XML 92 R72.htm IDEA: XBRL DOCUMENT v3.6.0.2
Long term debt - Credit facility (Details)
6 Months Ended 12 Months Ended
Aug. 26, 2016
CAD
Apr. 29, 2016
CAD
Jun. 30, 2017
CAD
Dec. 31, 2016
CAD
Dec. 31, 2015
CAD
Mar. 31, 2017
Sep. 30, 2016
CAD
Apr. 27, 2016
CAD
Apr. 04, 2016
CAD
Apr. 03, 2016
CAD
Jul. 08, 2015
CAD
Apr. 07, 2010
Line of Credit Facility [Line Items]                        
Less: current portion       CAD (8,246,000) CAD (5,962,000)              
Long-term debt, gross, non-current       31,326,000 22,610,000              
Maximum borrowing capacity of credit facility                 CAD 90,000,000.0 CAD 75,000,000.0 CAD 100,000,000  
Required scheduled payment       5,962,000 CAD 6,964,000              
Repurchase amount                 CAD 10,000,000      
Term Loan                        
Line of Credit Facility [Line Items]                        
Maximum borrowing capacity of credit facility                     30,000,000  
Amortization schedule for repayment         84 months              
Debt covenant, prepayment annual amount       4,000,000                
Required scheduled payment   CAD 1,700,000                    
Drawdown against revolver CAD 6,000,000                      
Long-term debt unpaid balance       28,600,000 CAD 28,600,000              
Debentures                        
Line of Credit Facility [Line Items]                        
Long-term debt, gross, non-current         19,927,000   CAD 0          
Redeemed debentures CAD 10,000,000           CAD 10,000,000 CAD 9,927,000        
Revolver                        
Line of Credit Facility [Line Items]                        
Maximum borrowing capacity of credit facility                     CAD 70,000,000  
Amount outstanding during period       800,000 2,400,000              
Borrowing base       92,100,000                
Unused borrowing availability under the revolving facility       CAD 58,200,000 67,600,000              
Maximum | Term Loan                        
Line of Credit Facility [Line Items]                        
Repayment percentage of excess cash flow       25.00%                
Senior leverage ratio       3.5                
Fixed charge ratio       1.0                
Maximum | Revolver                        
Line of Credit Facility [Line Items]                        
Borrowing base         83,800,000              
Minimum | Term Loan                        
Line of Credit Facility [Line Items]                        
Debt covenant, threshold amount for prepayment       CAD 18,000,000                
Senior leverage ratio       3.0                
Minimum | Revolver                        
Line of Credit Facility [Line Items]                        
Borrowing base       CAD 51,700,000 52,800,000              
Credit facility                        
Line of Credit Facility [Line Items]                        
Total Credit Facility       39,572,000 28,572,000              
Less: current portion       (8,246,000) (5,962,000)              
Long-term debt, gross, non-current       31,326,000 22,610,000              
Credit facility | Term Loan                        
Line of Credit Facility [Line Items]                        
Total Credit Facility       28,572,000 28,572,000              
Credit facility | Revolver                        
Line of Credit Facility [Line Items]                        
Total Credit Facility       CAD 11,000,000 0              
Series 1 Debentures | Debentures                        
Line of Credit Facility [Line Items]                        
Redeemed debentures         CAD 38,800,000              
Stated interest rate on long term debt 9.125%                     9.125%
Scenario, forecast | Term Loan                        
Line of Credit Facility [Line Items]                        
Required scheduled payment     CAD 4,000,000                  
Scenario, forecast | Minimum | Term Loan                        
Line of Credit Facility [Line Items]                        
Fixed charge ratio           0.9