XML 84 R73.htm IDEA: XBRL DOCUMENT v3.20.2
GOODWILL AND OTHER INTANGIBLE ASSETS - Goodwill (Details)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Sep. 30, 2020
USD ($)
D
$ / shares
Sep. 30, 2020
USD ($)
D
$ / shares
Dec. 31, 2019
USD ($)
$ / shares
Sep. 30, 2019
USD ($)
Sep. 30, 2020
USD ($)
D
$ / shares
Sep. 30, 2019
USD ($)
Jun. 30, 2020
USD ($)
Jun. 30, 2019
USD ($)
Dec. 31, 2018
USD ($)
Changes in the carrying amount of goodwill                  
Balance, beginning of period   $ 28,388 $ 28,618 $ 28,618 $ 28,388 $ 11,942      
Goodwill arising in business combination   24,138   0 24,138 16,676      
Balance, end of period $ 52,526 $ 52,526 $ 28,388 28,618 $ 52,526 28,618      
Number of the last trading days of the period in measuring closing price | D 10 10     10        
Average closing share price (in dollars per share) | $ / shares $ 16.24 $ 15.96 $ 26.05            
Share price (in dollars per share) | $ / shares $ 18.65 $ 18.65     $ 18.65        
Estimated Fair value of reporting unit $ 352,700 $ 352,700     $ 352,700        
Stockholders' equity $ 296,316 $ 296,316 $ 244,452 $ 242,939 $ 296,316 $ 242,939 $ 255,791 $ 239,716 $ 197,368
Rate of Excess in Fair value of reporting unit over the Stockholders' equity 19.00% 19.00%     19.00%        
Goodwill impairment         $ 0        
Valuation: Income Approach                  
Changes in the carrying amount of goodwill                  
Weighting percentage         60.00%        
Resulted fair value $ 375,300 $ 375,300     $ 375,300        
Estimated earnings period         5 years        
Percentage of Operating Expenses Reduction 20.00% 20.00%     20.00%        
Required percentage of Intangible assets to be maintained 9.00% 9.00%     9.00%        
Valuation: Income Approach | Maximum                  
Changes in the carrying amount of goodwill                  
Resulted fair value $ 410,700 $ 410,700     $ 410,700        
Projected cash flows, Discount rate 14.00% 14.00%     14.00%        
Projected cash flows, Capitalization rate 11.00% 11.00%     11.00%        
Valuation: Income Approach | Minimum                  
Changes in the carrying amount of goodwill                  
Resulted fair value $ 340,000 $ 340,000     $ 340,000        
Projected cash flows, Discount rate 12.00% 12.00%     12.00%        
Projected cash flows, Capitalization rate 9.00% 9.00%     9.00%        
Valuation: Income Approach | Midpoint                  
Changes in the carrying amount of goodwill                  
Projected cash flows, Discount rate 13.00% 13.00%     13.00%        
Projected cash flows, Capitalization rate 10.00% 10.00%     10.00%        
Change of control premium to Corporation's September 30, 2020 Market price Approach                  
Changes in the carrying amount of goodwill                  
Weighting percentage         20.00%        
Resulted fair value $ 329,000 $ 329,000     $ 329,000        
Change of control premium to Corporation's September 30, 2020 Market price Approach | Maximum                  
Changes in the carrying amount of goodwill                  
Resulted fair value $ 335,500 $ 335,500     $ 335,500        
Control premium percentage 30.00% 30.00%     30.00%        
Change of control premium to Corporation's September 30, 2020 Market price Approach | Minimum                  
Changes in the carrying amount of goodwill                  
Resulted fair value $ 322,600 $ 322,600     $ 322,600        
Control premium percentage 25.00% 25.00%     25.00%        
Change of control premium to the Corporation's Volume-weighted average market price Approach                  
Changes in the carrying amount of goodwill                  
Weighting percentage         20.00%        
Resulted fair value $ 319,200 $ 319,200     $ 319,200        
Change of control premium to the Corporation's Volume-weighted average market price Approach | Maximum                  
Changes in the carrying amount of goodwill                  
Resulted fair value $ 325,700 $ 325,700     $ 325,700        
Control premium percentage 30.00% 30.00%     30.00%        
Change of control premium to the Corporation's Volume-weighted average market price Approach | Minimum                  
Changes in the carrying amount of goodwill                  
Resulted fair value $ 312,700 $ 312,700     $ 312,700        
Control premium percentage 25.00% 25.00%     25.00%