XML 112 R89.htm IDEA: XBRL DOCUMENT v3.20.1
IMPAIRMENT OF ASSETS - Results of Tests Performed, Sensitivity Analysis and Key Assumptions (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Carrying amount allocated to the asset group:      
Goodwill $ 107,677 $ 107,714  
Sensitivity analysis performed using reasonably possible changes in key assumptions      
Income tax rate 28.40% 28.40% 28.80%
T&F Group      
Carrying amount allocated to the asset group:      
Goodwill $ 101,846 $ 101,769  
Intangible assets with indefinite useful lives 14,359 13,841  
Results of test performed as of December 31, 2019:      
Recoverable amount $ 1,358,859 $ 1,428,909  
Annual revenue growth rate year 1 1.30% 13.00%  
Sensitivity analysis performed using reasonably possible changes in key assumptions      
Annual revenue growth rate year 1 1.30% 10.10%  
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 8.80% 8.80%  
Cash flows beyond the forecast period have been extrapolated using a steady growth rate of (3) 2.30% 2.50%  
Income tax rate 28.00% 25.00%  
Discount rate 11.00% 11.00%  
Cash flows beyond fiscal year that have been extrapolated using a steady growth rate of 1.00% 1.00%  
Income tax rate 35.00% 35.00%  
T&F Group | Bottom of range      
Results of test performed as of December 31, 2019:      
Annual revenue growth rate year 2 2.30% 2.50%  
Annual revenue growth rate year 3 2.30% 2.50%  
Annual revenue growth rate year 4 2.30% 2.50%  
Annual revenue growth rate thereafter 2.30% 2.50%  
T&F Group | Top of range      
Results of test performed as of December 31, 2019:      
Annual revenue growth rate year 2 3.10% 3.30%  
Annual revenue growth rate year 3 3.10% 3.30%  
Annual revenue growth rate year 4 3.10% 3.30%  
Annual revenue growth rate thereafter 3.10% 3.30%  
ECP CGU      
Carrying amount allocated to the asset group:      
Goodwill $ 5,831 $ 5,945  
Intangible assets with indefinite useful lives 0 0  
Results of test performed as of December 31, 2019:      
Recoverable amount $ 255,258 $ 188,736  
Annual revenue growth rate year 1 6.30% 32.80%  
Annual revenue growth rate year 2 2.80% 7.60%  
Annual revenue growth rate year 3 2.50% 2.50%  
Annual revenue growth rate year 4 2.50% 2.50%  
Annual revenue growth rate thereafter 2.50% 2.50%  
Sensitivity analysis performed using reasonably possible changes in key assumptions      
Annual revenue growth rate year 1 6.30% 30.50%  
Annual revenue growth rate year 2 1.00% 3.60%  
Annual revenue growth rate year 3 1.00% 1.00%  
Annual revenue growth rate year 4 1.00% 1.00%  
Annual revenue growth rate thereafter 1.00% 1.00%  
Discount rate 11.60% 11.60%  
Cash flows beyond the forecast period have been extrapolated using a steady growth rate of (3) 2.50% 2.50%  
Income tax rate 27.00% 27.00%  
Discount rate 12.60% 13.10%  
Cash flows beyond fiscal year that have been extrapolated using a steady growth rate of 1.00% 1.00%  
Income tax rate 37.00% 37.00%