borrowings are due as follows:
 
Finance
lease
liabilities
 
Other
long-term
borrowings
 
$
 
$
2018
4,891

 
10,348

2019
1,047

 
257,116

2020
471

 
1,238

2021
406

 
1,278

2022
2,645

 
921

Thereafter

 
1,381

Total payments
9,460

 
272,282

Interest expense included in minimum lease payments
643

 

Total
8,817

 
272,282

The maturity analysis for non-derivative financial liabilities and finance lease liabilities is as follows for the years ended:
 
Call option redemption liability
 
Other long-term
borrowings
 
Finance
lease
liabilities
 
Accounts payable
and accrued
liabilities
 (1)
 
Total
 
$
 
$
 
$
 
$
 
$
December 31, 2017
 
 
 
 
 
 
 
 
 
Current maturity
12,725

 
10,348

 
4,891

 
85,982

 
113,946

2019

 
257,116

 
1,047

 

 
258,163

2020

 
1,238

 
471

 

 
1,709

2021

 
1,278

 
406

 

 
1,684

2022

 
921

 
2,645

 

 
3,566

2023 and thereafter

 
1,381

 

 

 
1,381

 
12,725

 
272,282

 
9,460

 
85,982

 
380,449

 
 
 
 
 
 
 
 
 
 
 
Non-controlling
interest put
options
 
Other long-term
borrowings
 
Finance
lease
liabilities
 
Accounts payable
and accrued
liabilities (1)
 
Total
 
$
 
$
 
$
 
$
 
$
December 31, 2016
 
 
 
 
 
 
 
 
 
Current maturity

 
1,917

 
6,078

 
78,038

 
86,033

2018

 
264

 
4,788

 

 
5,052

2019
5,010

 
161,734

 
986

 

 
167,730

2020

 
829

 
424

 

 
1,253

2021
5,010

 
831

 
364

 

 
6,205

2022 and thereafter

 
1,564

 
2,639

 

 
4,203

 
10,020

 
167,139

 
15,279

 
78,038

 
270,476

 
(1) 
Excludes employee benefits
Schedule of carrying amounts of assets under lease serving as security for finance lease liabilities
The finance lease liabilities are secured by the assets under lease with the following carrying amounts included in property, plant and equipment for the years ended:
 
December 31,
2017
 
December 31,
2016
 
$
 
$
Buildings
1,978

 
2,429

Manufacturing equipment (1)
19,304

 
20,995

 
21,282

 
23,424

Schedule of changes in Company's liabilities arising from financing activities
The changes in the Company’s liabilities arising from financing activities can be classified as follows:
 
Borrowings, non-current (excluding finance lease liabilities)
 
Borrowings, current (excluding finance lease liabilities)
 
Finance lease liabilities
 
Total
 
$
 
$
 
$
 
$
Balance as of December 31, 2016
163,648

 
1,912

 
14,265

 
179,825

Cash flows:
 
 
 
 
 
 
 
Proceeds
225,498

 
31,523

 

 
257,021

Repayments
(132,273
)
 
(24,112
)
 
(5,722
)
 
(162,107
)
Debt issuance costs
(683
)
 

 

 
(683
)
Non-cash:
 
 
 
 
 
 
 
Additions – separately acquired

 

 
276

 
276

Additions through business acquisitions

 
559

 

 
559

Amortization of debt issuance costs
651

 

 

 
651

Foreign exchange and other
3,675

 
248

 
(2
)
 
3,921

Reclassification
(216
)
 
216

 

 

Balance as of December 31, 2017
260,300

 
10,346

 
8,817

 
279,463