XML 121 R90.htm IDEA: XBRL DOCUMENT v3.21.1
IMPAIRMENT OF ASSETS - Results of Tests Performed, Sensitivity Analysis and Key Assumptions (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Carrying amount allocated to the asset group:      
Goodwill $ 132,894 $ 107,677  
Results of test performed:      
Income tax rate 27.80% 28.40% 28.40%
T&F Group      
Carrying amount allocated to the asset group:      
Goodwill $ 101,568 $ 101,846  
Intangible assets with indefinite useful lives $ 14,493 $ 14,359  
Results of test performed:      
Annual revenue growth rate year 1 9.40% 1.30%  
Discount rate 8.80% 8.80%  
Cash flows beyond the forecast period have been extrapolated using a steady growth rate of 2.30% 2.30%  
Income tax rate 28.00% 28.00%  
Sensitivity analysis performed using reasonably possible changes in key assumptions      
Annual revenue growth rate year 1 9.40% 1.30%  
Annual revenue growth rate after year 1 0.00% 0.00%  
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:      
Annual revenue growth rate after year 1 2.30% 2.30%  
T&F Group | Top of range      
Results of test performed:      
Annual revenue growth rate after year 1 3.10% 3.10%  
ECP CGU      
Carrying amount allocated to the asset group:      
Goodwill $ 5,686 $ 5,831  
Intangible assets with indefinite useful lives $ 0 $ 0  
Results of test performed:      
Annual revenue growth rate year 1 11.50% 6.30%  
Annual revenue growth rate year 2 3.10% 2.80%  
Discount rate 11.60% 11.60%  
Cash flows beyond the forecast period have been extrapolated using a steady growth rate of 2.50% 2.50%  
Income tax rate 27.00% 27.00%  
Sensitivity analysis performed using reasonably possible changes in key assumptions      
Annual revenue growth rate year 1 11.50% 6.30%  
Annual revenue growth rate after year 1 1.00% 1.00%  
Discount rate 12.60% 12.60%  
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%  
ECP CGU | Bottom of range      
Results of test performed:      
Annual revenue growth rate after year 2 2.50% 2.50%  
Nortech CGU      
Carrying amount allocated to the asset group:      
Goodwill $ 25,640    
Intangible assets with indefinite useful lives $ 1,616    
Results of test performed:      
Annual revenue growth rate year 1 35.20%    
Annual revenue growth rate year 2 54.60%    
Discount rate 12.50%    
Cash flows beyond the forecast period have been extrapolated using a steady growth rate of 2.50%    
Income tax rate 25.50%    
Sensitivity analysis performed using reasonably possible changes in key assumptions      
Annual revenue growth rate year 1 0.00%    
Annual revenue growth rate year 2 0.00%    
Annual revenue growth rate year 3 109.10%    
Discount rate 14.50%    
Cash flows beyond fiscal year that have been extrapolated using a steady growth rate of 1.50%    
Income tax rate 28.00%    
Nortech CGU | Bottom of range      
Results of test performed:      
Annual revenue growth rate after year 2 2.50%    
Sensitivity analysis performed using reasonably possible changes in key assumptions      
Annual revenue growth rate after year 3 2.50%