XML 86 R39.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segmented information (Tables)
12 Months Ended
Dec. 31, 2019
Segmented Information  
Schedule of Revenue and (Loss) Income Before Taxes by Segment

Year ended December 31, 2019

    

A&M

    

Other

    

Consolidated

Service revenue

$

678,823

$

125,201

$

804,024

Inventory sales revenue

 

514,617

 

 

514,617

Total revenue

$

1,193,440

$

125,201

$

1,318,641

Costs of services

 

99,821

 

65,156

 

164,977

Cost of inventory sold

 

480,839

 

 

480,839

Selling, General and Administration expenses ("SG&A")

 

358,016

 

24,373

 

382,389

Segment profit

$

254,764

$

35,672

$

290,436

Acquisition-related costs

 

  

 

777

Depreciation and amortization expenses ("D&A")

 

  

 

70,501

Gain on disposition of property, plant and equipment ("PPE")

 

  

 

(1,107)

Foreign exchange gain

 

  

 

(2,937)

Operating income

 

  

$

223,202

Interest expense

 

  

 

(41,277)

Other income, net

 

  

 

8,838

Income tax expense

 

  

 

(41,623)

Net income

 

  

$

149,140

4.     Segmented information (continued)

Year ended December 31, 2018

    

A&M

    

Other

    

Consolidated

Service revenue

$

626,007

$

123,508

$

749,515

Inventory sales revenue

 

420,511

 

 

420,511

Total revenue

$

1,046,518

$

123,508

$

1,170,026

Costs of services

 

87,430

 

71,628

 

159,058

Cost of inventory sold

 

374,339

 

 

374,339

SG&A expenses

 

363,549

 

19,127

 

382,676

Segment profit

$

221,200

$

32,753

$

253,953

Acquisition-related costs

 

  

 

5,093

D&A expenses

 

  

 

66,614

Gain on disposition of PPE

 

  

 

(2,731)

Foreign exchange gain

 

  

 

(212)

Operating income

 

  

$

185,189

Interest expense

 

  

 

(44,527)

Other income, net

 

  

 

11,850

Income tax expense

 

  

 

(31,006)

Net income

 

  

$

121,506

Year ended December 31, 2017

    

A&M

    

Other

    

Consolidated

Service revenue

$

524,023

 

$

100,394

$

624,417

Inventory sales revenue

 

346,774

 

 

346,774

Total revenue

$

870,797

$

100,394

 

971,191

Costs of services

 

75,685

 

57,504

 

133,189

Cost of inventory sold

 

306,498

 

 

306,498

SG&A expenses

 

308,873

 

14,397

 

323,270

Impairment loss

 

8,911

 

 

8,911

Segment profit

$

170,830

$

28,493

$

199,323

Acquisition-related costs

 

  

 

38,272

D&A expenses

 

  

 

52,694

Gain on disposition of PPE

 

  

 

(1,656)

Foreign exchange loss

 

  

 

2,559

Operating income

 

  

$

107,454

Interest expense

 

  

 

(38,291)

Other income, net

 

  

 

8,231

Income tax expense

 

  

 

(2,088)

Net income

 

  

$

75,306

Schedule of carrying value goodwill

As at December 31,

    

2019

    

2018

A&M

$

652,243

$

651,359

Other

 

20,067

 

20,235

Total Goodwill

$

672,310

$

671,594

Geographic Information of Revenue

    

United

    

    

    

    

States

Canada

Europe

Other

Consolidated

Total revenue for the year ended:

 

  

 

  

 

  

 

  

 

  

December 31, 2019

$

743,793

$

247,737

$

173,054

$

154,057

$

1,318,641

December 31, 2018

 

548,695

 

284,989

 

180,817

 

155,525

 

1,170,026

December 31, 2017

 

452,599

 

245,106

 

127,706

 

145,780

 

971,191

Geographic Information of Long-lived Assets

    

United

    

    

    

    

States

Canada

Europe

Other

Consolidated

Property, plant and equipment:

 

  

 

  

 

  

 

  

 

  

December 31, 2019

$

256,159

$

106,922

$

73,991

$

47,410

$

484,482

December 31, 2018

 

260,489

 

100,983

 

77,496

 

47,631

 

486,599