UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
(Mark One)
|
||
[X]
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the quarterly period ended March 31, 2004 | ||
OR | ||
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES ACT OF 1934 | |
For the transaction period from to |
Commission File Number: 0-25248
CONSOLIDATED WATER CO. LTD.
CAYMAN ISLANDS |
N/A |
|
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
Trafalgar Place, West Bay Road, P.O. Box 1114 GT, | ||
Grand Cayman, B.W.I. |
N/A |
|
(Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code: (345) 945-4277
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes [X] No [ ]
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
Yes [ ] No [X]
As at April 30, 2004, there were 5,746,467 of the registrants ordinary shares of common stock, with CI$ 1.00 par value, outstanding.
EXCHANGE RATES
Unless otherwise indicated, all dollar amounts are in United States Dollars and references to $, U.S., or U.S. $ are to United States Dollars.
The official fixed exchange rate for conversion of CI$ into U.S.$, as determined by the Cayman Islands Monetary Authority, has been fixed since April 1974 at U.S. $1.20 per CI$1.00.
The official fixed exchange rate for conversion of BZE$ into U.S.$, as determined by the Central Bank of Belize, has been fixed since 1976 at U.S.$ 0.50 per BZE$ 1.00.
The official fixed exchange rate for conversion of BAH$ into U.S.$, as determined by the Central Bank of The Bahamas, has been fixed since 1973 at U.S. $1.00 per BAH $1.00.
The official fixed exchange rate for conversation of BDS$ into U.S.$ as determined by the Central Bank of Barbados has been fixed since 1975 at U.S.$ 0.50 = BDS$ 1.00.
The British Virgin Islands currency is U.S.$.
TABLE OF CONTENTS
Section |
Description |
Page |
||||||
PART I | ||||||||
Item 1. | ||||||||
1 | ||||||||
2 | ||||||||
3 | ||||||||
4 | ||||||||
Item 2. | 8 | |||||||
Item 3. | 13 | |||||||
Item 4. | 14 | |||||||
PART II | ||||||||
Item 2. | 15 | |||||||
Item 6. | 16 | |||||||
17 | ||||||||
Sec 302 Chief Executive Officer Certification | ||||||||
Sec 302 Chief Financial Officer Certification | ||||||||
Sec 906 Chief Executive Officer Certification | ||||||||
Sec 906 Chief Financial Officer Certification |
Forward-Looking Statements
This Form 10-Q for Consolidated Water Co. Ltd. (the Company) includes statements that may constitute forward-looking statements, usually containing the words believe, estimate, project, intend, expect or similar expressions. These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements inherently involve risks and uncertainties that could cause actual results to differ materially from the forward-looking statements. Factors that would cause or contribute to such differences include, but are not limited to, the ability to successfully integrate the recently acquired companies into our business, continued acceptance of the Companys products and services in the marketplace, changes in its relationship with the governments of the jurisdictions in which it operates, the ability to successfully secure contracts for water projects in other countries, the ability to develop and operate such projects profitably, and other risks detailed in the Companys other periodic report filings with the Securities and Exchange Commission. By making these forward-looking statements, the Company undertakes no obligation to update these statements for revisions or changes after the date of this Form 10-Q.
