XML 37 R23.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment information
12 Months Ended
Dec. 31, 2017
Segment Reporting [Abstract]  
Segment Reporting Disclosure [Text Block]
16. Segment information
 
The Company has four reportable segments: retail, bulk, services and manufacturing. 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 provides desalination plant management and operating services to affiliated companies and design, construct and sell desalination plants to third parties. The manufacturing segment manufactures and services a wide range of water-related products and provides design, engineering, management, operating and other services applicable to commercial, municipal and industrial water production, supply and treatment as a result of our acquisition of 51% of the equity ownership of Aerex Industries, Inc. on 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 three 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, 2017
 
 
 
Retail
 
Bulk
 
Services
 
Manufacturing
 
Total
 
Revenues
 
$
23,225,066
 
$
31,621,756
 
$
469,347
 
$
6,990,496
 
 
62,306,665
 
Cost of revenues
 
 
10,372,199
 
 
21,066,207
 
 
469,797
 
 
4,963,962
 
 
36,872,165
 
Gross profit (loss)
 
 
12,852,867
 
 
10,555,549
 
 
(450)
 
 
2,026,534
 
 
25,434,500
 
General and administrative expenses
 
 
12,134,983
 
 
1,248,414
 
 
3,043,078
 
 
2,646,504
 
 
19,072,979
 
Long-lived asset impairment and disposition losses, net
 
 
1,640,158
 
 
-
 
 
-
 
 
1,400,000
 
 
3,040,158
 
Income (loss) from operations
 
$
(922,274)
 
$
9,307,135
 
$
(3,043,528)
 
$
(2,019,970)
 
 
3,321,363
 
Other income, net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,522,233
 
Income before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4,843,596
 
Provision for (benefit from) income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(888,977)
 
Net income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
5,732,573
 
Loss attributable to non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(411,489)
 
Net income attributable to Consolidated Water Co. Ltd. stockholders
 
 
 
 
 
 
 
 
 
 
 
 
 
$
6,144,062
 
 
Depreciation and amortization expenses for the year ended December 31, 2017 for the retail, bulk, services and manufacturing segments were $2,008,992, $3,814,444, $44,934 and $1,603,971, respectively. 
 
 
 
As of December 31, 2017
 
 
 
Retail
 
Bulk
 
Services
 
Manufacturing
 
Total
 
Accounts receivable, net
 
$
2,406,595
 
$
10,177,620
 
$
1,155,318
 
$
1,308,313
 
$
15,047,846
 
Property, plant and equipment, net
 
$
23,172,382
 
$
25,420,819
 
$
84,339
 
$
1,847,524
 
$
50,525,064
 
Construction in progress
 
$
321,368
 
$
1,498,625
 
$
3,291
 
$
-
 
$
1,823,284
 
Intangibles, net
 
$
-
 
$
533,767
 
$
-
 
$
3,231,667
 
$
3,765,434
 
Goodwill
 
$
1,170,511
 
$
2,328,526
 
$
-
 
$
4,885,211
 
$
8,384,248
 
Land held for development
 
$
-
 
$
-
 
$
20,558,424
 
$
-
 
$
20,558,424
 
Total segment assets
 
$
52,095,524
 
$
75,785,323
 
$
24,488,173
 
$
13,111,875
 
$
165,480,895
 
 
 
 
Year Ended December 31, 2016
 
 
 
Retail
 
Bulk
 
Services
 
Manufacturing
 
Total
 
Revenues
 
$
23,505,619
 
$
29,647,034
 
$
835,770
 
$
3,887,284
 
$
57,875,707
 
Cost of revenues
 
 
10,294,298
 
 
19,488,550
 
 
751,139
 
 
3,090,834
 
 
33,624,821
 
Gross profit
 
 
13,211,321
 
 
10,158,484
 
 
84,631
 
 
796,450
 
 
24,250,886
 
General and administrative expenses
 
 
11,460,165
 
 
1,744,840
 
 
3,163,972
 
 
2,308,607
 
 
18,677,584
 
Long-lived asset impairment and (gain)/loss on dispositions, net
 
 
1,953,943
 
 
(1,000)
 
 
(271,726)
 
 
1,754,402
 
 
3,435,619
 
Income (loss) from operations
 
$
(202,787)
 
$
8,414,644
 
$
(2,807,615)
 
$
(3,266,559)
 
 
2,137,683
 
Other income, net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
103,573
 
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, services and manufacturing segments were $2,468,846, $3,288,083, $116,151 and $1,548,188, respectively.
 
