XML 68 R39.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segmented Information (Tables)
12 Months Ended
Dec. 31, 2018
Segmented Information [Abstract]  
Schedule of Revenue and (Loss) Income Before Taxes by Segment



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

Year ended December 31, 2018



A&M

 

Other

 

Consolidated

 

Service revenues

$

626,007 

 

$

123,508 

 

$

749,515 

 

Revenue from inventory sales

 

420,511 

 

 

 -

 

 

420,511 

 

Total revenues

$

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 

 

Selling, general and administrative

 

 

 

 

 

 

 

 

 

      expenses ("SG&A")

 

363,549 

 

 

19,127 

 

 

382,676 

 

Segment profit

$

221,200 

 

$

32,753 

 

$

253,953 

 

Acquisition-related costs

 

 

 

 

 

 

 

5,093 

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

      expenses ("D&A")

 

 

 

 

 

 

 

66,614 

 

Gain on disposition of property, plant

 

 

 

 

 

 

 

 

 

      and equipment ("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 

 

 

4.  Segmented information (continued)

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

Year ended December 31, 2017



A&M

 

Other

 

Consolidated

 

Service revenues

$

524,023 

 

$

100,394 

 

$

624,417 

 

Revenue from inventory sales

 

346,774 

 

 

 -

 

 

346,774 

 

Total revenues

$

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 

 

4.  Segmented information (continued)



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

Year ended December 31, 2016



A&M

 

Other

 

Consolidated

 

Service revenues

$

474,040 

 

 

81,803 

 

$

555,843 

 

Revenue from inventory sales

 

571,134 

 

 

 -

 

 

571,134 

 

Total revenues

$

1,045,174 

 

$

81,803 

 

 

1,126,977 

 

Costs of services

 

65,248 

 

 

48,048 

 

 

113,296 

 

Cost of inventory sold

 

513,348 

 

 

 -

 

 

513,348 

 

SG&A expenses

 

272,317 

 

 

11,212 

 

 

283,529 

 

Impairment loss

 

28,243 

 

 

 -

 

 

28,243 

 

Segment profit

$

166,018 

 

$

22,543 

 

$

188,561 

 

Acquisition-related costs

 

 

 

 

 

 

 

11,829 

 

D&A expenses

 

 

 

 

 

 

 

40,861 

 

Gain on disposition of PPE

 

 

 

 

 

 

 

(1,282)

 

Foreign exchange loss

 

 

 

 

 

 

 

1,431 

 

Operating income

 

 

 

 

 

 

$

135,722 

 

Interest expense

 

 

 

 

 

 

 

(5,564)

 

Debt extinguishment costs

 

 

 

 

 

 

 

(6,787)

 

Other income, net

 

 

 

 

 

 

 

7,123 

 

Income tax expense

 

 

 

 

 

 

 

(36,982)

 

Net income

 

 

 

 

 

 

$

93,512 

 



Schedule of Carrying Value Goodwill



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

As at December 31,

 

 

 

 

2018 

 

 

2017 

A&M

 

 

 

$

651,359 

 

$

649,770 

Other

 

 

 

 

20,235 

 

 

21,152 



 

 

 

$

671,594 

 

$

670,922 



Geographic Information of Revenue



 

 

 

 

 

 

 

 

 

 



 

 

 

 

 



 

United
States

 

Canada

 

Europe

 

Other

 

Consolidated

Total revenues for the year ended:

 

 

 

 

 

 

 

 

 

 

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 

December 31, 2016

 

555,837 

 

293,956 

 

109,024 

 

168,160 

 

1,126,977 



Geographic Information of Long-lived Assets



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 



 

United
States

 

Canada

 

Europe

 

Other

 

Consolidated

 

Long-lived assets:

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

$

260,489 

$

100,983 

$

77,496 

$

47,631 

$

486,599 

 

December 31, 2017

 

275,628 

 

116,833 

 

82,795 

 

51,325 

 

526,581