XML 87 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Changes in Shareholders' Equity - USD ($)
$ in Thousands
Share capital
Additional paid-in capital
Accumulated other comprehensive income (loss)
Retained earnings
Non-controlling interests
Total
Beginning balance at Dec. 31, 2016 $ 1,036 $ 182,785 $ (7,428) $ 19,825 $ 423 $ 196,641
Beginning balance, Shares at Dec. 31, 2016 44,355,770          
Exercise of stock options $ 4 582 586
Exercise of stock options, Shares 132,808          
Stock-based compensation 78 78
Redeemable non-controlling interests reclassification to non-controlling interests 2,440 2,440
Dividend (9,554) (571) (10,125)
Other comprehensive income (loss) 7,511 54 7,565
Net income 15,442 936 16,378
Ending balance at Dec. 31, 2017 $ 1,040 183,445 83 25,713 3,282 213,563
Ending balance, Shares at Dec. 31, 2017 44,488,578          
Issue of share capital, net of issuance costs of $ 400 $ 117 34,452 34,569
Issue of share capital, Shares 4,268,293          
Exercise of stock options $ 2 309 311
Exercise of stock options, Shares 104,167          
Stock-based compensation 194 194
Increase in value of put options of redeemable non-controlling interests (1,726) (1,726)
Dividend (13,348) (69) (13,417)
Other comprehensive income (loss) (6,208) (310) (6,518)
Net income 19,883 1,510 21,393
Ending balance at Dec. 31, 2018 $ 1,159 218,400 (6,125) 30,522 4,413 248,369
Ending balance, Shares at Dec. 31, 2018 48,861,038          
Exercise of stock options $ 2 173 175
Exercise of stock options, Shares 78,500          
Stock-based compensation 74 74
Acquisition of redeemable non-controlling interests (911) (911)
Increase in value of put options of redeemable non-controlling interests (6,560) (6,560)
Acquisition of non-controlling interests 359 359
Redeemable non-controlling interests reclassification to non-controlling interests 9,899 9,899
Dividend (14,963) (457) (15,420)
Other comprehensive income (loss) 5,801 424 6,225
Net income 20,266 2,221 22,487
Ending balance at Dec. 31, 2019 $ 1,161 $ 218,647 $ (324) $ 28,354 $ 16,859 $ 264,697
Ending balance, Shares at Dec. 31, 2019 48,939,538