XML 102 R82.htm IDEA: XBRL DOCUMENT v3.19.1
IMPAIRMENT OF ASSETS - Results of Tests Performed, Sensitivity Analysis and Key Assumptions (Details) - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Carrying amount allocated to the asset group:      
Goodwill $ 107,714,000 $ 41,690,000 $ 30,841,000
December 31, 2018      
Income tax rate 28.40% 28.80% 29.50%
Sensitivity analysis performed using reasonably possible changes in key assumptions      
Impairment loss due to changes in assumptions $ 0 $ 0  
T&F Group      
Carrying amount allocated to the asset group:      
Goodwill 101,769,000 41,690,000  
Intangible assets with indefinite useful lives 13,841,000 7,964,000  
December 31, 2018      
Recoverable amount $ 1,428,909,000 $ 971,752,000  
Annual revenue growth rate year 1 13.00% 10.20%  
Annual revenue growth rate year 2   2.50%  
Annual revenue growth rate year 3   2.50%  
Annual revenue growth rate year 4   2.50%  
Annual revenue growth rate thereafter   2.50%  
Discount rate 8.80% 10.60%  
Cash flows beyond the five-year period have been extrapolated using a steady growth rate 2.50% 2.50%  
Income tax rate 25.00% 23.00%  
Sensitivity analysis performed using reasonably possible changes in key assumptions      
Annual revenue growth rate year 1 10.10% 6.60%  
Annual revenue growth rate year 2 0.00% 0.00%  
Annual revenue growth rate year 3 0.00% 0.00%  
Annual revenue growth rate year 4 0.00% 0.00%  
Annual revenue growth rate thereafter 0.00% 0.00%  
Discount rate 11.00% 12.00%  
Cash flows beyond fiscal year that have been extrapolated using a steady growth rate of 1.00% 1.00%  
Income tax rate 35.00% 39.00%  
T&F Group | Bottom of range      
December 31, 2018      
Annual revenue growth rate year 2 2.50%    
Annual revenue growth rate year 3 2.50%    
Annual revenue growth rate year 4 2.50%    
Annual revenue growth rate thereafter 2.50%    
T&F Group | Top of range      
December 31, 2018      
Annual revenue growth rate year 2 3.30%    
Annual revenue growth rate year 3 3.30%    
Annual revenue growth rate year 4 3.30%    
Annual revenue growth rate thereafter 3.30%    
ECP Group      
Carrying amount allocated to the asset group:      
Goodwill $ 5,945,000    
Intangible assets with indefinite useful lives 0    
December 31, 2018      
Recoverable amount $ 188,736,000    
Annual revenue growth rate year 1 32.80%    
Annual revenue growth rate year 2 7.60%    
Annual revenue growth rate year 3 2.50%    
Annual revenue growth rate year 4 2.50%    
Annual revenue growth rate thereafter 2.50%    
Discount rate 11.60%    
Cash flows beyond the five-year period have been extrapolated using a steady growth rate 2.50%    
Income tax rate 27.00%    
Sensitivity analysis performed using reasonably possible changes in key assumptions      
Annual revenue growth rate year 1 30.50%    
Annual revenue growth rate year 2 3.60%    
Annual revenue growth rate year 3 1.00%    
Annual revenue growth rate year 4 1.00%    
Annual revenue growth rate thereafter 1.00%    
Discount rate 13.10%    
Cash flows beyond fiscal year that have been extrapolated using a steady growth rate of 1.00%    
Income tax rate 37.00%