XML 71 R53.htm IDEA: XBRL DOCUMENT v3.19.2
Investments (Narrative) (Details) 1 - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Dec. 31, 2018
Dec. 31, 2008
Unrealized gain (loss) on investment under fair value method     $ 6,600,000 $ 14,000,000    
Gain (Loss) on Disposition of Assets     $ (11,000) (109,000)    
kaleo            
Total cash invested in private company           $ 7,500,000
Ownership interest percentage     20.00%      
Carrying value $ 91,200,000   $ 91,200,000   $ 84,600,000  
Other Interest and Dividend Income     17,582,000      
Unrealized gain (loss) on investment under fair value method 7,100,000 $ 5,800,000 24,182,000 14,000,000    
Unrealized Gain Loss On Investments Net Of Tax $ 5,600,000   $ 19,900,000      
Unrealized Gain Loss On Investment Under Fair Value Method After Taxes   $ 4,523,000   $ (10,900,000)    
Basis point decrease of weighted average cost of capital assumption        
Basis point increase of weighted average cost of capital assumption        
DCF Method for Fair Value Estimate [Member] | kaleo            
EV-to-Adjusted EBITDA Multiple Method     5.1 x      
Weighting of EBITDA Multiple Method versus DCF Method 50.00%   50.00%      
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 75,400   $ 75,400      
Servicing Assets and Servicing Liabilities at Fair Value, Assumptions Used to Estimate Fair Value, Discount Rate     15.00%      
DCF Method for Fair Value Estimate [Member] | 8.6x [Domain] | kaleo            
EV-to-Adjusted EBITDA Multiple Method     6.1 x      
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 83,300   $ 83,300      
DCF Method for Fair Value Estimate [Member] | 9.6x [Domain] | kaleo            
EV-to-Adjusted EBITDA Multiple Method     7.1 x      
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 91,200   $ 91,200      
DCF Method for Fair Value Estimate [Member] | 10.6x [Domain] | kaleo            
EV-to-Adjusted EBITDA Multiple Method     8.1 x      
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 99,100   $ 99,100      
DCF Method for Fair Value Estimate [Member] | 11.6x [Domain] | kaleo            
EV-to-Adjusted EBITDA Multiple Method     9.1 x      
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 107,000   $ 107,000      
EBITDA Multiple Method for Fair Value Estimate [Member] | kaleo            
Weighting of EBITDA Multiple Method versus DCF Method 80.00%   80.00%      
40% [Domain] | DCF Method for Fair Value Estimate [Member] | kaleo            
Weighting of EBITDA Multiple Method versus DCF Method 40.00%   40.00%      
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 72,300   $ 72,300      
40% [Domain] | DCF Method for Fair Value Estimate [Member] | 8.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 81,700   81,700      
40% [Domain] | DCF Method for Fair Value Estimate [Member] | 9.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 91,200   91,200      
40% [Domain] | DCF Method for Fair Value Estimate [Member] | 10.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 100,700   100,700      
40% [Domain] | DCF Method for Fair Value Estimate [Member] | 11.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 110,200   $ 110,200      
30% [Domain] | DCF Method for Fair Value Estimate [Member] | kaleo            
Weighting of EBITDA Multiple Method versus DCF Method 30.00%   30.00%      
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 69,100   $ 69,100      
30% [Domain] | DCF Method for Fair Value Estimate [Member] | 8.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 80,100   80,100      
30% [Domain] | DCF Method for Fair Value Estimate [Member] | 9.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 91,200   91,200      
30% [Domain] | DCF Method for Fair Value Estimate [Member] | 10.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 102,300   102,300      
30% [Domain] | DCF Method for Fair Value Estimate [Member] | 11.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 113,300   $ 113,300      
20% [Domain] | DCF Method for Fair Value Estimate [Member] | kaleo            
Weighting of EBITDA Multiple Method versus DCF Method 20.00%   20.00%      
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 65,900   $ 65,900      
20% [Domain] | DCF Method for Fair Value Estimate [Member] | 8.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 78,600   78,600      
20% [Domain] | DCF Method for Fair Value Estimate [Member] | 9.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 91,200   91,200      
20% [Domain] | DCF Method for Fair Value Estimate [Member] | 10.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 103,800   103,800      
20% [Domain] | DCF Method for Fair Value Estimate [Member] | 11.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 116,500   $ 116,500      
10% [Domain] | DCF Method for Fair Value Estimate [Member] | kaleo            
Weighting of EBITDA Multiple Method versus DCF Method 10.00%   10.00%      
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 62,700   $ 62,700      
10% [Domain] | DCF Method for Fair Value Estimate [Member] | 8.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 77,000   77,000      
10% [Domain] | DCF Method for Fair Value Estimate [Member] | 9.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 91,200   91,200      
10% [Domain] | DCF Method for Fair Value Estimate [Member] | 10.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 105,400   105,400      
10% [Domain] | DCF Method for Fair Value Estimate [Member] | 11.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 119,600   $ 119,600      
0% [Domain] | DCF Method for Fair Value Estimate [Member] | kaleo            
Weighting of EBITDA Multiple Method versus DCF Method 0.00%   0.00%      
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 59,600   $ 59,600      
0% [Domain] | DCF Method for Fair Value Estimate [Member] | 8.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 75,400   75,400      
0% [Domain] | DCF Method for Fair Value Estimate [Member] | 9.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 91,200   91,200      
0% [Domain] | DCF Method for Fair Value Estimate [Member] | 10.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 107,000   107,000      
0% [Domain] | DCF Method for Fair Value Estimate [Member] | 11.6x [Domain] | kaleo            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 122,800   $ 122,800