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
March 31, | December 31, | |||||||
2004 | 2003 | |||||||
(unaudited) | ||||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
8,964,969 | 8,236,924 | ||||||
Accounts receivable |
4,441,501 | 3,859,496 | ||||||
Inventory |
1,665,550 | 1,546,185 | ||||||
Prepaid expenses and other assets |
586,379 | 596,386 | ||||||
Current portion of loans receivable |
1,098,732 | 1,098,732 | ||||||
Total current assets |
16,757,131 | 15,337,723 | ||||||
Loans receivable |
2,921,890 | 3,194,346 | ||||||
Property, plant and equipment, net |
29,421,011 | 29,662,297 | ||||||
Other assets |
483,538 | 505,793 | ||||||
Investments in affiliates |
10,079,058 | 10,034,260 | ||||||
Intangible assets |
6,095,438 | 6,431,955 | ||||||
Goodwill |
3,568,374 | 3,395,752 | ||||||
Total assets |
$ | 69,326,440 | $ | 68,562,126 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities |
||||||||
Dividends payable |
745,989 | 686,118 | ||||||
Accounts payable and other liabilities |
1,930,567 | 2,072,245 | ||||||
Current portion of long term debt |
3,683,144 | 3,763,144 | ||||||
Total current liabilities |
6,359,700 | 6,521,507 | ||||||
Long term debt |
15,822,780 | 16,633,437 | ||||||
Security deposits and other liabilities |
352,495 | 352,495 | ||||||
Minority interest in Waterfields Company Limited |
826,197 | 806,160 | ||||||
Total liabilities |
23,361,172 | 24,313,599 | ||||||
Stockholders equity |
||||||||
Redeemable preferred stock, $1.20 par value. Authorized 100,000
shares; issued and outstanding 13,585 shares as at March 31,
2004 and 13,585 shares at as December 31, 2003 |
16,302 | 16,302 | ||||||
Class A common stock, $1.20 par value. Authorized 9,840,000
shares; issued and outstanding 5,746,467 shares as at March 31,
2004 and 5,687,010 shares at as December 31, 2003 |
6,895,760 | 6,824,412 | ||||||
Class B common stock, $1.20 par value. Authorized 60,000 shares;
issued and outstanding nil shares as at March 31, 2004 and nil
shares as at December 31, 2003 |
| | ||||||
Stock and options earned but not issued |
45,634 | 21,494 | ||||||
Additional paid-in capital |
27,133,076 | 26,773,342 | ||||||
Retained earnings |
11,874,496 | 10,612,977 | ||||||
Total stockholders equity |
45,965,268 | 44,248,527 | ||||||
Total liabilities and stockholders equity |
$ | 69,326,440 | $ | 68,562,126 | ||||
The accompanying information and notes are an
integral part of these condensed consolidated financial statements.
1
CONSOLIDATED WATER CO. LTD.
Three Months | Three Months | |||||||
Ended March 31, | Ended March 31, | |||||||
2004 | 2003 | |||||||
Retail water sales |
3,575,076 | 2,818,953 | ||||||
Bulk water sales |
2,508,179 | 1,005,140 | ||||||
Service revenue |
254,442 | 194,632 | ||||||
Total revenue |
6,337,697 | 4,018,725 | ||||||
Retail cost of sales |
(1,370,282 | ) | (1,219,878 | ) | ||||
Bulk cost of sales |
(1,916,058 | ) | (896,018 | ) | ||||
Service cost of sales |
(144,134 | ) | (117,692 | ) | ||||
Total cost of sales |
(3,430,474 | ) | (2,233,588 | ) | ||||
Gross profit |
2,907,223 | 1,785,137 | ||||||
General and administrative expenses |
(1,080,159 | ) | (767,086 | ) | ||||
Income from operations |
1,827,064 | 1,018,051 | ||||||
Other income (expenses): |
||||||||
Interest income |
17,783 | 5,522 | ||||||
Interest expense |
(162,295 | ) | (293,383 | ) | ||||
Other income |
83,708 | 101,372 | ||||||
Equity in earnings of affiliates |
199,595 | 192,429 | ||||||
138,791 | 5,940 | |||||||
Net income before income taxes and minority interest |
1,965,855 | 1,023,991 | ||||||
Income taxes |
(13,006 | ) | (5,993 | ) | ||||
Minority interest |
(28,927 | ) | | |||||
Net Income |
$ | 1,923,922 | $ | 1,017,998 | ||||
Basic earnings per share |
$ | 0.34 | $ | 0.25 | ||||
Diluted earnings per share |
$ | 0.33 | $ | 0.24 | ||||
Dividends declared per share |
$ | 0.115 | $ | 0.105 | ||||
Weighted average number of common stock used in the
determination of: |
||||||||
Basic earnings per share |
5,699,609 | 4,121,698 | ||||||
Diluted earnings per share |
5,828,890 | 4,251,195 | ||||||
The accompanying information and notes are an
integral part of these condensed consolidated financial statements.
2
CONSOLIDATED WATER CO. LTD.
