XML 48 R16.htm IDEA: XBRL DOCUMENT v3.20.1
Intangible assets
12 Months Ended
Dec. 31, 2019
Goodwill And Intangible Assets Disclosure [Abstract]  
Intangible assets

9.

Intangible assets:

 

 

 

Professional

Services

Agreements

 

 

Patents

 

 

Total

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at January 1, 2018

 

$

215,844,537

 

 

$

532,598

 

 

$

216,377,135

 

Additions through asset acquisitions (note 4)

 

 

40,646,723

 

 

 

—

 

 

 

40,646,723

 

Balance as at December 31, 2018

 

$

256,491,260

 

 

$

532,598

 

 

$

257,023,858

 

Additions through asset acquisitions and adjustments

   (note 4)

 

 

18,622,130

 

 

 

—

 

 

$

18,622,130

 

Balance as at December 31, 2019

 

$

275,113,390

 

 

$

532,598

 

 

$

275,645,988

 

 

 

 

Professional

Services

Agreements

 

 

Patents

 

 

Total

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at January 1, 2018

 

$

45,752,303

 

 

$

497,417

 

 

$

46,249,720

 

Amortization expense

 

 

31,387,429

 

 

 

2,446

 

 

 

31,389,875

 

Balance as at December 31, 2018

 

$

77,139,732

 

 

$

499,863

 

 

$

77,639,595

 

Amortization expense and adjustments (note 4)

 

 

34,895,944

 

 

 

2,256

 

 

 

34,898,200

 

Balance as at December 31, 2019

 

$

112,035,676

 

 

$

502,119

 

 

$

112,537,795

 

 

 

 

Professional

Services

Agreements

 

 

Patents

 

 

Total

 

Net book value

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

$

163,077,714

 

 

$

30,479

 

 

$

163,108,193

 

December 31, 2018

 

$

179,351,528

 

 

$

32,735

 

 

$

179,384,263

 

 

At December 31, 2019, the Company identified indicators of impairment in respect of six of its professional services agreements.   Upon performing undiscounted cash flow models for these assets, the Company identified only two assets that required further review for impairment.  

The Company performed discounted cash flow modelling for these assets and compared the resultant discounted cash flows expected over the life of the assets, including a terminal value, to the carrying amounts as at December 31, 2019.  The income approach is used for the quantitative assessment to estimate the fair value of the assets, which requires estimating future cash flows and risk-adjusted discount rates in the Company's discounted cash flow model. The overall market outlook and cash flow projections of the reporting unit involves the use of key assumptions, including anesthesia growth rates, revenue rates per case, discount rates and operating cost growth rates. Due to uncertainties in the estimates that are inherent to the Company's industry, actual results could differ significantly from the estimates made. Many key assumptions in the cash flow projections are interdependent on each other. A change in any one or combination of these assumptions could impact the estimated fair value of the reporting unit.

As a result of this test, no write-downs to the intangible assets were required.

9.

Intangible assets (continued):

At December 31, 2018, the Company identified indicators of impairment in respect of four of its professional services agreements.  Upon performing undiscounted cash flow models for these assets, the Company identified only two assets that required further review for impairment. No impairment was indicated.

Various of the Company’s professional services agreements are subject to renewal terms.  The weighted average period before the Company’s professional services agreements are up for renewal is 3.28 years.  The Company anticipates that it will be able to renew all contract terms under its professional services agreements.  The weighted average remaining amortization period for the Company’s professional services agreements is 5.16 years.

 

Based on the Company’s professional services agreements in place at December 31, 2019, the Company anticipates that the amortization expense to be incurred by the Company over the next five years is as follows:

 

 

 

Amortization

Expense

 

For professional services agreements as at December 31, 2019:

 

 

 

 

2020

 

$

37,438,739

 

2021

 

 

32,132,360

 

2022

 

 

25,411,084

 

2023

 

 

21,264,710

 

2024

 

 

19,339,571

 

 

 

$

135,586,464