XML 17 R34.htm IDEA: XBRL DOCUMENT v3.20.1
Note 5 - Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2019
Goodwill [Member]  
Notes Tables  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
   
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
%