XML 64 R44.htm IDEA: XBRL DOCUMENT v3.19.1
BORROWINGS (Tables)
12 Months Ended
Dec. 31, 2018
Borrowings [abstract]  
Schedule of borrowings
Borrowings are comprised of the following for the years ended: 
 
 
 
December 31, 2018
 
December 31, 2017
 
Maturity
 
Weighted average
effective interest  rate
$
 
Weighted average
effective interest  rate
$
Senior Unsecured Notes (a)
October 2026
 
7.00
%
245,252

 


2018 Credit Facility (b)
June 2023
 
4.26
%
219,084

 


2014 Revolving Credit Facility (c)
Repaid in 2018
 
4.91
%

 
3.39
%
254,773

2018 Powerband Credit Facility (d)
Various until August 2023
 
9.91
%
16,338

 


Powerband Revolving Line of Credit (e)
Repaid in 2018
 
9.15
%

 
8.75
%
9,563

2018 Capstone Credit Facility (f)
June 2023
 
7.63
%
7,585

 


Forgivable government loans (g)
January 2024 and 2026
 
1.25
%
6,014

 
1.25
%
4,660

Finance lease liabilities (h)
Various until June 2022
 
3.82
%
5,712

 
3.11
%
8,817

Term and other loans (i)
Repaid in 2018
 


 
9.05
%
1,650

Total borrowings
 
 
 
499,985

 
 
279,463

Less: current borrowings
 
 
 
14,389

 
 
14,979

Total long-term borrowings
 
 
 
485,596

 
 
264,484

The aggregate principal amounts of the related borrowings in the table above are presented net of debt issuance costs of $7.1 million and $1.4 million as of December 31, 2018 and 2017, respectively, and imputed interest of $0.4 million and $0.3 million December 31, 2018 and 2017, respectively, totalling $6.7 million and $1.1 million as of December 31, 2018 and 2017, respectively.
Schedule of repayments of borrowings
Repayments of borrowings are due as follows:
 
Finance
lease
liabilities
 
Other
borrowings
 
$
 
$
2019
1,627

 
12,948

2020
839

 
13,631

2021
688

 
17,006

2022
2,914

 
18,780

2023
136

 
188,223

Thereafter
34

 
250,826

Total payments
6,238

 
501,414

Interest expense included in minimum lease payments
526

 

Total
5,712

 
501,414

The maturity analysis for financial liabilities and finance lease liabilities is as follows for the years ended:
 
Non-controlling
interest put
options
 
Other 
borrowings
 
Interests on other borrowings
 
Finance
lease
liabilities
 
Accounts payable
and accrued
liabilities
 (1)
 
Total
 
$
 
$
 
$
 
$
 
$
 
$
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Current maturity

 
12,948

 
29,548

 
1,627

 
135,644

 
179,767

2020

 
13,631

 
29,360

 
839

 

 
43,830

2021

 
17,006

 
28,599

 
688

 

 
46,293

2022

 
18,780

 
28,005

 
2,914

 

 
49,699

2023

 
188,223

 
22,003

 
136

 

 
210,362

2023 and thereafter
10,499

 
250,826

 
48,806

 
34

 

 
310,165

 
10,499

 
501,414

 
186,321

 
6,238

 
135,644

 
840,116

 
 
 
 
 
 
 
 
 
 
 
 
 
Call option redemption liability
 
Other long-term
borrowings
 
Interests on other borrowings
 
Finance
lease
liabilities
 
Accounts payable
and accrued
liabilities
(1)
 
Total
 
$
 
$
 
$
 
$
 
$
 
$
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Current maturity
12,725

 
10,348

 
7,068

 
4,891

 
85,982

 
121,014

2019

 
257,116

 
6,703

 
1,047

 

 
264,866

2020

 
1,238

 
5,025

 
471

 

 
6,734

2021

 
1,278

 
4,512

 
406

 

 
6,196

2022

 
921

 
3,235

 
2,645

 

 
6,801

2022 and thereafter

 
1,381

 
1,341

 

 

 
2,722

 
12,725

 
272,282

 
27,884

 
9,460

 
85,982

 
408,333

 
(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,
2018
 
December 31,
2017
 
$
 
$
Buildings
1,526

 
1,978

Manufacturing equipment (1)
18,233

 
19,304

Furniture, office equipment, and other
301

 

 
20,060

 
21,282

(
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:
 
 
 
 
 
 
 
New finance leases

 

 
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

 
 
 
 
 
 
 
 

Borrowings, non-current (excluding finance lease liabilities)
 
Borrowings, current (excluding finance lease liabilities)
 
Finance lease liabilities
 
Total

$
 
$
 
$
 
$
Balance as of December 31, 2017
260,300

 
10,346

 
8,817

 
279,463

Cash flows:

 

 

 

Proceeds
942,881

 
49,036

 

 
991,917

Repayments
(710,567
)
 
(47,109
)
 
(4,946
)
 
(762,622
)
Debt issuance costs
(7,862
)
 

 

 
(7,862
)
Non-cash:

 

 

 

New finance leases

 

 
1,585

 
1,585

Additions through business acquisitions
346

 
728

 
200

 
1,274

Amortization of debt issuance costs
861

 

 

 
861

Write-off of debt issuance costs
1,045

 

 

 
1,045

Foreign exchange and other
(5,009
)
 
(723
)
 
56

 
(5,676
)
Reclassification
(670
)
 
670

 

 

Balance as of December 31, 2018
481,325

 
12,948

 
5,712

 
499,985