XML 128 R103.htm IDEA: XBRL DOCUMENT v3.23.1
Goodwill and intangible assets - Key assumptions used in calculating the recoverable amount (Details)
$ in Thousands
Dec. 31, 2022
USD ($)
Arizona  
Basis of presentation  
Recoverable amount $ 394,670
Terminal value growth rate 3.00%
Post-tax discount rate 16.00%
Tax rate 25.90%
Colorado  
Basis of presentation  
Recoverable amount $ (15,100)
Terminal value growth rate 3.00%
Post-tax discount rate 16.00%
Tax rate 25.55%
Connecticut  
Basis of presentation  
Recoverable amount $ 144,940
Terminal value growth rate 3.00%
Post-tax discount rate 17.00%
Tax rate 28.50%
Florida  
Basis of presentation  
Recoverable amount $ 1,026,350
Terminal value growth rate 3.00%
Post-tax discount rate 17.00%
Tax rate 26.50%
Illinois  
Basis of presentation  
Recoverable amount $ 292,150
Terminal value growth rate 3.00%
Post-tax discount rate 16.00%
Tax rate 30.50%
Maine  
Basis of presentation  
Recoverable amount $ 23,920
Terminal value growth rate 3.00%
Post-tax discount rate 16.00%
Tax rate 24.50%
Maryland  
Basis of presentation  
Recoverable amount $ 151,520
Terminal value growth rate 3.00%
Post-tax discount rate 17.00%
Tax rate 29.25%
Massachusetts  
Basis of presentation  
Recoverable amount $ 50,420
Terminal value growth rate 3.00%
Post-tax discount rate 16.00%
Tax rate 29.00%
Michigan  
Basis of presentation  
Recoverable amount $ 15,130
Terminal value growth rate 3.00%
Post-tax discount rate 16.00%
Tax rate 27.00%
Nevada  
Basis of presentation  
Recoverable amount $ 120,580
Terminal value growth rate 3.00%
Post-tax discount rate 18.00%
Tax rate 21.00%
New Jersey  
Basis of presentation  
Recoverable amount $ 992,840
Terminal value growth rate 3.00%
Post-tax discount rate 17.00%
Tax rate 32.50%
North Dakota and Oregon  
Basis of presentation  
Recoverable amount $ (4,330)
Terminal value growth rate 3.00%
Post-tax discount rate 17.00%
Tax rate 25.31%
Ohio  
Basis of presentation  
Recoverable amount $ 70,890
Terminal value growth rate 3.00%
Post-tax discount rate 17.00%
Tax rate 21.00%
Oregon  
Basis of presentation  
Recoverable amount $ 12,580
Terminal value growth rate 3.00%
Post-tax discount rate 16.00%
Tax rate 27.60%
Pennsylvania  
Basis of presentation  
Recoverable amount $ 277,810
Terminal value growth rate 3.00%
Post-tax discount rate 17.00%
Tax rate 30.99%
International  
Basis of presentation  
Recoverable amount $ 283,987
Terminal value growth rate 3.00%
Post-tax discount rate 18.00%
Tax rate 23.43%