(Expressed in United States Dollars)
Three Months | Three Months | |||||||
Ended March 31, | Ended March 31, | |||||||
2004 | 2003 | |||||||
Net cash flows provided by operating activities |
1,684,292 | 1,166,841 | ||||||
Cash flows provided by (used in) investing
activities |
||||||||
Purchase of property, plant and equipment |
(384,908 | ) | (241,663 | ) | ||||
Business combinations, net of cash acquired |
| (11,885,839 | ) | |||||
Investment in affiliate |
| (12,069,998 | ) | |||||
Receipt of income from affiliate |
227,250 | | ||||||
Collections from loans receivable |
272,456 | 178,759 | ||||||
Net cash provided by (used in) investing activities |
114,798 | (24,018,741 | ) | |||||
Cash flows provided by (used in) financing
activities |
||||||||
Proceeds from credit facilities |
| 28,056,126 | ||||||
Deferred expenditures |
| (412,545 | ) | |||||
Dividends paid |
(602,532 | ) | (486,111 | ) | ||||
Proceeds from issuance of common stock |
422,145 | 537,600 | ||||||
Principal payments of long term debt |
(890,658 | ) | (1,687,500 | ) | ||||
Net cash (used in) provided by financing activities |
(1,071,045 | ) | 26,007,570 | |||||
Net increase in cash and cash equivalents |
728,045 | 3,155,670 | ||||||
Cash and cash equivalents at beginning of period |
8,236,924 | 568,304 | ||||||
Cash and cash equivalents at end of period |
$ | 8,964,969 | $ | 3,723,974 | ||||
Interest paid in cash |
$ | 132,209 | $ | 230,321 | ||||
Interest received in cash |
$ | 17,783 | $ | 5,522 |
The accompanying information and notes are an
integral part of these condensed consolidated financial statements.
3
CONSOLIDATED WATER CO. LTD.
1. Presentation of Financial Information
The accompanying unaudited Condensed Consolidated Financial Statements were prepared in accordance with the instructions for Form 10-Q and, therefore, do not include all disclosures necessary for a complete presentation of financial condition, results of operations, and cash flows in conformity with accounting principles generally accepted in the United States of America. All adjustments that are, in the opinion of management, of a normal recurring nature and are necessary for a fair presentation of the interim financial statements have been included. The results of operations for the period ended March 31, 2004 are not necessarily indicative of the results that may be expected for the entire fiscal year or any other interim period.
The accompanying consolidated financial statements of the Company should be read in conjunction with the consolidated financial statements and notes included in the Companys Annual Report on Form 10K for the year ended December 31, 2003.
Certain of the prior periods figures have been reclassified to conform to the current periods presentation. The Company has reallocated various expenses in cost of sales and general and administrative expenses, as management has determined it more appropriate to reflect these amounts in its current allocations. There is no impact to net income of the Company.
2 Principles of Consolidation
The accompanying unaudited Condensed Consolidated Financial Statements include the accounts of the Companys wholly-owned subsidiaries Cayman Water Company Limited, Belize Water Limited, Ocean Conversion (Cayman) Limited, DesalCo Limited, DesalCo (Barbados) Limited, and its majority owned subsidiary Waterfields Company Limited. All intercompany balances and transactions have been eliminated in consolidation.
3. Stock Based Compensation
The Company currently has various stock option plans and an employee stock purchase plan. The Company accounts for stockbased compensation plans for employees and directors using the intrinsic value method. Under this method, the Company records no compensation expense for stock options granted when the exercise price of options granted is equal to or greater than the fair market value of the Companys common stock on the date of grant.
4
CONSOLIDATED WATER CO. LTD.
3. Stock Based Compensation (continued)
The following table presents the effect on net income and earnings per share if the Company had applied a fair value recognition method:
Three Months | Three Months | |||||||
Ended March 31, | Ended March 31, | |||||||
2004 | 2003 | |||||||
Net income, as reported |
$ | 1,923,922 | $ | 1,017,998 | ||||
Add: Stock-based compensation
expense included in reported net
income |
33,078 | 27,870 | ||||||
Deduct: Total stock-based
compensation expense determined under
fair value based method for all
awards |
(45,559 | ) | (9,369 | ) | ||||
Pro forma net income |
$ | 1,911,441 | $ | 1,036,499 | ||||
Earnings per share |
||||||||
Basic as reported |
$ | 0.34 | $ | 0.25 | ||||
Basic pro forma |
$ | 0.34 | $ | 0.25 | ||||
Diluted as reported |
$ | 0.33 | $ | 0.24 | ||||
Diluted pro forma |
$ | 0.33 | $ | 0.24 | ||||
4. Segment Information
Under the Statements of Financial Accounting Standards 131, Disclosure about Segments of an Enterprise and Related Information, management considers; (i) the operations to supply water to retail customers, (ii) the operations to supply water to bulk customers, and (iii) the provision of engineering and management services as separate business segments.
