XML 68 R53.htm IDEA: XBRL DOCUMENT v3.7.0.1
GOODWILL AND OTHER INTANGIBLE ASSETS, Goodwill (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Jun. 30, 2016
USD ($)
Mar. 31, 2016
USD ($)
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Goodwill [Roll Forward]        
Goodwill, gross beginning of period   $ 148,575 $ 148,575 $ 145,310
Accumulated impairment charges, beginning of period   (26,941) (26,941) (26,941)
Goodwill, net beginning of period   121,634 121,634 118,369
Measurement period adjustments       4,590
Impairment charge   (104,300) (101,650)  
Foreign currency translation     (2,033) (1,325)
Goodwill, gross end of period     146,542 148,575
Accumulated impairment charges, end of period     (128,591) (26,941)
Goodwill, net end of period     $ 17,951 $ 121,634
Fair Value Inputs [Abstract]        
Decrease in impairment charge $ 2,600      
Trademarks [Member] | Minimum [Member]        
Fair Value Inputs [Abstract]        
Revenue compound annual growth rate (CAGR)     (0.40%) [1] 0.20% [2]
Estimated fair royalty rate     0.25% [1] 0.50% [2]
Discount rate of fair value inputs     11.00% [1] 12.00% [2]
Trademarks [Member] | Maximum [Member]        
Fair Value Inputs [Abstract]        
Revenue compound annual growth rate (CAGR)     2.70% [1] 4.00% [2]
Estimated fair royalty rate     1.50% [1] 2.00% [2]
Discount rate of fair value inputs     15.00% [1] 14.00% [2]
Power Solutions [Member]        
Goodwill [Roll Forward]        
Goodwill, net beginning of period 55,500      
Goodwill, net end of period   55,500    
Connectivity Solution [Member]        
Goodwill [Roll Forward]        
Goodwill, net beginning of period $ 55,000      
Goodwill, net end of period   55,000    
Income Approach - Discounted Cash Flows [Member] | Goodwill [Member]        
Fair Value Inputs [Abstract]        
Weighting of valuation method     75.00% [1] 75.00% [2]
Income Approach - Discounted Cash Flows [Member] | Goodwill [Member] | Minimum [Member]        
Fair Value Inputs [Abstract]        
Revenue compound annual growth rate (CAGR) [3]     (9.00%) [1] 2.60% [2]
2016 EBITDA (b) [3],[4]     5.10% [1] 7.20% [2]
Cost of equity capital [3]     11.60% [1] 12.30% [2]
Cost of debt capital [3]     3.60% [1] 2.40% [2]
Weighted average cost of capital [3]     10.00% [1] 11.00% [2]
Income Approach - Discounted Cash Flows [Member] | Goodwill [Member] | Maximum [Member]        
Fair Value Inputs [Abstract]        
Revenue compound annual growth rate (CAGR) [3]     (0.60%) [1] 2.70% [2]
2016 EBITDA (b) [3],[4]     6.60% [1] 8.40% [2]
Cost of equity capital [3]     14.70% [1] 16.50% [2]
Cost of debt capital [3]     8.50% [1] 5.90% [2]
Weighted average cost of capital [3]     14.00% [1] 15.00% [2]
Market Approach - Multiples of Guideline Companies [Member] | Goodwill [Member]        
Fair Value Inputs [Abstract]        
Invested capital control premium [3]     25.00% [1] 25.00% [2]
Weighting of valuation method     25.00% [1] 25.00% [2]
Market Approach - Multiples of Guideline Companies [Member] | Goodwill [Member] | Minimum [Member]        
Fair Value Inputs [Abstract]        
Net operating revenue multiples used [3]     0.4 [1] 0.4 [2]
Operating EBITDA multiples used [3],[4]     5.9 [1] 5.0 [2]
Market Approach - Multiples of Guideline Companies [Member] | Goodwill [Member] | Maximum [Member]        
Fair Value Inputs [Abstract]        
Net operating revenue multiples used [3]     0.6 [1] 0.5 [2]
Operating EBITDA multiples used [3],[4]     6.3 [1] 5.3 [2]
North America [Member]        
Goodwill [Roll Forward]        
Goodwill, gross beginning of period   63,364 $ 63,364 $ 69,380
Accumulated impairment charges, beginning of period   (14,066) (14,066) (14,066)
Goodwill, net beginning of period   49,298 49,298 55,314
Measurement period adjustments       (6,016)
Impairment charge     (40,408)  
Foreign currency translation     0 0
Goodwill, gross end of period     63,364 63,364
Accumulated impairment charges, end of period     (54,474) (14,066)
Goodwill, net end of period     $ 8,890 49,298
Reporting unit, percentage of fair value in excess of carrying amount     13.00%  
Asia [Member]        
Goodwill [Roll Forward]        
Goodwill, gross beginning of period   54,532 $ 54,532 50,052
Accumulated impairment charges, beginning of period   (12,875) (12,875) (12,875)
Goodwill, net beginning of period   41,657 41,657 37,177
Measurement period adjustments       4,351
Impairment charge     (41,633)  
Foreign currency translation     (24) 129
Goodwill, gross end of period     54,508 54,532
Accumulated impairment charges, end of period     (54,508) (12,875)
Goodwill, net end of period     0 41,657
Europe [Member]        
Goodwill [Roll Forward]        
Goodwill, gross beginning of period   30,679 30,679 25,878
Accumulated impairment charges, beginning of period   0 0 0
Goodwill, net beginning of period   $ 30,679 30,679 25,878
Measurement period adjustments       6,255
Impairment charge     (19,609)  
Foreign currency translation     (2,009) (1,454)
Goodwill, gross end of period     28,670 30,679
Accumulated impairment charges, end of period     (19,609) 0
Goodwill, net end of period     $ 9,061 $ 30,679
Reporting unit, percentage of fair value in excess of carrying amount     30.00%  
[1] Interim
[2] Annual
[3] Ranges noted reflect assumptions and multiples used throughout the North America, Asia and Europe reporting units
[4] EBITDA represents earnings before interest, taxes, depreciation and amortization. EBITDA margin is calculated by dividing EBITDA by net sales.