XML 67 R52.htm IDEA: XBRL DOCUMENT v3.8.0.1
GOODWILL AND OTHER INTANGIBLE ASSETS, Goodwill (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Goodwill [Roll Forward]          
Goodwill, gross beginning of period   $ 148,575 $ 146,542 $ 148,575  
Accumulated impairment charges, beginning of period   (26,941) (128,591) (26,941)  
Goodwill, net beginning of period   121,634 17,951 121,634  
Impairment charge   (104,300)   (101,650)  
Foreign currency translation     2,226 (2,033)  
Goodwill, gross end of period     148,768 146,542 $ 148,575
Accumulated impairment charges, end of period     (128,591) (128,591) (26,941)
Goodwill, net end of period     20,177 $ 17,951 $ 121,634
Fair Value Inputs [Abstract]          
Decrease in impairment charge $ (2,600)        
Trademarks [Member] | Minimum [Member]          
Fair Value Inputs [Abstract]          
Revenue 5-year compound annual growth rate (CAGR) [1]       (0.40%) [2] 0.20%
Estimated fair royalty rate [1]       0.25% [2] 0.50%
Discount rate of fair value inputs [1]       11.00% [2] 12.00%
Trademarks [Member] | Maximum [Member]          
Fair Value Inputs [Abstract]          
Revenue 5-year compound annual growth rate (CAGR) [1]       2.70% [2] 4.00%
Estimated fair royalty rate [1]       1.50% [2] 2.00%
Discount rate of fair value inputs [1]       15.00% [2] 14.00%
Power Solutions [Member]          
Goodwill [Roll Forward]          
Goodwill, net beginning of period 55,500        
Goodwill, net end of period   55,500      
Connectivity Solutions [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 [1]       75.00% [2] 75.00%
Income Approach - Discounted Cash Flows [Member] | Goodwill [Member] | Minimum [Member]          
Fair Value Inputs [Abstract]          
Revenue 5-year compound annual growth rate (CAGR) [1],[3]       (9.00%) [2] 2.60%
2016 EBITDA margins [1],[3],[4]       5.10% [2] 7.20%
Cost of equity capital [1],[3]       11.60% [2] 12.30%
Cost of debt capital [1],[3]       3.60% [2] 2.40%
Weighted average cost of capital [1],[3]       10.00% [2] 11.00%
Income Approach - Discounted Cash Flows [Member] | Goodwill [Member] | Maximum [Member]          
Fair Value Inputs [Abstract]          
Revenue 5-year compound annual growth rate (CAGR) [1],[3]       (0.60%) [2] 2.70%
2016 EBITDA margins [1],[3],[4]       6.60% [2] 8.40%
Cost of equity capital [1],[3]       14.70% [2] 16.50%
Cost of debt capital [1],[3]       8.50% [2] 5.90%
Weighted average cost of capital [1],[3]       14.00% [2] 15.00%
Market Approach - Multiples of Guideline Companies [Member] | Goodwill [Member]          
Fair Value Inputs [Abstract]          
Invested capital control premium [1],[3]       25.00% [2] 25.00%
Weighting of valuation method [1]       25.00% [2] 25.00%
Market Approach - Multiples of Guideline Companies [Member] | Goodwill [Member] | Minimum [Member]          
Fair Value Inputs [Abstract]          
Net operating revenue multiples used [1],[3]       0.4 [2] 0.4
Operating EBITDA multiples used [1],[3],[4]       5.9 [2] 5.0
Market Approach - Multiples of Guideline Companies [Member] | Goodwill [Member] | Maximum [Member]          
Fair Value Inputs [Abstract]          
Net operating revenue multiples used [1],[3]       0.6 [2] 0.5
Operating EBITDA multiples used [1],[3],[4]       6.3 [2] 5.3
North America [Member]          
Goodwill [Roll Forward]          
Goodwill, gross beginning of period   63,364 63,364 $ 63,364  
Accumulated impairment charges, beginning of period   (14,066) (54,474) (14,066)  
Goodwill, net beginning of period   49,298 8,890 49,298  
Impairment charge       (40,408)  
Foreign currency translation     0 0  
Goodwill, gross end of period     63,364 63,364 $ 63,364
Accumulated impairment charges, end of period     (54,474) (54,474) (14,066)
Goodwill, net end of period     $ 8,890 8,890 49,298
Reporting unit, percentage of fair value in excess of carrying amount     10.20%    
Asia [Member]          
Goodwill [Roll Forward]          
Goodwill, gross beginning of period   54,532 $ 54,508 54,532  
Accumulated impairment charges, beginning of period   (12,875) (54,508) (12,875)  
Goodwill, net beginning of period   41,657 0 41,657  
Impairment charge       (41,633)  
Foreign currency translation     0 (24)  
Goodwill, gross end of period     54,508 54,508 54,532
Accumulated impairment charges, end of period     (54,508) (54,508) (12,875)
Goodwill, net end of period     0 0 41,657
Europe [Member]          
Goodwill [Roll Forward]          
Goodwill, gross beginning of period   30,679 28,670 30,679  
Accumulated impairment charges, beginning of period   0 (19,609) 0  
Goodwill, net beginning of period   $ 30,679 9,061 30,679  
Impairment charge       (19,609)  
Foreign currency translation     2,226 (2,009)  
Goodwill, gross end of period     30,896 28,670 30,679
Accumulated impairment charges, end of period     (19,609) (19,609) 0
Goodwill, net end of period     $ 11,287 $ 9,061 $ 30,679
Reporting unit, percentage of fair value in excess of carrying amount     8.90%    
[1] Annual
[2] Interim
[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.