XML 65 R51.htm IDEA: XBRL DOCUMENT v3.8.0.1
Purchase of interest in Aerex Industries, Inc. (Tables)
12 Months Ended
Dec. 31, 2017
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The purchase price for Aerex is summarized as follows: 
 
Cash consideration
 
 
 
 
Purchase price (excluding working capital)
 
$
7,140,000
 
Working capital adjustment
 
 
605,179
 
Cash acquired
 
 
(2,326)
 
Total cash consideration
 
$
7,742,853
 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The following table summarizes the estimated fair values of the assets and liabilities assumed at the acquisition date:
 
Financial assets
 
$
456,664
 
Inventory
 
 
70,487
 
Costs and estimated earnings in excess of billings
 
 
784,465
 
Property, plant and equipment
 
 
2,159,401
 
Identifiable intangible assets
 
 
5,900,000
 
Deferred tax liability
 
 
(2,451,298)
 
Accounts payable and accrued liabilities
 
 
(116,893)
 
Net liability arising from put/call options
 
 
(383,000)
 
Total identifiable net assets
 
 
6,419,826
 
Non-controlling interest in Aerex
 
 
(6,712,184)
 
Goodwill
 
 
8,035,211
 
 
 
$
7,742,853
 
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
The identifiable intangible assets consisted of the following items: 
 
 
 
Amount
 
Useful life
 
Non-compete agreement
 
$
400,000
 
5 years
 
Trade name
 
 
1,400,000
 
15 years
 
Certifications/programs
 
 
2,000,000
 
3 years
 
Customer backlog
 
 
100,000
 
1 year
 
Customer relationships
 
 
2,000,000
 
4 years
 
 
 
$
5,900,000
 
 
 
Business Acquisition, Pro Forma Information [Table Text Block]
The pro forma results have been prepared for comparative purposes only and do not purport to be indicative of the results of operations which would have actually occurred had the transaction taken place on January 1, 2015, or of future results of operations:
 
 
 
Year Ended December 31,
 
 
 
2016
 
2015
 
Revenues
 
$
58,381,424
 
$
75,919,627
 
Cost of revenues
 
 
33,892,238
 
 
47,624,001
 
Gross profit
 
 
24,489,186
 
 
28,295,626
 
General and administrative expenses
 
 
18,992,301
 
 
17,266,335
 
Impairment loss on long-lived assets
 
 
2,000,000
 
 
-
 
Impairment of goodwill
 
 
1,750,000
 
 
-
 
Income from operations
 
 
1,746,885
 
 
11,029,291
 
Other income, net
 
 
419,458
 
 
226,762
 
Income before income taxes
 
 
2,166,343
 
 
11,256,053
 
Provision for (benefit from) income taxes
 
 
(608,970)
 
 
1,127,911
 
Net income
 
 
2,775,313
 
 
10,128,142
 
Income (loss) attributable to non-controlling interests
 
 
(1,148,675)
 
 
1,719,425
 
Net income attributable to Consolidated Water Co. Ltd. stockholders
 
$
3,923,988
 
$
8,408,717
 
 
 
 
 
 
 
 
 
Basic earnings per common share attributable to Consolidated Water Co. Ltd. common stockholders
 
$
0.26
 
$
0.57
 
Diluted earnings per common share attributable to Consolidated Water Co. Ltd. common stockholders
 
$
0.26
 
$
0.57
 
 
 
 
 
 
 
 
 
Weighted average number of common shares used in the determination of:
 
 
 
 
 
 
 
Basic earnings per share
 
 
14,809,909
 
 
14,741,748
 
Diluted earnings per share
 
 
14,944,028
 
 
14,827,755
 
Aerex Industries Inc [Member]  
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information [Table Text Block]
The results of operations of Aerex included in the Company’s results of operations for the period February 11, 2016 to December 31, 2016 are as follows:
 
 
 
Year Ended
December 31, 2016
 
Revenues
 
$
3,887,284
 
Gross profit
 
 
796,450
 
Amortization of intangibles
 
 
(1,320,000)
 
Impairment loss
 
 
(1,750,000)
 
Net loss
 
 
(1,566,281)