XML 75 R39.htm IDEA: XBRL DOCUMENT v3.20.4
Segmented information (Tables)
12 Months Ended
Dec. 31, 2020
Segmented information  
Schedule of Revenue and Net income by Segment

Year ended December 31, 2020

A&M

    

Other

    

Consolidated

Service revenue

$

740,043

$

131,553

$

871,596

Inventory sales revenue

 

505,664

 

 

505,664

Total revenue

$

1,245,707

$

131,553

$

1,377,260

Costs of services

 

92,195

 

65,101

 

157,296

Cost of inventory sold

 

458,293

 

 

458,293

Selling, general and administrative expenses ("SG&A")

 

388,442

 

29,081

 

417,523

Segment profit

$

306,777

$

37,371

$

344,148

Acquisition-related costs

 

  

 

6,014

Depreciation and amortization expenses ("D&A")

 

  

 

74,921

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

 

  

 

(1,559)

Foreign exchange loss

 

  

 

1,612

Operating income

 

  

$

263,160

Interest expense

 

  

 

(35,568)

Other income, net

 

  

 

8,296

Income tax expense

 

  

 

(65,530)

Net income

 

  

$

170,358

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

SG&A expenses

 

358,016

 

24,373

 

382,389

Segment profit

$

254,764

$

35,672

$

290,436

Acquisition-related costs

 

  

 

777

D&A expenses

 

  

 

70,501

Gain on disposition of 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

5.     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

Schedule of carrying value goodwill

As at December 31, 

    

2020

    

2019

A&M

$

653,183

$

652,243

Other

 

187,427

 

20,067

Total Goodwill

$

840,610

$

672,310

Geographic Information of Revenue

    

United

    

    

    

    

States

Canada

Europe

Other

Consolidated

Total revenue for the year ended:

 

  

 

  

 

  

 

  

 

  

December 31, 2020

$

754,815

$

305,236

$

158,999

$

158,210

$

1,377,260

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

Geographic Information of Long-lived Assets

    

United

    

    

    

    

States

Canada

Europe

Other

Consolidated

Property, plant and equipment:

 

  

 

  

 

  

 

  

 

  

December 31, 2020

$

252,335

$

106,973

$

83,014

$

49,805

$

492,127

December 31, 2019

 

256,159

106,922

73,991

47,410

 

484,482