For purposes of segment information, the accounts of Ocean Conversion (BVI) Ltd. have been proportionally consolidated into the Bulk water segment. An adjustment has been made in reconciling items to account for the investment under the equity method. Also included in reconciling items are corporate expenses including interest expense that do not relate to any specific operating segment.
5
CONSOLIDATED WATER CO. LTD.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
4. Segment Information (continued)
As at March 31 and for the three months then ended |
||||||||||||||||||||||||
Retail |
Bulk |
Services |
||||||||||||||||||||||
2004 |
2003 |
2004 |
2003 |
2004 |
2003 |
|||||||||||||||||||
Revenue |
3,575,076 | 2,818,953 | 3,123,886 | 1,491,926 | 254,442 | 194,632 | ||||||||||||||||||
Cost of sales |
1,370,282 | 1,219,878 | 2,181,734 | 1,074,177 | 144,134 | 117,692 | ||||||||||||||||||
Net income (loss) |
1,316,533 | 1,010,119 | 526,701 | 84,667 | 68,026 | (27,581 | ) | |||||||||||||||||
Property, plant and
equipment |
19,664,606 | 18,663,008 | 11,751,540 | 4,402,610 | 17,521 | 32,917 |
[Continued from above table, first column(s) repeated]
As at March 31 and for the three months then ended |
||||||||||||||||
Reconciling items |
Total |
|||||||||||||||
2004 |
2003 |
2004 |
2003 |
|||||||||||||
Revenue |
(615,707 | ) | (486,786 | ) | 6,337,697 | 4,018,725 | ||||||||||
Cost of sales |
(265,676 | ) | (178,159 | ) | 3,430,474 | 2,233,588 | ||||||||||
Net income (loss) |
12,662 | (49,207 | ) | 1,923,922 | 1,017,998 | |||||||||||
Property, plant and
equipment |
(2,012,656 | ) | (2,036,361 | ) | 29,421,011 | 21,062,174 |
6
CONSOLIDATED WATER CO. LTD.
5. Earnings Per Share
Basic earnings per common share (EPS) is calculated by dividing net income available to common stockholders by the weighted average number of common shares outstanding during the period. The computation of diluted EPS assumes the issuance of common shares for all dilutive-potential common shares outstanding during the reporting period. In addition, the dilutive effect of stock options is considered in earnings per common share calculations, if dilutive, using the treasury stock method.
The following summarizes information related to the computation of basic and diluted earnings per share for the three-month period ended March 31, 2004 and 2003.
Three Months Ended | ||||||||
March 31, |
||||||||
2004 |
2003 |
|||||||
Net income |
$ | 1,923,922 | $ | 1,017,998 | ||||
Less: |
||||||||
Dividends paid and earnings attributable on preference shares |
(1,562 | ) | (2,362 | ) | ||||
Net income available to holders of ordinary shares in the
determination of basic earnings per ordinary share |
$ | 1,922,360 | $ | 1,015,636 | ||||
Weighted average number of ordinary shares in the
determination of basic earnings per ordinary share |
5,699,609 | 4,121,698 | ||||||
Plus: |
||||||||
Weighted average number of preference shares outstanding
during the period |
13,585 | 19,492 | ||||||
Potential dilutive effect of unexercised options |
115,696 | 110,005 | ||||||
Weighted average number of shares used for determining
diluted earnings per ordinary share |
5,828,890 | 4,251,195 | ||||||
7
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Overview
Our objective is to provide water services in areas where the supply of potable water is scarce and where the use of reverse osmosis technology to produce potable water is economically feasible. By focusing on this market, we believe that we can provide a superior financial return to our investors. To increase share value and maintain dividend payouts in accordance with current company policy, we need to expand our revenues by developing new business opportunities both within our current service areas, and in new areas. We need to maintain our high operating efficiencies by adhering to our strict equipment maintenance and water loss mitigation programs in order to achieve gross profit margins between 40% and 45%. We further believe that many Caribbean basin and adjacent countries, while being water scarce, also present opportunities for operation of our plants in limited regulatory settings which are less restrictive than the highly regulated markets of North America, which promotes cost effective operation of our equipment.
Our business operations and activities are conducted in five countries: the Cayman Islands, Belize, Barbados, the British Virgin Islands and the Bahamas.
Critical Accounting Policies
The preparation of our condensed consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates, including those related to trade accounts receivable, goodwill and other intangible assets. Our company bases its estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We believe the following critical accounting policies are the most important to the portrayal of our financial condition and results and require managements more significant judgments and estimates in the preparation of our companys consolidated financial statements.
