Financial Statements for Consolidated Water Co. Ltd.

Search Images Maps Play YouTube News Gmail Drive More »

Help | Sign in

Recent Quotes (30 days)

You have no recent quotes

chg | %

Consolidated Water Co. Ltd. financials

Watch this stock

More details for this company on Thomson Reuters »

Income Statement

Balance Sheet

Cash Flow

View: Quarterly Data | Annual Data

In Millions of USD (except for per share items)	3 months ending 2013-03-31	3 months ending 2012-12-31	3 months ending 2012-09-30	3 months ending 2012-06-30	3 months ending 2012-03-31
Revenue	16.56	16.65	15.84	16.23	16.73
Other Revenue, Total	-	-	-	-	-
Total Revenue	16.56	16.65	15.84	16.23	16.73
Cost of Revenue, Total	10.33	11.25	10.61	10.82	10.78
Gross Profit	-	-	-	-	-
Selling/General/Admin. Expenses, Total	3.57	3.49	4.09	3.45	3.51
Research & Development	-	-	-	-	-
Depreciation/Amortization	-	-	-	-	-
Interest Expense(Income) - Net Operating	-	-	-	-	-
Unusual Expense (Income)	-	0.52	-	-	-
Other Operating Expenses, Total	-	-	-	-	-
Total Operating Expense	13.90	15.26	14.69	14.27	14.30
Operating Income	2.65	1.39	1.15	1.96	2.43
Interest Income(Expense), Net Non-Operating	-	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-
Other, Net	0.09	0.05	0.07	0.04	0.11
Income Before Tax	3.86	3.74	1.37	2.08	2.43
Income After Tax	3.86	3.74	1.37	2.08	2.43
Minority Interest	-0.12	-0.03	-0.06	-0.12	-0.09
Equity In Affiliates	-	-	-	-	-
Net Income Before Extra. Items	3.74	3.71	1.30	1.96	2.34
Accounting Change	-	-	-	-	-
Discontinued Operations	-	-	-	-	-
Extraordinary Item	-	-	-	-	-
Net Income	3.74	3.71	1.30	1.96	2.34
Preferred Dividends	-	-	-	-	-
Income Available to Common Excl. Extra Items	3.74	3.71	1.30	1.95	2.34
Income Available to Common Incl. Extra Items	3.74	3.71	1.30	1.95	2.34
Basic Weighted Average Shares	-	-	-	-	-
Basic EPS Excluding Extraordinary Items	-	-	-	-	-
Basic EPS Including Extraordinary Items	-	-	-	-	-
Dilution Adjustment	-	-	-	-	-
Diluted Weighted Average Shares	14.64	14.61	14.62	14.59	14.60
Diluted EPS Excluding Extraordinary Items	0.26	0.25	0.09	0.13	0.16
Diluted EPS Including Extraordinary Items	-	-	-	-	-
Dividends per Share - Common Stock Primary Issue	0.07	0.07	0.07	0.07	0.07
Gross Dividends - Common Stock	-	-	-	-	-
Net Income after Stock Based Comp. Expense	-	-	-	-	-
Basic EPS after Stock Based Comp. Expense	-	-	-	-	-
Diluted EPS after Stock Based Comp. Expense	-	-	-	-	-
Depreciation, Supplemental	-	-	-	-	-
Total Special Items	-	-	-	-	-
Normalized Income Before Taxes	-	-	-	-	-
Effect of Special Items on Income Taxes	-	-	-	-	-
Income Taxes Ex. Impact of Special Items	-	-	-	-	-
Normalized Income After Taxes	-	-	-	-	-
Normalized Income Avail to Common	-	-	-	-	-
Basic Normalized EPS	-	-	-	-	-
Diluted Normalized EPS	0.26	0.29	0.09	0.13	0.16

