XML 74 R14.htm IDEA: XBRL DOCUMENT v3.20.1
Note 5 - Fair Value Measurements
12 Months Ended
Dec. 31, 2019
Notes to Financial Statements  
Fair Value Disclosures [Text Block]
5.
FAIR VALUE MEASUREMENTS
 
As of
December 31, 2019
and
December 31, 2018,
our available-for-sale securities primarily consisted of investments held in a rabbi trust which are intended to fund the Company’s Supplemental Executive Retirement Plan (“SERP”) obligations.  These securities are measured at fair value using quoted prices in active markets for identical assets (Level
1
) inputs and amounted to
$1.1
million at
December 31, 2019
and
$1.4
million at
December 31, 2018. 
The Company does
not
have any financial assets measured at fair value on a recurring basis categorized as Level
3,
and there were
no
transfers in or out of Level
1,
Level
2
or Level
3
during
2019
or
2018.
  There were
no
changes to the Company’s valuation techniques used to measure asset fair values on a recurring or nonrecurring basis during
2019.
 
There were
no
financial assets accounted for at fair value on a nonrecurring basis as of
December 31, 2019
or
December 31, 2018.
 
The Company has other financial instruments, such as cash and cash equivalents, accounts receivable, restricted cash, accounts payable and accrued expenses, which are
not
measured at fair value on a recurring basis but are recorded at amounts that approximate fair value due to their liquid or short-term nature.  The fair value of the Company’s long-term debt is estimated using a discounted cash flow method based on interest rates that are currently available for debt issuances with similar terms and maturities.  At
December 31, 2019
and 
2018,
the estimated fair value of total debt was
$146.4
million and
$117.9
million, respectively, compared to a carrying amount of
$143.7
million and
$114.2
million, respectively.  The Company did
not
have any other financial liabilities within the scope of the fair value disclosure requirements as of
December 31, 2019.
 
Nonfinancial assets and liabilities, such as goodwill, indefinite-lived intangible assets and long-lived assets, are accounted for at fair value on a nonrecurring basis.  These items are tested for impairment upon the occurrence of a triggering event. We review goodwill for impairment on a reporting unit basis annually during the
fourth
quarter of each year and whenever events or changes in circumstances indicate the carrying value of goodwill
may
not
be recoverable.  As weakened market conditions from earlier in
2019
continued into the
third
quarter without a visible rebound in incoming orders, the Company’s actual revenue and margin levels in
2019
were significantly lower than the financial projections utilized in the annual goodwill impairment analysis (performed as of
October 1, 2018),
and were
not
projected to rebound to those levels in
2019.
  The Company determined that current business conditions, and the resulting decrease in the Company’s projected undiscounted and discounted cash flows, together with the accompanying stock price decline, constituted a triggering event, which required the Company to perform interim impairment tests related to its long-lived assets and goodwill during the
third
quarter of
2019.
  The Company’s interim test on its long-lived assets indicated that the carrying value of its long-lived assets was recoverable and that
no
impairment existed as of the
July 31, 2019
testing date. 
 
The Company’s Level
3
fair value analysis related to the interim test for goodwill impairment was supported by a weighting of
two
generally accepted valuation approaches, the income approach and the market approach, as further described in Note
4,
"Goodwill and Other Intangible Assets".  These approaches include numerous assumptions with respect to future circumstances, such as industry and/or local market conditions, which might directly impact each of the reporting units’ operations in the future, and are therefore uncertain.  These approaches are utilized to develop a range of fair values and a weighted average of these approaches is utilized to determine the best fair value estimate within that range.
 
The
July 31, 2019
interim impairment test related to the Company's goodwill was performed by reporting unit (North America and Europe).  The valuation test, which heavily weights future discounted cash flow projections, indicated impairment of the goodwill associated with the Company’s North America reporting unit.  As a result, the Company recorded a non-cash goodwill impairment charge of
$8.9
million (
$8.5
million after-tax) during the
third
quarter of
2019.
The Company’s goodwill associated with its North America reporting unit originated from several of Bel’s prior acquisitions, primarily Power Solutions and Connectivity Solutions.  The carrying value of the Company's goodwill was
$19.8
 million at
December 31, 2018. 
The remaining goodwill as of
September 30, 2019
had a carrying value of
$10.8
million related solely to the Company's Europe rep
orting unit.  Effective
October 1, 2019,
in connection with a change in how management views the business as a result of our ongoing transition in ERP systems and the recent acquisition of CUI, the Company reorganized its segment reporting structure.  The Company's new reportable operating segments are Cinch Connectivity Solutions, Power Solutions and Protection, and Magnetic Solutions.  At our
October 1, 2019
annual goodwill impairment test date, an analysis was performed on both the former segments and the new segments to ensure
no
impairment existed under either structure as of the reorganization date. See
Not
e
4,
"Goodwill and Other Intangible Assets". 
 
In connection with the fair value estimate calculation for the interim test performed as of
July 31, 2019,
detailed below is a table of key underlying assumptions utilized in the interim test as compared to those assumptions utilized during the annual valuation performed as of
October 1, 2018. 
The table below shows the assumptions utilized for the North America reporting unit.
 
   
Goodwill Impairment Analysis
 
   
Key Assumptions
 
   
2019 - Interim
   
2018 - Annual
 
                 
Income Approach - Discounted Cash Flows:
               
Revenue 5-year compound annual growth rate (CAGR)
   
1.5
%
   
2.6
%
EBITDA margins (next 12 month forecast)
   
3.9
%
   
7.6
%
Cost of equity capital
   
15.4
%
   
14.2
%
Cost of debt capital
   
4.0
%
   
3.7
%
Weighted average cost of capital
   
14.0
%
   
13.0
%
                 
Market Approach - Multiples of Guideline Companies:
               
Net operating revenue multiples used
   
0.3
     
0.4
 
Operating EBITDA multiples used
   
7.0
-
8.0
     
5.1
-
5.7
 
Invested capital control premium
   
25
%
   
25
%
                 
Weighting of Valuation Methods:
               
Income Approach - Discounted Cash Flows
   
75
%
   
75
%
Market Approach - Multiples of Guideline Companies
   
25
%
   
25
%
 
The Company had also performed an interim impairment analysis of its indefinite-lived intangible assets as of
July 31, 2019. 
The Company tests indefinite-lived intangible assets for impairment using a fair value approach, the relief-from-royalty method (a form of the income approach).  At
December 31, 2018,
the Company’s indefinite-lived intangible assets related to the trademarks acquired in the Power Solutions, Connectivity Solutions, Cinch and Fibreco acquisitions.  The Company's interim test on its indefinite-lived intangible assets indicated that the carrying value of its long-lived assets was recoverable and that
no
impairment existed as of the
July 31, 2019
testing date.  Based on an additional analysis performed as of the
October 1, 2019
annual test date (see Note
4
), management concluded that
no
impairment existed as of that date.