Trade accounts receivable: We maintain an allowance for doubtful accounts for estimated losses resulting from the inability of our customers to make required payments. Management continuously evaluates the collectibility of accounts receivable and record an allowance for doubtful accounts based on estimates of the level of actual write-offs which might be experienced. These estimates are based on, among other things, comparisons of the relative age of accounts and consideration of actual write-off history.
Goodwill and other intangible assets: Goodwill represents the excess costs over fair value of the assets of an acquired business. Goodwill and intangible assets acquired in a business combination accounted for as a purchase and determined to have an indefinite useful life are not amortized, but are tested for impairment at least annually in accordance with the provisions of SFAS No. 142. SFAS No. 142 also requires that intangible assets with estimatable useful lives be amortized over their respective estimated useful lives to their estimated residual values, and reviewed for impairment in accordance with SFAS No. 144, Accounting for Impairment or Disposal of Long-Lived Assets. The Company periodically evaluates the possible impairment of goodwill. Management identifies its reporting units and determines the carrying value of each reporting unit by assigning the assets and liabilities, including the existing
8
goodwill and intangible assets, to those reporting units. The Company determines the fair value of each reporting unit and compares it to the carrying amount of the reporting unit. To the extent the carrying amount of the reporting unit exceeds the fair value of the reporting unit, the Company is required to perform the second step of the impairment test, as this is an indication that the reporting unit goodwill may be impaired. In this step, the Company compares the implied fair value of the reporting unit goodwill with the carrying amount of the reporting unit goodwill. The implied fair value of goodwill is determined by allocating the fair value of the reporting unit to all the assets (recognized and unrecognized) and liabilities of the reporting unit in a manner similar to a purchase price allocation, in accordance with SFAS No. 141, Business Combinations. The residual fair value after this allocation is the implied fair value of the reporting unit goodwill. If the implied fair value is less than its carrying amount, the impairment loss is recorded.
Revenue
Revenue is comprised of retail water sales via pipeline to individual customers, bulk water sales to large commercial or municipal customers, and fees for management and engineering services.
Expenses
Expenses include the cost of sales (direct expenses) and indirect, or general and administrative, expenses. Direct expenses include royalty payments to the Cayman Islands government; electricity and chemicals expenses; production equipment and facility depreciation costs; equipment maintenance expenses, operational staff costs and amortization of intangible assets. Indirect, or general and administrative, expenses consist primarily of salaries and employee benefits for administrative personnel, stock compensation expenses, office lease payments, depreciation on fixed assets used for administrative purposes and legal and professional fees. There are no income taxes in the Cayman Islands, and we are currently exempt from taxes in the British Virgin Islands and Belize. We pay an annual business license fee in the Bahamas. We pay income tax in Barbados.
Results of Operations
Three Months Ended March 31, 2004 Compared to Three Months Ended March 31, 2003
Revenue
Total revenue increased by 57.7% from $4,018,725 to $6,337,697 for the three months ended March 31, 2004 when compared to the same three-month period in 2003.
Revenue from our retail water (Retail) operations increased by 26.8% from $2,818,953 to $3,575,076 for the three months ended March 31, 2004 when compared to the same three-month period in 2003. This increase was due to higher sales in our primary market in the Cayman Islands due to increased demand in both our tourist and residential markets.
Revenue from our bulk water (Bulk) operations increased by 149.5% from $1,005,140 to $2,508,179 for the three months ended March 31, 2004, when compared to the same three-month period in 2003. This increase was due to an additional month of revenue from our Ocean Conversion (Cayman) Limited operations and three months of revenue from our Waterfields Company Limited operations when compared to the same three-month period in 2003.
Revenue from services (Service) increased by 30.7% from $194,632 to $254,442 for the three months ended March 31, 2004 when compared to the same three-month period in 2003. This increase was due to
9
an additional month of revenue from both our DesalCo Limited operations and the operations of its wholly-owned subsidiary DesalCo (Barbados) Ltd.
Other Income (Expenses)
Total other income changed by 2,236.5% from $5,940 to $138,791 for the three months ended March 31, 2004 when compared to the same three-month period in 2003. This increase was due primarily to the decreased interest expense due to the repayment of our bridge loan facility with proceeds from our 2003 equity offering and decreased amortization due to the fully amortized bridge financing fees.
