XML 22 R11.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment information
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Segment Reporting Disclosure [Text Block]
4. Segment information 
 
The Company has four reportable segments: retail, bulk, services and manufacturing. The retail segment consists of Cayman Water which owns and operates the water utility that provides potable water to the Seven Mile Beach and West Bay areas of Grand Cayman Island pursuant to an exclusive license granted by the Cayman Islands government and CW-Bali which sells water to resort properties in Bali, Indonesia. 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 designs, constructs and sells 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.
 
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 expenses 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.
 
 
 
Three Months Ended September 30, 2017
 
 
 
Retail
 
 
Bulk
 
 
Services
 
 
Manufacturing
 
 
Total
 
Revenues
 
$
5,570,654
 
 
$
7,881,464
 
 
$
111,302
 
 
$
3,008,783
 
 
$
16,572,203
 
Cost of revenues
 
 
2,488,441
 
 
 
5,582,401
 
 
 
114,667
 
 
 
2,078,888
 
 
 
10,264,397
 
Gross profit (loss)
 
 
3,082,213
 
 
 
2,299,063
 
 
 
(3,365)
 
 
 
929,895
 
 
 
6,307,806
 
General and administrative expenses
 
 
3,070,681
 
 
 
315,374
 
 
 
863,646
 
 
 
646,622
 
 
 
4,896,323
 
Impairment loss on long-lived assets
 
 
578,480
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
578,480
 
Income (loss) from operations
 
$
(566,948)
 
 
$
1,983,689
 
 
$
(867,011)
 
 
$
283,273
 
 
 
833,003
 
Other income, net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
447,294
 
Income before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,280,297
 
Provision for (benefit from) income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(136,447)
 
Net income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,416,744
 
Income from attributable to non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
255,605
 
Net income attributable to Consolidated Water Co. Ltd. stockholders
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
1,161,139
 
 
Depreciation and amortization expenses for the three months ended September 30, 2017 for the retail, bulk, services and manufacturing segments were $ 491,771, $1,274,471, $7,638, and $398,368 respectively.
  
 
 
Three Months Ended September 30, 2016
 
 
 
Retail
 
 
Bulk
 
 
Services
 
 
Manufacturing
 
 
Total
 
Revenues
 
$
5,447,200
 
 
$
7,429,732
 
 
$
125,929
 
 
$
1,382,492
 
 
$
14,385,353
 
Cost of revenues
 
 
2,464,841
 
 
 
4,922,162
 
 
 
168,577
 
 
 
910,450
 
 
 
8,466,030
 
Gross profit (loss)
 
 
2,982,359
 
 
 
2,507,570
 
 
 
(42,648)
 
 
 
472,042
 
 
 
5,919,323
 
General and administrative expenses
 
 
2,811,262
 
 
 
425,000
 
 
 
643,660
 
 
 
648,757
 
 
 
4,528,679
 
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
 
$
(1,828,903)
 
 
$
2,082,570
 
 
$
(686,308)
 
 
$
(1,926,715)
 
 
 
(2,359,356)
 
Other expense, net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(762,696)
 
Loss before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(3,122,052)
 
Provision for (benefit from) income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(146,198)
 
Net loss
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(2,975,854)
 
Loss attributable to non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1,110,522)
 
Net loss attributable to Consolidated Water Co. Ltd. stockholders
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
(1,865,332)
 
 
Depreciation and amortization expenses for the three months ended September 30, 2016 for the retail, bulk, services and manufacturing segments were $567,833, $811,741, $29,037 and $422,230 respectively.
 
 
 
Nine Months Ended September 30, 2017
 
 
 
Retail
 
 
Bulk
 
 
Services
 
 
Manufacturing
 
 
Total
 
Revenues
 
$
18,111,274
 
 
$
23,615,787
 
 
$
360,758
 
 
$
5,444,678
 
 
$
47,532,497
 
Cost of revenues
 
 
7,895,617
 
 
 
15,750,402
 
 
 
320,586
 
 
 
3,967,945
 
 
 
27,934,550
 
Gross profit
 
 
10,215,657
 
 
 
7,865,385
 
 
 
40,172
 
 
 
1,476,733
 
 
 
19,597,947
 
General and administrative expenses
 
 
9,288,941
 
 
 
940,105
 
 
 
2,498,766
 
 
 
1,967,372
 
 
 
14,695,184
 
Impairment loss on long-lived assets
 
 
1,578,480
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
1,578,480
 
Income (loss) from operations
 
$
(651,764)
 
 
$
6,925,280
 
 
$
(2,458,594)
 
 
$
(490,639)
 
 
 
3,324,283
 
Other income (expense), net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
871,956
 
Income before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4,196,239
 
Provision for (benefit from) income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(412,592)
 
Net income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4,608,831
 
Income from attributable to non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
191,916
 
Net income attributable to Consolidated Water Co. Ltd. stockholders
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
4,416,915
 
 
Depreciation and amortization expenses for the nine months ended September 30, 2017 for the retail, bulk, services and manufacturing segments were $1,514,069, $2,928,287, $37,295, and $1,204,313 respectively.
    
 
 
Nine Months Ended September 30, 2016
 
 
 
Retail
 
 
Bulk
 
 
Services
 
 
Manufacturing
 
 
Total
 
Revenues
 
$
17,710,271
 
 
$
22,136,086
 
 
$
710,576
 
 
$
3,261,827
 
 
$
43,818,760
 
Cost of revenues
 
 
7,779,831
 
 
 
14,345,747
 
 
 
638,389
 
 
 
2,366,060
 
 
 
25,130,027
 
Gross profit
 
 
9,930,440
 
 
 
7,790,339
 
 
 
72,187
 
 
 
895,767
 
 
 
18,688,733
 
General and administrative expenses
 
 
8,588,529
 
 
 
1,302,884
 
 
 
2,363,392
 
 
 
1,670,634
 
 
 
13,925,439
 
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
 
$
(658,089)
 
 
$
6,487,455
 
 
$
(2,291,205)
 
 
$
(2,524,867)
 
 
 
1,013,294
 
Other income (expense), net
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
45,698
 
Income before income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,058,992
 
Provision for (benefit from) income taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(389,860)
 
Net income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,448,852
 
Loss attributable to non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(944,790)
 
Net income attributable to Consolidated Water Co. Ltd. stockholders
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
2,393,642
 
 
Depreciation and amortization expenses for the nine months ended September 30, 2016 for the retail, bulk, services and manufacturing segments were $1,714,928, $2,480,314, $87,113 and $1,126,169 respectively.
 
 
 
As of September 30, 2017
 
 
 
Retail
 
 
Bulk
 
 
Services
 
 
Manufacturing
 
 
Total
 
Accounts receivable, net
 
$
1,855,483
 
 
$
9,457,940
 
 
$
1,343,756
 
 
$
350,704
 
 
$
13,007,883
 
Property plant and equipment, net
 
$
23,466,107
 
 
$
25,311,839
 
 
$
96,698
 
 
$
1,884,614
 
 
$
50,759,258
 
Construction in progress
 
$
195,508
 
 
$
1,226,677
 
 
$
3,256
 
 
$
7,900
 
 
$
1,433,341
 
Intangibles, net
 
$
-
 
 
$
550,315
 
 
$
-
 
 
$
3,566,667
 
 
$
4,116,982
 
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
 
$
54,650,263
 
 
$
72,474,419
 
 
$
24,197,958
 
 
$
14,517,817
 
 
$
165,840,457
 
 
 
 
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