XML 44 R34.htm IDEA: XBRL DOCUMENT v3.21.1
Intangible Assets And Goodwill (Tables)
12 Months Ended
Dec. 31, 2020
Goodwill and Intangible Assets Disclosure [Abstract]  
Summary of intangible assets
At December 31, 2020, intangible assets consisted of the following:
 
   
Licenses

and Permits
  
Tradenames
   
Customer
Relationships
   
Non-
Competition
Agreements
   
Total
 
Cost
                        
As at January 1, 2020
  $336,954,213  $97,455,590   $25,258,000   $2,585,480   $462,253,283 
Adjustments to Purchase Price Allocation
   (145,000  1,840,009            1,695,009 
Additions from acquisitions
   6,326,523               6,326,523 
   
 
 
  
 
 
   
 
 
   
 
 
   
 
 
 
As at December 31, 2020
  $343,135,736  $99,295,599   $25,258,000   $2,585,480   $470,274,815 
   
 
 
  
 
 
   
 
 
   
 
 
   
 
 
 
      
Accumulated Amortization
                        
As at January 1, 2020
  $18,477,500  $4,121,800   $3,932,416   $474,669   $27,006,385 
Amortization
   23,516,095   9,333,378    3,650,589    526,334    37,026,396 
   
 
 
  
 
 
   
 
 
   
 
 
   
 
 
 
As at December 31, 2020
  $41,993,595  $13,455,178   $7,583,005   $1,001,003   $64,032,781 
   
 
 
  
 
 
   
 
 
   
 
 
   
 
 
 
      
Net book value
                        
As at January 1, 2020
  $318,476,713  $93,333,790   $21,325,584   $2,110,811   $435,246,898 
As at December 31, 2020
  $301,142,141  $85,840,421   $17,674,995   $1,584,477   $406,242,034 
At December 31, 2019, intangible assets consisted of the following:
 
   
Licenses

and Permits
   
Tradenames
   
Customer
Relationships
   
Non-
Competition
Agreements
   
Total
 
Cost
                         
As at January 1, 2019
  $89,705,213   $360,000   $820,000   $20,480   $90,905,693 
Additions from acquisitions
   247,249,000    97,095,590    24,438,000    2,565,000    371,347,590 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
As at December 31, 2019
  $336,954,213   $97,455,590   $25,258,000   $2,585,480   $462,253,283 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
      
Accumulated Amortization
                         
As at January 1, 2019
  $2,322,715   $—     $204,500   $12,800   $2,540,015 
Amortization
   16,154,785    4,121,800    3,727,916    461,869    24,466,370 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
As at December 31, 2019
  $18,477,500   $4,121,800   $3,932,416   $474,669   $27,006,385 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
      
Net book value
                         
As at January 1, 2019
  $87,382,498   $360,000   $615,500   $7,680   $88,365,678 
As at December 31, 2019
  $318,476,713   $93,333,790   $21,325,584   $2,110,811   $435,246,898 
Summary of estimated annual amortization expense related to intangible assets
The following table outlines the estimated annual amortization expense related to intangible assets as of December 31, 2020 and illustrates the effect of the change in useful life of the Essence tradename discussed above:
 
Year Ending December 31,
  
Estimated

Amortization

(Prior to Change in

Useful Life)
   
Increase (Decrease)

from Change in

Useful Life
   
Estimated
Amortization

(After Change in
Useful Life)
 
2021
  $34,032,387   $5,161,946   $39,194,333 
2022
   33,601,647    5,161,946    38,763,593 
2023
   33,518,831    5,161,946    38,680,777 
2024
   32,937,498    5,161,946    38,099,444 
2025
   32,839,831    5,161,946    38,001,777 
Thereafter
   239,311,840    (25,809,730   213,502,110 
   
 
 
   
 
 
   
 
 
 
   
$
406,242,034
 
  
$
 
  
$
406,242,034
 
   
 
 
   
 
 
   
 
 
 
Summary of Goodwill And Intangible Assets Disclosure
At December 31, 2020, Goodwill consisted of the following:
 
   
Retail
   
Consumer
Packaged Goods
   
Total
 
As at January 1, 2020
  $119,873,759   $255,211,232   $375,084,991 
Acquisitions
   9,615,751        9,615,751 
Adjustments to Purchase Price Allocations
   1,191,425    (3,194,700   (2,003,275)
   
 
 
   
 
 
   
 
 
 
As at December 31, 2020
  
$
130,680,935
 
  
$
252,016,532
 
  
$
382,697,467
 
   
 
 
   
 
 
   
 
 
 
At December 31, 2019, Goodwill consisted of the following:
 
   
Retail
   
Consumer
Packaged Goods
   
Total
 
As at January 1, 2019
  $15,286,360   $23,918,000   $39,204,360 
Acquisition of Advanced Grow Labs, LLC
   16,756,250    44,572,349    61,328,599 
Acquisition of Integral Associates, LLC
   46,655,753    69,323,570    115,979,323 
Other Acquisitions
   32,936,590    120,963,598    153,900,188 
Adjustments to Purchase Price Allocations
   8,238,806    (3,566,285   4,672,521 
   
 
 
   
 
 
   
 
 
 
As at December 31, 2019
  
$
119,873,759
 
  
$
255,211,232
 
  
$
375,084,991