Cost of Sales
Total cost of sales increased by 53.6% from $2,233,588 to $3,430,474 for the three months ended March 31, 2004 when compared to the same three-month period in 2003 for the reasons explained below, while our total revenue increased by 57.7% for the same period.
Cost of sales of our Retail operations increased by 12.3% from $1,219,878 to $1,370,282 for the three months ended March 31, 2004 when compared to the same three-month period in 2003, while our Retail revenue increased by 26.8% for the same period. This increase in cost of sales resulted primarily from additional costs related to the additional water produced and sold and additional employee costs from new employees added as a result of the prior years acquisition.
Cost of sales of our Bulk operations increased by 113.8% from $896,018 to $1,916,058 for the three months ended March 31, 2004 when compared to the same three-month period in 2003, while our Bulk revenue increased by 149.5% for the same period. This increase in cost of sales was due to an additional month of expenses from our Ocean Conversion (Cayman) Limited operations and three months of expenses from our Waterfields Company Limited operations when compared to the same three-month period in 2003.
Cost of sales from our Service operations increased by 22.5% from $117,692 to $144,134 for the three months ended March 31, 2004 when compared to the same three-month period in 2003. This increase in cost of sales is due to an additional month of operations from both DesalCo Limited and its wholly-owned subsidiary DesalCo (Barbados) Ltd.
Gross Profit
Overall gross profit margin increased from 44.4% to 45.9% for the three months ended March 31, 2004 when compared to the same three-month period in 2003, for the reasons explained below.
Gross profit margin for our Retail operations increased from 56.7% to 61.7% for the three months ended March 31, 2004 when compared to the same three-month period in 2003. The primary reason for this increase is that our Retail cost of sales decreased as a result of the cancellation of the Governors Harbour plant operating contract.
Gross profit margin for our Bulk operations increased from 10.9% to 23.6% for the three months ended March 31, 2004 when compared to the same three-month period in 2003. The primary reason for this increase is due to the operations of Waterfields Company Limited which is producing water at a higher gross margin than our other bulk operations. The reason Waterfields Company Limited is able to operate at higher gross profit margins than some of our other Bulk operations is due to the amortization expense that we incur in our other Bulk operations due to the various intangible assets in Ocean Conversion (Cayman) Limited which were recognized when we acquired these operations. Amortization expense of
10
$181,146 and $231,970 was taken during each of the three-month ended March 31, 2003 and 2004, respectively in our Bulk operations.
Gross profit margin for our Service reporting segment increased from 39.5% to 43.4% for the three months ended March 31, 2004 when compared to the same three-month period in 2003. The primary reason for this increase is due to a temporary reduction of staff costs in the operations of DesalCo Limited because we temporarily seconded two of our staff to our affiliate in the British Virgin Islands.
General and Administrative Expenses
Total general and administrative expenses increased by 40.8% from $767,086 to $1,080,159 for the three months ended March 31, 2004 when compared to the same three-month period in 2003. General and administrative expenses were at 19.1% and 17.0% of total revenue for the three months ended March 31, 2003 and 2004, respectively.
General and administrative expenses for our Retail operations increased by 58.8% from $567,077 to $900,715 for the three months ended March 31, 2004 when compared to the same three-month period in 2003. This increase is comprised primarily of the addition of a new purchasing department, additional administration staff, general increases in salaries and higher insurance and general legal costs.
General and administrative expenses for our Bulk operations increased by 41.2% from $120,987 to $170,892 for the three months ended March 31, 2004 when compared to the same three-month period in 2003. This increase was due to an additional three months of expenses from our Waterfields Company Limited operations when compared to the same three-month period in 2003.
General and administrative expenses for our Service reporting segment decreased by 89.2% from $79,022 to $8,552 for the three months ended March 31, 2004 when compared to the same three-month period in 2003. This decrease is the result of our assimilation of the general and administrative functions of our subsidiaries acquired in 2003.
Net Income
Net income increased by 89.0% from $1,017,998 to $1,923,922 for the three months ended March 31, 2004 when compared to the same three-month period in 2003 as the result of factors explained above.