In Millions of USD (except for per share items)	12 months ending 2012-12-31	12 months ending 2011-12-31	12 months ending 2010-12-31	12 months ending 2009-12-31
Revenue	64.98	54.11	47.17	49.14
Other Revenue, Total	0.47	1.04	3.54	8.87
Total Revenue	65.45	55.15	50.71	58.02
Cost of Revenue, Total	43.46	36.13	34.10	35.02
Gross Profit	-	-	-	-
Selling/General/Admin. Expenses, Total	14.54	13.65	11.33	10.10
Research & Development	-	-	-	-
Depreciation/Amortization	-	-	-	-
Interest Expense(Income) - Net Operating	-	-	-	-
Unusual Expense (Income)	0.52	0.00	0.00	4.66
Other Operating Expenses, Total	-	-	-	-
Total Operating Expense	58.52	49.78	45.43	49.78
Operating Income	6.93	5.37	5.28	8.24
Interest Income(Expense), Net Non-Operating	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-
Other, Net	0.27	0.28	0.14	0.17
Income Before Tax	9.62	6.55	6.44	6.60
Income After Tax	9.62	6.55	6.44	6.60
Minority Interest	-0.31	-0.44	-0.15	-0.50
Equity In Affiliates	-	-	-	-
Net Income Before Extra. Items	9.32	6.11	6.29	6.10
Accounting Change	-	-	-	-
Discontinued Operations	-	-	-	-
Extraordinary Item	-	-	-	-
Net Income	9.32	6.11	6.29	6.10
Preferred Dividends	-	-	-	-
Income Available to Common Excl. Extra Items	9.31	6.11	6.29	6.09
Income Available to Common Incl. Extra Items	9.31	6.11	6.29	6.09
Basic Weighted Average Shares	-	-	-	-
Basic EPS Excluding Extraordinary Items	-	-	-	-
Basic EPS Including Extraordinary Items	-	-	-	-
Dilution Adjustment	-	-	-	-
Diluted Weighted Average Shares	14.61	14.60	14.60	14.59
Diluted EPS Excluding Extraordinary Items	0.64	0.42	0.43	0.42
Diluted EPS Including Extraordinary Items	-	-	-	-
Dividends per Share - Common Stock Primary Issue	0.30	0.30	0.30	0.28
Gross Dividends - Common Stock	-	-	-	-
Net Income after Stock Based Comp. Expense	-	-	-	-
Basic EPS after Stock Based Comp. Expense	-	-	-	-
Diluted EPS after Stock Based Comp. Expense	-	-	-	-
Depreciation, Supplemental	-	-	-	-
Total Special Items	-	-	-	-
Normalized Income Before Taxes	-	-	-	-
Effect of Special Items on Income Taxes	-	-	-	-
Income Taxes Ex. Impact of Special Items	-	-	-	-
Normalized Income After Taxes	-	-	-	-
Normalized Income Avail to Common	-	-	-	-
Basic Normalized EPS	-	-	-	-
Diluted Normalized EPS	0.67	0.42	0.43	0.74

