Annual report pursuant to Section 13 and 15(d)

Note 12 - Segmented Information (Tables)

v2.4.0.6
Note 12 - Segmented Information (Tables)
12 Months Ended
Dec. 30, 2012
Schedule of Segment Reporting Information, by Segment [Table Text Block]
   
Period ended
December 30,
2012
   
Period ended
January 1,
2012
   
Period ended
January 2,
2011
 
Revenues
                 
Mexico
  $ 187,154     $ 129.677     $ 127,318  
Canada
    35,804       36,582       56,492  
US
    58,358       24,248       21,784  
Asia
    45,477       37,988       62,417  
Total
  $ 326,793     $ 228,495     $ 268,011  
                         
Intersegment revenue
                       
Mexico
  $ (3,974 )   $ (2,862 )   $ (2,182 )
Canada
    (5,983 )     (4,998 )     (3,182 )
US
    (17,799 )     (95 )     (67 )
Asia
    (2,732 )     (189 )      
Total
  $ (30,488 )   $ (8,144 )   $ (5,431 )
                         
Net external revenue
                       
Mexico
  $ 183,179     $ 126,815     $ 125,136  
Canada
    29,821       31,584       53,310  
US
    40,559       24,153       21,717  
Asia
    42,745       37,799       62,417  
Total
  $ 296,305     $ 220,351     $ 262,580  
                         
Adjusted EBITDA
                       
Mexico
  $ 12,566     $ 11,169     $ 11,191  
Canada
    (4,393 )     (3,880 )     338  
US
    3,321       286       1,565  
Asia
    1,529       1,707       1,013  
Total
  $ 13,023     $ 9,282     $ 14,107  
Schedule of Adjusted EBITDA to Net Earnings [Table Text Block]
Adjusted EBITDA
  $ 13,023     $ 9,282     $ 14,107  
Interest
    1,957       1,468       1,697  
Depreciation
    3,158       2,794       2,549  
Restructuring charges
    2,180       2,678        
Loss on extinguishment of debt
          300        
Acquisition expenses
          87        
Earnings before income taxes
  $ 5,728     $ 1,955     $ 9,861  
   
Period ended
December 30,
2012
   
Period ended
January 1,
2012
   
Period ended
January 2,
2011
 
Mexico
  $ 2,530     $ 2,289     $ 215  
Canada
    652       1,576       166  
US
    781       166       1,045  
Asia
    3,250       9       784  
Total
  $ 7,213     $ 4,040     $ 2,210  
Schedule of Revenue from External Customers and Long-Lived Assets, by Geographical Areas [Table Text Block]
   
December 30,
2012
   
January 1,
2012
 
Long-lived assets (a)
           
Mexico
  $ 10,725     $ 10,170  
Canada                                                                                                 
    2,730       2,686  
US                                                                                                 
    2,265       1,868  
Asia                                                                                                 
    3,690       631  
Total
  $ 19,410     $ 15,355  
                 
Total assets
               
Mexico
  $ 77,208     $ 65,828  
Canada
    12,821       18,018  
US
    18,994       24,984  
Asia
    12,684       5,466  
Total
  $ 121,707     $ 114,296  
Schedule of Revenue from External Customers Attributed to Foreign Countries by Geographic Area [Table Text Block]
   
Period ended
December 30,
2012
   
Period ended
January 1,
2012
   
Period ended
January 2,
2011
 
US
  $ 214,385     $ 131,738     $ 157,746  
Canada
    68,463       70,846       69,770  
Europe
    11,722       14,249       21,182  
Asia
    1,635       3,486       13,869  
Mexico
    100       32       13  
Total
  $ 296,305     $ 220,351     $ 262,580