Dividends
On January 31, 2004, we paid a dividend of $0.105 to shareholders of record on December 31, 2003, and on April 30, 2004, we paid a dividend of $0.115 to shareholders of record on March 31, 2004. We have consistently paid dividends to owners of our ordinary and redeemable preferred shares since we began declaring dividends in 1985. Our board of directors has established a policy, but not a binding obligation, that we will seek to maintain a dividend pay out ratio in the range of 50% to 60% of net income. While this policy is subject to modification by our board of directors, we expect to continue increasing our dividends, if our earnings grow. Our payment of any future cash dividends, however, will depend upon our earnings, financial condition, capital demand and other factors, including the condition in our loan agreement with Scotiabank (Cayman Islands) Ltd. that dividends be paid only from current cash flows.
11
Liquidity and Capital Resources
Overview
For the three months ended March 31, 2004, we generated cash primarily from our operations in the Cayman Islands, the Bahamas, Belize and Barbados and from dividends and profit sharing rights from our equity investment in British Virgin Islands. Cash flow is affected by the timely receipt of customer payments, by operating expenses, the timeliness and adequacy of rate increases (excluding automatic adjustments to our rates for inflation and electricity costs), and various factors affecting tourism in the Cayman Islands, the Bahamas, Belize, Barbados and the British Virgin Islands, such as weather conditions and the economy. We use cash to fund our operations in the Cayman Islands, the Bahamas, Belize and Barbados, to fund capital projects, to expand our infrastructure, to pay dividends, to repay principal on our loans, to repurchase our shares when appropriate and to take advantage of new investment opportunities which expand our operations.
Operating Activities
Cash generated from operating activities for the three-months ended March 31, 2003 and 2004 was $1,166,841 and $1,684,292, respectively. We generate cash through the utilization of our existing plants, equipment and resources in all segments of the business, minimization of water losses and operating efficiencies created by our management team. We also believe that our centralized administrative staff is able to manage all our combined operations so that our general and administrative costs do not increase in proportion to water sales.
Investing Activities
Cash used in investing activities during the three months ended March 31, 2003 was $24,018,741 and cash provided by investing activities during the three months ended March 31, 2004 was $114,798. During the three-months ended March 31, 2004, we received cash from the collection of our loans receivable and from our investment in affiliates through receipt of profit sharing and dividends. During the same period in 2003, cash in the amount of $23,955,837 was used for acquisitions. We also continued to make minor expansions to our water distribution system in the Cayman Islands by constructing additional pipelines to service new developments within our exclusive licensed area.
Financing Activities
Cash provided by financing activities during the three months ended March 31, 2003 was $26,007,570 and cash used in financing activities during the three months ended March 31, 2004 was $1,071,045. During the three months ended March 31, 2004 our primary financing activities were the payment of dividends and the repayment of long term debt. This was partially offset by the issuance of shares though the exercise of options by management. During the three months ended March 31, 2003, our primary financing activity was to draw down $28,056,126 from our Scotiabank facilities from which we used $1,687,500 to repay our Royal Bank of Canada credit facility.
12
Material Commitments for Capital Expenditures and Contingencies
At March 31, 2004, we had committed approximately $600,000 for capital expenditures for the purchase, site preparation and construction of one water storage tank at our Ambergris Caye, Belize plant. We intend to finance this project using cash from operations.
We have guaranteed to Scotiabank 50% of the Ocean Conversion (BVI) Ltd. loan of $755,000. The Scotiabank loan is repayable in 6 equal semi-annual installments of $125,000 with the balance of principal due May 31, 2006, bearing interest at 3-month LIBOR plus 1.5%.
As a result of our acquisition of interests in Waterfields Company Limited, we guaranteed the performance of Waterfields Company Limited to the Water & Sewerage Corporation of the Bahamas in relation to the water supply contract between Waterfields Company Limited and the Water & Sewerage Corporation.
Through a performance and operation bond, the Royal Bank of Canada, Nassau, has made a guarantee in the amount of $1,910,775 to the Water & Sewerage Corporation of The Bahamas that we shall duly perform and observe all terms and provisions pursuant to the contract between the Water & Sewerage Corporation of The Bahamas and us. In the event of our default on our obligations, the Royal Bank of Canada, Nassau, shall satisfy and discharge any damages sustained by the Water & Sewerage Corporation of The Bahamas up to the guaranteed amount.
Impact of Inflation
Under the terms of our Cayman Islands license, Belize, Bahamas, British Virgin Islands and Barbados water sales agreements, there is an automatic price adjustment for inflation on an annual basis, subject to temporary exceptions. We, therefore, believe that the impact of inflation on our net income, measured in consistent dollars, will not be material.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Credit Risk
We are not exposed to significant credit risk on retail customer accounts in the Cayman Islands and Bimini, Bahamas, as our policy is to cease supply of water to customers whose accounts are more than 45 days overdue. Our main exposure to credit risk is from our bulk water sales customers in Belize, the Bahamas, the British Virgin Islands, Barbados and the Cayman Islands. In addition, the entire balance of our loans receivable are with one Bulk water customer, Water Authority-Cayman.