In Millions of USD (except for per share items)	As of 2013-03-31	As of 2012-12-31	As of 2012-09-30	As of 2012-06-30	As of 2012-03-31
Cash & Equivalents	35.86	33.89	31.64	30.63	25.00
Short Term Investments	8.57	8.57	8.56	8.55	8.54
Cash and Short Term Investments	44.43	42.46	40.21	39.18	33.53
Accounts Receivable - Trade, Net	14.26	12.52	11.14	11.87	15.10
Receivables - Other	-	-	-	-	-
Total Receivables, Net	16.09	14.33	12.96	13.70	16.94
Total Inventory	1.66	1.76	1.53	1.46	1.60
Prepaid Expenses	1.92	2.71	3.29	1.27	1.25
Other Current Assets, Total	-	0.00	0.00	0.00	7.50
Total Current Assets	64.10	61.26	57.98	55.61	60.83
Property/Plant/Equipment, Total - Gross	3.20	2.61	1.16	0.34	0.24
Accumulated Depreciation, Total	-	-	-	-	-
Goodwill, Net	3.50	3.50	3.59	3.59	3.59
Intangibles, Net	1.37	1.46	1.54	1.63	1.72
Long Term Investments	7.24	6.93	6.44	6.34	6.56
Other Long Term Assets, Total	6.76	6.68	7.18	6.72	6.57
Total Assets	153.15	150.45	148.09	146.22	153.22
Accounts Payable	5.85	5.87	5.81	4.08	4.29
Accrued Expenses	-	-	-	-	-
Notes Payable/Short Term Debt	0.00	0.00	0.00	0.00	0.00
Current Port. of LT Debt/Capital Leases	1.68	1.65	1.62	1.59	9.06
Other Current liabilities, Total	1.16	1.16	1.16	1.16	1.16
Total Current Liabilities	8.69	8.67	8.58	6.82	14.50
Long Term Debt	4.77	5.21	5.63	6.04	6.45
Capital Lease Obligations	-	-	-	-	-
Total Long Term Debt	4.77	5.21	5.63	6.04	6.45
Total Debt	6.45	6.85	7.25	7.63	15.51
Deferred Income Tax	-	-	-	-	-
Minority Interest	2.05	1.93	1.97	1.77	1.65
Other Liabilities, Total	0.38	0.44	0.41	0.42	0.41
Total Liabilities	15.90	16.24	16.59	15.05	23.02
Redeemable Preferred Stock, Total	0.02	0.02	0.02	0.02	0.01
Preferred Stock - Non Redeemable, Net	-	-	-	-	-
Common Stock, Total	91.63	91.22	91.14	91.01	90.91
Additional Paid-In Capital	-	-	-	-	-
Retained Earnings (Accumulated Deficit)	45.61	42.97	40.35	40.14	39.28
Treasury Stock - Common	-	-	-	-	-
Other Equity, Total	-	-	-	-	-
Total Equity	137.25	134.21	131.50	131.17	130.20
Total Liabilities & Shareholders' Equity	153.15	150.45	148.09	146.22	153.22
Shares Outs - Common Stock Primary Issue	-	-	-	-	-
Total Common Shares Outstanding	14.63	14.59	14.58	14.58	14.58

In Millions of USD (except for per share items)	As of 2012-12-31	As of 2011-12-31	As of 2010-12-31	As of 2009-12-31
Cash & Equivalents	-	-	-	-
Short Term Investments	8.94	24.90	27.41	32.85
Cash and Short Term Investments	42.46	46.12	46.13	44.43
Accounts Receivable - Trade, Net	11.99	8.06	11.93	9.71
Receivables - Other	-	-	-	-
Total Receivables, Net	14.33	10.38	13.87	11.20
Total Inventory	1.76	1.45	1.43	1.83
Prepaid Expenses	2.71	1.88	2.29	1.69
Other Current Assets, Total	0.00	7.50	0.00	-
Total Current Assets	61.26	67.33	63.73	59.15
Property/Plant/Equipment, Total - Gross	109.51	106.99	93.57	92.96
Accumulated Depreciation, Total	-47.91	-42.66	-37.39	-31.71
Goodwill, Net	3.50	3.59	3.59	3.59
Intangibles, Net	1.16	1.50	1.71	1.92
Long Term Investments	6.93	6.63	7.81	9.16
Other Long Term Assets, Total	6.98	6.72	6.59	8.54
Total Assets	150.45	160.86	152.20	154.48
Accounts Payable	5.87	4.62	4.32	6.19
Accrued Expenses	-	-	-	-
Notes Payable/Short Term Debt	0.00	0.00	0.00	0.00
Current Port. of LT Debt/Capital Leases	1.65	17.53	1.42	1.32
Other Current liabilities, Total	1.16	1.16	1.15	1.15
Total Current Liabilities	8.67	23.30	6.89	8.66
Long Term Debt	5.21	6.85	16.88	19.81
Capital Lease Obligations	-	-	-	-
Total Long Term Debt	5.21	6.85	16.88	19.81
Total Debt	6.85	24.38	18.31	21.13
Deferred Income Tax	-	-	-	-
Minority Interest	1.93	1.56	1.60	1.45
Other Liabilities, Total	0.44	0.42	0.44	0.47
Total Liabilities	16.24	32.13	25.82	30.38
Redeemable Preferred Stock, Total	0.02	0.01	0.01	0.01
Preferred Stock - Non Redeemable, Net	-	-	-	-
Common Stock, Total	91.22	90.68	90.08	89.72
Additional Paid-In Capital	-	-	-	-
Retained Earnings (Accumulated Deficit)	42.97	38.03	36.29	34.37
Treasury Stock - Common	-	-	-	-
Other Equity, Total	-	-	-	-
Total Equity	134.21	128.72	126.38	124.09
Total Liabilities & Shareholders' Equity	150.45	160.86	152.20	154.48
Shares Outs - Common Stock Primary Issue	-	-	-	-
Total Common Shares Outstanding	14.59	14.57	14.56	14.54

