XML 78 R40.htm IDEA: XBRL DOCUMENT v3.22.4
Segmented Information (Tables)
12 Months Ended
Dec. 31, 2022
Segmented Information  
Schedule of Revenue and Net income by Segment

Year ended December 31, 2022

A&M

    

Other

    

Consolidated

Service revenue:

Commissions

$

485,916

$

$

485,916

Fees

366,079

198,588

564,667

Total service revenue

851,995

198,588

1,050,583

Inventory sales revenue

 

683,225

 

683,225

Total revenue

$

1,535,220

$

198,588

$

1,733,808

Costs of services

 

104,902

 

63,225

 

168,127

Cost of inventory sold

 

608,574

 

 

608,574

Selling, general and administrative

 

466,251

 

73,682

 

539,933

Segment profit

$

355,493

$

61,681

$

417,174

Acquisition-related costs

 

  

 

37,261

Depreciation and amortization

 

  

 

97,155

Foreign exchange gain

 

  

 

(954)

Total operating expenses

$

1,450,096

Gain on disposition of property, plant and equipment

 

  

 

170,833

Operating income

 

  

$

454,545

Interest expense

 

  

 

(57,880)

Interest income

6,971

Change in fair value of derivatives

1,263

Other income, net

 

  

 

1,089

Income tax expense

 

  

 

(86,230)

Net income

 

  

$

319,758

Year ended December 31, 2021

A&M

    

Other

    

Consolidated

Service revenue:

Commissions

$

469,718

$

$

469,718

Fees

293,408

154,633

448,041

Total service revenue

763,126

154,633

917,759

Inventory sales revenue

 

499,212

 

 

499,212

Total revenue

$

1,262,338

$

154,633

$

1,416,971

Costs of services

 

97,423

 

57,835

 

155,258

Cost of inventory sold

 

447,921

 

 

447,921

Selling, general and administrative

 

406,360

 

49,843

 

456,203

Segment profit

$

310,634

$

46,955

$

357,589

Acquisition-related costs

 

  

 

30,197

Depreciation and amortization

 

  

 

87,889

Foreign exchange loss

 

  

 

792

Total operating expenses

$

1,178,260

Gain on disposition of property, plant and equipment

 

  

 

1,436

Operating income

 

  

$

240,147

Interest expense

 

  

 

(36,993)

Interest income

1,402

Change in fair value of derivatives

(1,248)

Other income, net

 

  

 

1,924

Income tax expense

 

  

 

(53,378)

Net income

 

  

$

151,854

Year ended December 31, 2020

A&M

    

Other

    

Consolidated

Service revenue:

Commissions

$

452,882

$

$

452,882

Fees

291,775

126,939

418,714

Total service revenue

744,657

126,939

871,596

Inventory sales revenue

 

505,664

 

 

505,664

Total revenue

$

1,250,321

$

126,939

$

1,377,260

Costs of services

 

103,232

 

61,296

 

164,528

Cost of inventory sold

 

458,293

 

 

458,293

SG&A expenses

 

382,254

 

28,037

 

410,291

Segment profit

$

306,542

$

37,606

$

344,148

Acquisition-related costs

 

  

 

6,014

D&A expenses

 

  

74,921

Foreign exchange loss

 

  

1,612

Total operating expenses

$

1,115,659

Gain on disposition of property, plant and equipment

1,559

Operating income

 

  

$

263,160

Interest expense

 

  

(35,568)

Interest income

2,337

Other income, net

 

  

 

5,959

Income tax expense

 

  

 

(65,530)

Net income

 

  

$

170,358

Schedule of carrying value goodwill

At December 31, 

    

2022

    

2021

A&M

$

651,539

$

653,183

Other

 

Mascus

18,846

19,984

Rouse

163,968

163,968

SmartEquip

114,463

110,580

Total Goodwill

$

948,816

$

947,715

Geographic Information of Revenue

    

United 

  

    

States

    

Canada

    

Australia

    

Europe

    

Other

    

Consolidated

Total revenue for the year ended:

 

  

 

  

 

  

  

 

  

 

  

December 31, 2022

$

970,848

$

375,670

$

181,339

$

143,232

$

62,719

$

1,733,808

December 31, 2021

 

748,730

 

281,105

149,551

 

183,004

 

54,581

 

1,416,971

December 31, 2020

 

754,815

305,236

119,490

158,999

38,720

1,377,260

Geographic Information of Long-lived Assets

    

United 

  

    

States

    

Canada

    

Australia

    

Europe

    

Other

    

Consolidated

Total revenue for the year ended:

 

  

 

  

 

  

  

 

  

 

  

December 31, 2022

$

970,848

$

375,670

$

181,339

$

143,232

$

62,719

$

1,733,808

December 31, 2021

 

748,730

 

281,105

149,551

 

183,004

 

54,581

 

1,416,971

December 31, 2020

 

754,815

305,236

119,490

158,999

38,720

1,377,260

    

United

    

    

    

    

    

States

    

Canada

    

Australia

    

Europe

    

Other

    

Consolidated

Property, plant and equipment:

 

  

 

  

 

  

  

 

  

 

  

December 31, 2022

$

241,937

$

87,264

$

20,035

$

86,702

$

23,199

$

459,137

December 31, 2021

 

232,351

93,826

21,478

75,538

25,894

 

449,087