XML 77 R38.htm IDEA: XBRL DOCUMENT v3.22.0.1
Segmented information (Tables)
12 Months Ended
Dec. 31, 2021
Segmented information  
Schedule of Revenue and Net income by Segment

Year ended December 31, 2021

    

A&M

    

Other

    

Consolidated

Service revenue

$

759,303

$

158,456

$

917,759

Inventory sales revenue

 

499,212

 

499,212

Total revenue

$

1,258,515

$

158,456

$

1,416,971

Costs of services

 

85,415

 

61,447

 

146,862

Cost of inventory sold

 

447,921

 

 

447,921

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

 

414,287

 

50,312

 

464,599

Segment profit

$

310,892

$

46,697

$

357,589

Acquisition-related costs

 

  

 

30,197

Depreciation and amortization expenses ("D&A")

 

  

 

87,889

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

 

  

 

(1,436)

Foreign exchange loss

 

  

 

792

Operating income

 

  

$

240,147

Interest expense

 

  

 

(36,993)

Change in fair value of derivatives

(1,248)

Other income, net

 

  

 

3,326

Income tax expense

 

  

 

(53,378)

Net income

 

  

$

151,854

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

SG&A expenses

 

388,442

 

29,081

 

417,523

Segment profit

$

306,777

$

37,371

$

344,148

Acquisition-related costs

 

  

 

6,014

D&A expenses

 

  

 

74,921

Gain on disposition of 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

5.     Segmented information (continued)

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

Schedule of carrying value goodwill

As at December 31, 

    

2021

    

2020

A&M

$

653,183

$

653,183

Other

 

Mascus

19,984

21,657

Rouse

163,968

165,770

SmartEquip

110,580

Total Goodwill

$

947,715

$

840,610

Geographic Information of Revenue

    

United

    

    

    

    

States

Canada

Europe

Australia

Other

Consolidated

Total revenue for the year ended:

 

  

 

  

 

  

  

 

  

 

  

December 31, 2021

$

748,730

$

281,105

$

183,004

$

149,551

$

54,581

$

1,416,971

December 31, 2020

 

754,815

305,236

158,999

119,490

38,720

 

1,377,260

December 31, 2019

 

743,793

 

247,737

 

173,054

 

98,365

 

55,692

1,318,641

Geographic Information of Long-lived Assets

    

United

   

    

    

    

    

States

   

Canada

   

Europe

    

Australia

    

Other

    

Consolidated

Property, plant and equipment:

 

  

 

  

 

  

  

 

  

 

  

December 31, 2021

$

232,351

$

93,826

$

75,538

$

21,478

$

25,894

$

449,087

December 31, 2020

 

252,335

106,973

83,014

21,681

28,124

 

492,127