 
 
As of December 31, 2016
 
 
 
Retail
 
Bulk
 
Services
 
Manufacturing
 
Total
 
Accounts receivable, net
 
$
2,646,628
 
$
12,692,714
 
$
629,930
 
$
531,526
 
$
16,500,798
 
Property, plant and equipment, net
 
$
24,890,031
 
$
26,124,724
 
$
91,030
 
$
1,978,320
 
$
53,084,105
 
Construction in progress
 
$
134,392
 
$
743,296
 
$
-
 
$
7,806
 
$
885,494
 
Intangibles, net
 
$
-
 
$
599,960
 
$
15,516
 
$
4,580,000
 
$
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 segment assets
 
$
54,303,011
 
$
68,663,628
 
$
25,558,495
 
$
15,079,394
 
$
163,604,528
 
 
 
 
Year Ended December 31, 2015
 
 
 
Retail
 
Bulk
 
Services
 
Manufacturing
 
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
 
 
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
 
Long-lived asset impairment and (gain)/loss on dispositions, net
 
 
33,166
 
 
(600)
 
 
-
 
 
-
 
 
32,566
 
Income (loss) from operations
 
$
1,582,270
 
$
8,614,123
 
$
(1,760,895)
 
$
-
 
 
8,435,498
 
Other income (expense), net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(510,004)
 
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 for the retail, bulk and services segments were $2,344,315, $3,389,717 and $102,901, respectively.
 
Revenues earned by major geographic region were:
 
 
 
Year Ended December 31,
 
 
 
2017
 
2016
 
2015
 
Cayman Islands
 
$
30,218,830
 
$
31,211,705
 
$
32,735,215
 
Bahamas
 
 
21,528,494
 
 
19,554,944
 
 
21,062,081
 
Indonesia
 
 
159,856
 
 
91,311
 
 
368,012
 
Belize
 
 
2,939,643
 
 
2,614,989
 
 
2,422,547
 
United States
 
 
6,990,496
 
 
3,887,284
 
 
-
 
Revenues earned from management services agreement with OC-BVI
 
 
469,346
 
 
515,474
 
 
528,347
 
 
 
$
62,306,665
 
$
57,875,707
 
$
57,116,202
 
 
Revenues earned from major customers were:
 
 
 
Year Ended December 31,
 
 
 
2017
 
2016
 
2015
 
Revenues earned from the Water and Sewerage Corporation ("WSC")
 
$
21,307,993
 
$
19,254,396
 
$
20,770,347
 
Percentage of total revenues from the WSC
 
 
34
%
 
33
%
 
36
%
Revenues earned from the Water Authority - Cayman ("WAC")
 
$
7,153,620
 
$
7,477,101
 
$
8,369,627
 
Percentage of total revenues from the WAC
 
 
11
%
 
13
%
 
15
%
 
Property, plant and equipment, net by major geographic region were:
 
 
 
December 31,
 
 
 
2017
 
2016
 
Cayman Islands
 
$
23,182,334
 
$
24,252,351
 
Bahamas
 
 
24,511,285
 
 
25,180,669
 
Belize
 
 
841,293
 
 
907,752
 
Indonesia
 
 
-
 
 
612,568
 
United States
 
 
1,847,524
 
 
1,978,321
 
Other
 
 
142,628
 
 
152,444
 
 
 
$
50,525,064
 
$
53,084,105