Interest Rate Risk
As of March 31, 2004, we had loans outstanding totaling $19,505,924, all of which bear interest at various lending rates such as LIBOR, Cayman Islands Prime Rate or Nassau Prime Rate. We are subject to interest rate risk to the extent that any of these lending rates change.
Foreign Exchange Risk
All of our foreign currencies have fixed exchanged rates to the U.S. dollar. If any of these fixed exchange rates become a floating exchange rate, however, our results of operation could be adversely affected.
13
Item 4. Controls and Procedures
Our Chief Executive Officer and Chief Financial Officer (collectively, the Certifying Officers) are responsible for establishing and maintaining disclosure controls and procedures for us. Such officers have concluded (based upon their evaluation of these controls and procedures as of a date within 90 days of the filing of this report) that our disclosure controls and procedures are effective to ensure that information required to be disclosed by us in this report is accumulated and communicated to management, including our principal executive officers as appropriate, to allow timely decisions regarding required disclosure.
The Certifying Officers also have indicated that there were no significant changes in our internal controls or other factors that could significantly affect such controls subsequent to the date of their evaluation, and there were no corrective actions with regard to significant deficiencies and material weaknesses.
Our management, including each of the Certifying Officers, does not expect that our disclosure controls or our internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. In addition, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by management override of the control. The design of any systems of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, control may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of these inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
14
PART II - OTHER INFORMATION
Item 2. Changes in Securities and Use of Proceeds
On March 10, 2004, we issued 5,609 ordinary shares to one of our executive officers, pursuant to the exercise of stock options. The aggregate exercise price of the option was $39,824. The issuance of the shares was exempt from registration under Section 4(2) of the Securities Act of 1933 because the executive officer has knowledge of all material information relating to us, and under Regulation S promulgated under the Securities Act of 1933 because the shares were offered and sold outside of the United States to non-US persons (as defined in Regulation S). Proceeds of the transaction were used for general corporate purposes.
On March 11, 2004, we issued 26,924 ordinary shares to one of our directors who is also an executive officer, pursuant to the exercise of stock options. The aggregate exercise price of the option was $191,160. The issuance of the shares was exempt from registration under Section 4(2) of the Securities Act of 1933 because the executive officer has knowledge of all material information relating to us, and under Regulation S promulgated under the Securities Act of 1933 because the shares were offered and sold outside of the United States to non-US persons (as defined in Regulation S). Proceeds of the transaction were used for general corporate purposes.
On March 15, 2004, we issued 26,924 ordinary shares to a former employee, pursuant to the exercise of stock options. The aggregate exercise price of the option was $191,160. The issuance of these shares was exempt from registration under Regulation S promulgated under the Securities Act of 1933 because the shares were offered and sold outside of the United States to non-US persons (as defined in Regulation S). Proceeds of the transaction were used for general corporate purposes.
15
Item 6. Exhibits and Reports on Form 8-K
(a) | Exhibits |
Exhibit | ||||||
Number |
Exhibit Description |
|||||
31.1 | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer of the Company | |||||
31.2 | Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer of the Company | |||||
32.1 | Section 1350 Certification of Chief Executive Officer of the Company | |||||
32.2 | Section 1350 Certification of Chief Financial Officer of the Company |
(b) | Reports on Form 8-K |
A Current Report on Form 8-K was filed with the Securities and Exchange Commission (SEC) on January 20, 2004 by the Company disclosing information under Item 2. Acquisition or Disposition of Assets.
A Current Report on Form 8-K was filed with the SEC on February 20, 2004 by the Company disclosing information under Item 5. Other Events and filing an exhibit under Item 7 thereof.
A Current Report on Form 8-K/A was filed with the SEC on March 22, 2004 by the Company amending a Form 8-K filed with the SEC on January 20, 2004. Information was disclosed under Items 2 and 7 thereof.
16
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
CONSOLIDATED WATER CO. LTD. | ||
By: /s/ Frederick W. McTaggart
|
||
Frederick W. McTaggart | ||
Chief Executive Officer | ||
Dated: May 14, 2004 |
17