In Millions of USD (except for per share items)	3 months ending 2013-03-31	12 months ending 2012-12-31	9 months ending 2012-09-30	6 months ending 2012-06-30	3 months ending 2012-03-31
Net Income/Starting Line	-	-	-	-	-
Depreciation/Depletion	-	-	-	-	-
Amortization	-	-	-	-	-
Deferred Taxes	-	-	-	-	-
Non-Cash Items	-	-	-	-	-
Changes in Working Capital	3.18	11.54	8.44	5.10	-2.06
Cash from Operating Activities	3.18	11.54	8.44	5.10	-2.06
Capital Expenditures	-1.13	-4.57	-3.06	-1.63	-0.96
Other Investing Cash Flow Items, Total	1.21	11.24	8.99	8.53	0.39
Cash from Investing Activities	0.08	6.67	5.93	6.90	-0.57
Financing Cash Flow Items	-	0.14	0.14	-	-
Total Cash Dividends Paid	-1.10	-4.45	-3.28	-2.19	-1.09
Issuance (Retirement) of Stock, Net	0.23	0.00	0.00	0.00	0.00
Issuance (Retirement) of Debt, Net	-0.42	-17.63	-17.21	-16.80	-8.90
Cash from Financing Activities	-1.29	-21.94	-20.36	-18.99	-9.99
Foreign Exchange Effects	-	-	-	-	-
Net Change in Cash	1.97	-3.73	-5.98	-6.99	-12.63
Cash Interest Paid, Supplemental	0.10	0.67	0.56	0.44	0.29
Cash Taxes Paid, Supplemental	-	-	-	-	-

In Millions of USD (except for per share items)	12 months ending 2012-12-31	12 months ending 2011-12-31	12 months ending 2010-12-31	12 months ending 2009-12-31
Net Income/Starting Line	9.62	6.55	6.44	6.60
Depreciation/Depletion	7.73	6.00	6.28	6.40
Amortization	-	-	-	-
Deferred Taxes	-	-	-	-
Non-Cash Items	-1.58	0.00	-0.84	5.83
Changes in Working Capital	-4.24	-4.00	-5.78	-3.73
Cash from Operating Activities	11.54	8.55	6.10	15.10
Capital Expenditures	-4.57	-14.06	-1.27	-2.56
Other Investing Cash Flow Items, Total	11.24	-4.11	4.19	1.98
Cash from Investing Activities	6.67	-18.17	2.92	-0.58
Financing Cash Flow Items	0.14	0.00	0.00	-
Total Cash Dividends Paid	-4.45	-4.85	-4.37	-5.00
Issuance (Retirement) of Stock, Net	0.00	0.00	-0.01	0.01
Issuance (Retirement) of Debt, Net	-17.63	5.97	-2.94	-1.36
Cash from Financing Activities	-21.94	1.12	-7.32	-6.35
Foreign Exchange Effects	-	-	-	-
Net Change in Cash	-3.73	-8.51	1.70	8.17
Cash Interest Paid, Supplemental	0.67	0.96	1.38	1.13
Cash Taxes Paid, Supplemental	-	-	-	-