GOODWILL AND OTHER INTANGIBLE ASSETS (Tables)
|
12 Months Ended |
Dec. 31, 2016 |
| GOODWILL AND OTHER INTANGIBLE ASSETS [Abstract] |
|
| Changes in carrying value of goodwill classified by segment reporting structure |
The changes in the carrying value of goodwill classified by our segment reporting structure for the years ended December 31, 2016 and 2015 are as follows:
| | | Total | | | North America | | | Asia | | | Europe | | | | | | | | | | | | | | | | Balance at January 1, 2015 | | | | | | | | | | | | | Goodwill, gross | | | 145,310 | | | | 69,380 | | | | 50,052 | | | | 25,878 | | Accumulated impairment charges | | | (26,941 | ) | | | (14,066 | ) | | | (12,875 | ) | | | - | | Goodwill, net | | $ | 118,369 | | | $ | 55,314 | | | $ | 37,177 | | | $ | 25,878 | | | | | | | | | | | | | | | | | | | | Measurement period adjustments | | | 4,590 | | | | (6,016 | ) | | | 4,351 | | | | 6,255 | | Foreign currency translation | | | (1,325 | ) | | | - | | | | 129 | | | | (1,454 | ) | | | | | | | | | | | | | | | | | | | Balance at December 31, 2015: | | | | | | | | | | | | | | | | | Goodwill, gross | | | 148,575 | | | | 63,364 | | | | 54,532 | | | | 30,679 | | Accumulated impairment charges | | | (26,941 | ) | | | (14,066 | ) | | | (12,875 | ) | | | - | | Goodwill, net | | $ | 121,634 | | | $ | 49,298 | | | $ | 41,657 | | | $ | 30,679 | | | | | | | | | | | | | | | | | | | | Impairment charge | | | (101,650 | ) | | | (40,408 | ) | | | (41,633 | ) | | | (19,609 | ) | Foreign currency translation | | | (2,033 | ) | | | - | | | | (24 | ) | | | (2,009 | ) | | | | | | | | | | | | | | | | | | | Balance at December 31, 2016: | | | | | | | | | | | | | | | | | Goodwill, gross | | | 146,542 | | | | 63,364 | | | | 54,508 | | | | 28,670 | | Accumulated impairment charges | | | (128,591 | ) | | | (54,474 | ) | | | (54,508 | ) | | | (19,609 | ) | Goodwill, net | | $ | 17,951 | | | $ | 8,890 | | | $ | - | | | $ | 9,061 | |
|
| Excess of estimated fair values over carrying value including goodwill |
The excess of estimated fair values over carrying value, including goodwill for each of our reporting units that had goodwill as of the 2016 annual impairment test were as follows: Reporting Unit | | % by Which Estimated Fair Value Exceeds Carrying Value | North America | | 13% | Europe | | 30% |
|
| Fair Value Inputs, Assets, Quantitative Information [Line Items] |
|
| Components of definite and indefinite-lived intangible assets |
The components of definite and indefinite-lived intangible assets are as follows:
| | | December 31, 2016 | | | December 31, 2015 | | | | | Gross Carrying | | | Accumulated | | | Net Carrying | | | Gross Carrying | | | Accumulated | | | Net Carrying | | | | | Amount | | | Amortization | | | Amount | | | Amount | | | Amortization | | | Amount | | | | | | | | | | | | | | | | | | | | | | Patents, licenses and technology | | $ | 38,658 | | | $ | 11,276 | | | $ | 27,382 | | | $ | 39,388 | | | $ | 7,932 | | | $ | 31,456 | | Customer relationships | | | 43,821 | | | | 8,302 | | | | 35,519 | | | | 44,894 | | | | 5,735 | | | | 39,159 | | Non-compete agreements | | | 2,667 | | | | 2,376 | | | | 291 | | | | 2,753 | | | | 1,838 | | | | 915 | | Trademarks | | | 11,677 | | | | 41 | | | | 11,636 | | | | 16,338 | | | | 41 | | | | 16,297 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 96,823 | | | $ | 21,995 | | | $ | 74,828 | | | $ | 103,373 | | | $ | 15,546 | | | $ | 87,827 | |
|
| Estimated amortization expense for intangible assets |
Estimated amortization expense for intangible assets for the next five years is as follows: December 31, | | Amortization Expense | | | | | | | 2017 | | $ | 6,521 | | 2018 | | | 6,229 | | 2019 | | | 6,229 | | 2020 | | | 6,197 | | 2021 | | | 6,196 | |
|
| Goodwill [Member] |
|
| Fair Value Inputs, Assets, Quantitative Information [Line Items] |
|
| Schedule of underlying assumptions utilized in fair value |
The table below shows the range of assumptions utilized across the various reporting units.
| | | Goodwill Impairment Analysis | | | | Key Assumptions | | | 2016 - Interim | | 2015 - Annual | | | | | | | Income Approach - Discounted Cash Flows (a): | | | | | | Revenue 5-year compound annual growth rate (CAGR) | | (9.0%) - (0.6%) | | 2.6% - 2.7% | | 2016 EBITDA margins (b) | | 5.1% - 6.6% | | 7.2% - 8.4% | | Cost of equity capital | | 11.6% - 14.7% | | 12.3% - 16.5% | | Cost of debt capital | | 3.6% - 8.5% | | 2.4% - 5.9% | | Weighted average cost of capital | | 10.0% - 14.0% | | 11.0% - 15.0% | | | | | | | Market Approach - Multiples of Guideline Companies (a): | | | | | | Net operating revenue multiples used | | 0.4 - 0.6 | | 0.4 - 0.5 | | Operating EBITDA multiples used (b) | | 5.9 - 6.3 | | 5.0 - 5.3 | | 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% | | | | | | | | (a) Ranges noted reflect assumptions and multiples used throughout the North America, Asia and Europe reporting units | | (b) EBITDA represents earnings before interest, taxes, depreciation and amortization. EBITDA margin is calculated by | | dividing EBITDA by net sales. | | | | |
|
| Trademarks [Member] |
|
| Fair Value Inputs, Assets, Quantitative Information [Line Items] |
|
| Schedule of underlying assumptions utilized in fair value |
The table below shows the range of assumptions utilized across the Company's various trademarks. | | Trademark Impairment Analysis | | | Key Assumptions | | 2016 - Interim | | 2015 - Annual | | | | | | Revenue 5-year compound annual growth rate (CAGR) | | (0.4%) - 2.7% | | 0.2% - 4.0% | Estimated fair royalty rate | | 0.25% - 1.5% | | 0.5% - 2.0% | Discount rate | | 11.0% - 15.0% | | 12.0% - 14.0% |
|