XML 43 R26.htm IDEA: XBRL DOCUMENT v3.20.2

Investments kaleo sensitivity table (Tables)

9 Months Ended

Sep. 30, 2020

Investments, Debt and Equity Securities [Abstract]

Fair Value Measurements, Sensitivity Analysis, Description

The table below provides a sensitivity analysis of the estimated fair value at September 30, 2020, of the Company’s investment in kaléo for changes in the EBITDA multiple used in applying the EBITDA Multiple Method and the changes in the weighting of the DCF Method.

($ Millions)						EV-to-Adjusted EBITDA Multiple
						4.0 x			5.0 x			6.0 x			7.0x			8.0x
Weighting to DCF Method			100		%	$	34.9		$	34.9		$	34.9		$	34.9		$	34.9
			90		%	$	33.4		$	34.0		$	34.7		$	35.4		$	36.1
			80		%	$	31.8		$	33.2		$	34.5		$	35.9		$	37.3
			70		%	$	30.3		$	32.4		$	34.4		$	36.5		$	38.5
			60		%	$	28.8		$	31.5		$	34.3		$	37.0		$	39.8
			50		%	$	27.3		$	30.7		$	34.1		$	37.6		$	41.0

X

- Definition

Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (bbb)
-URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_InvestmentsDebtAndEquitySecuritiesAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration