XML 47 R34.htm IDEA: XBRL DOCUMENT v3.22.2.2
Segmented information (Tables)
9 Months Ended
Sep. 30, 2022
Segmented information  
Schedule of Revenue and Net income by Segment

Three months ended September 30, 2022

Nine months ended September 30, 2022

    

A&M

    

Other

    

Consolidated

    

A&M

    

Other

    

Consolidated

Service revenue:

Commissions

$

108,238

$

$

108,238

$

361,016

$

$

361,016

Fees

85,689

52,769

138,458

268,906

148,137

417,043

Total service revenue

193,927

52,769

246,696

629,922

148,137

778,059

Inventory sales revenue

 

164,783

 

 

164,783

 

511,887

 

 

511,887

Total revenue

$

358,710

$

52,769

$

411,479

$

1,141,809

$

148,137

$

1,289,946

Costs of services

 

24,601

 

16,920

 

41,521

 

79,160

 

46,415

 

125,575

Cost of inventory sold

 

147,253

 

 

147,253

 

455,006

 

 

455,006

Selling, general and administrative

 

116,337

 

16,856

 

133,193

 

350,684

 

53,393

 

404,077

Segment profit

$

70,519

$

18,993

$

89,512

$

256,959

$

48,329

$

305,288

Acquisition-related costs

 

  

 

  

 

2,031

 

  

 

  

 

15,067

Depreciation and amortization

 

  

 

  

 

24,290

 

  

 

  

 

72,813

Foreign exchange gain

 

  

 

  

 

(430)

 

  

 

  

 

(752)

Total operating expenses

$

347,858

$

1,071,786

Gain on disposition of property, plant and equipment

 

  

 

  

 

333

 

  

 

  

 

170,499

Operating income

 

  

 

  

$

63,954

 

  

 

  

$

388,659

Interest expense

 

  

 

  

 

(9,199)

 

  

 

  

 

(48,348)

Change in fair value of derivatives

1,263

Other income, net

 

  

 

  

 

2,866

 

  

 

  

 

5,426

Income tax expense

 

  

 

  

 

(14,697)

 

  

 

  

 

(72,564)

Net income

 

  

 

  

$

42,924

 

  

 

  

$

274,436

Three months ended September 30, 2021

Nine months ended September 30, 2021

    

A&M

    

Other

    

Consolidated

    

A&M

    

Other

    

Consolidated

Service revenue:

Commissions

$

110,275

$

$

110,275

$

343,584

$

$

343,584

Fees

68,607

35,311

103,918

220,037

109,350

329,387

Total service revenue

178,882

35,311

214,193

563,621

109,350

672,971

Inventory sales revenue

 

115,489

 

 

115,489

 

384,627

 

 

384,627

Total revenue

$

294,371

$

35,311

$

329,682

$

948,248

$

109,350

$

1,057,598

Costs of services

 

22,728

 

12,380

 

35,108

 

72,208

 

42,067

 

114,275

Cost of inventory sold

 

102,993

 

 

102,993

 

344,763

 

 

344,763

Selling, general and administrative

 

94,203

 

12,305

 

106,508

 

296,199

 

34,108

 

330,307

Segment profit

$

74,447

$

10,626

$

85,073

$

235,078

$

33,175

$

268,253

Acquisition-related costs

 

 

  

 

10,255

 

  

 

  

 

16,226

Depreciation and amortization

 

  

 

 

21,907

 

  

 

  

 

64,912

Foreign exchange loss

 

 

 

360

 

  

 

  

 

788

Total operating expenses

$

277,131

$

871,271

Gain on disposition of property, plant and equipment

 

 

 

1,068

 

  

 

  

 

1,311

Operating income

 

 

$

53,619

 

  

 

  

$

187,638

Interest expense

 

 

  

 

(8,807)

 

  

 

  

 

(26,620)

Other income, net

 

 

  

 

602

 

  

 

  

 

2,800

Income tax expense

 

  

 

  

 

(13,057)

 

  

 

  

 

(42,541)

Net income

 

  

 

  

$

32,357

 

  

 

  

$

121,277

6.    Segmented information (continued)

Geographic Information of Revenue

United 

  

Total revenue for the three months ended:

States

Canada

Australia

Europe

Other

Consolidated

September 30, 2022

$

258,117

$

74,866

$

37,225

$

27,149

$

14,122

$

411,479

September 30, 2021

173,137

 

55,925

46,488

 

40,620

 

13,512

 

329,682

Total revenue for the nine months ended:

 

September 30, 2022

$

721,533

$

283,565

$

138,034

$

101,958

$

44,856

$

1,289,946

September 30, 2021

563,942

 

203,093

110,565

 

143,263

 

36,735

 

1,057,598