XML 59 R42.htm IDEA: XBRL DOCUMENT v3.20.2
Investments (Narrative) (Details) 1 - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
Dec. 31, 2019
Dec. 31, 2008
Gain (loss) on investment in kaléo accounted for under fair value method     $ (61,000,000) $ 10,900,000    
kaleo [Member]            
Carrying value $ 34,500,000   34,500,000   $ 95,500,000  
Unrealized Gain Loss On Investments Net Of Tax 28,200,000   47,700,000 (23,400,000)    
Gain (loss) on investment in kaléo accounted for under fair value method $ 36,200,000 $ (4,300,000) $ (61,000,000) 28,482,000    
Other Interest and Dividend Income   $ 17,600,000   $ (17,600,000)    
Variable Interest Entity, Qualitative or Quantitative Information, Ownership Percentage     18.00%      
Total cash invested in private company           $ 7,500,000
Point Decrease Of Weighted Average Cost Of Capital Assumption        
Point Increase Of Weighted Average Cost Of Capital Assumption        
DCF Method for Fair Value Estimate [Member] | kaleo [Member] | Measurement Input, Discount Rate [Member]            
Servicing Assets and Servicing Liabilities at Fair Value, Assumptions Used to Estimate Fair Value, Discount Rate     20.00% 10.00% 10.00%  
DCF Method for Fair Value Estimate [Member] | 7.0x [Member] | kaleo [Member]            
EV-to-Adjusted EBITDA Multiple Method     4.0 x      
DCF Method for Fair Value Estimate [Member] | 8.0x [Member] | kaleo [Member]            
EV-to-Adjusted EBITDA Multiple Method     5.0 x      
DCF Method for Fair Value Estimate [Member] | 9.6x [Member] | kaleo [Member]            
EV-to-Adjusted EBITDA Multiple Method     6.0 x      
DCF Method for Fair Value Estimate [Member] | 10.0x [Member] | kaleo [Member]            
EV-to-Adjusted EBITDA Multiple Method     7.0x      
DCF Method for Fair Value Estimate [Member] | 11.0x [Member] | kaleo [Member]            
EV-to-Adjusted EBITDA Multiple Method     8.0x      
EBITDA Multiple Method for Fair Value Estimate [Member] | kaleo [Member]            
Weighting of EBITDA Multiple Method versus DCF Method 20.00%   20.00%   80.00%  
50% [Domain] [Domain] | DCF Method for Fair Value Estimate [Member] | kaleo [Member]            
Weighting of EBITDA Multiple Method versus DCF Method 100.00%   100.00%      
50% [Domain] [Domain] | DCF Method for Fair Value Estimate [Member] | 7.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 34,900,000   $ 34,900,000      
50% [Domain] [Domain] | DCF Method for Fair Value Estimate [Member] | 8.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 34,900,000   34,900,000      
50% [Domain] [Domain] | DCF Method for Fair Value Estimate [Member] | 9.6x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 34,900,000   34,900,000      
50% [Domain] [Domain] | DCF Method for Fair Value Estimate [Member] | 10.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 34,900,000   34,900,000      
50% [Domain] [Domain] | DCF Method for Fair Value Estimate [Member] | 11.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 34,900,000   $ 34,900,000      
40% [Domain] | DCF Method for Fair Value Estimate [Member] | kaleo [Member]            
Weighting of EBITDA Multiple Method versus DCF Method 90.00%   90.00%      
40% [Domain] | DCF Method for Fair Value Estimate [Member] | 7.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 33,400,000   $ 33,400,000      
40% [Domain] | DCF Method for Fair Value Estimate [Member] | 8.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 34,000,000.0   34,000,000.0      
40% [Domain] | DCF Method for Fair Value Estimate [Member] | 9.6x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 34,700,000   34,700,000      
40% [Domain] | DCF Method for Fair Value Estimate [Member] | 10.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 35,400,000   35,400,000      
40% [Domain] | DCF Method for Fair Value Estimate [Member] | 11.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 36,100,000   $ 36,100,000      
30% [Domain] | DCF Method for Fair Value Estimate [Member] | kaleo [Member]            
Weighting of EBITDA Multiple Method versus DCF Method 80.00%   80.00%      
30% [Domain] | DCF Method for Fair Value Estimate [Member] | 7.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 31,800,000   $ 31,800,000      
30% [Domain] | DCF Method for Fair Value Estimate [Member] | 8.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 33,200,000   33,200,000      
30% [Domain] | DCF Method for Fair Value Estimate [Member] | 9.6x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 34,500,000   34,500,000      
30% [Domain] | DCF Method for Fair Value Estimate [Member] | 10.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 35,900,000   35,900,000      
30% [Domain] | DCF Method for Fair Value Estimate [Member] | 11.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 37,300,000   $ 37,300,000      
20% [Domain] | DCF Method for Fair Value Estimate [Member] | kaleo [Member]            
Weighting of EBITDA Multiple Method versus DCF Method 70.00%   70.00%   20.00%  
20% [Domain] | DCF Method for Fair Value Estimate [Member] | 7.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 30,300,000   $ 30,300,000      
20% [Domain] | DCF Method for Fair Value Estimate [Member] | 8.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 32,400,000   32,400,000      
20% [Domain] | DCF Method for Fair Value Estimate [Member] | 9.6x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 34,400,000   34,400,000      
20% [Domain] | DCF Method for Fair Value Estimate [Member] | 10.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 36,500,000   36,500,000      
20% [Domain] | DCF Method for Fair Value Estimate [Member] | 11.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 38,500,000   $ 38,500,000      
10% [Domain] | DCF Method for Fair Value Estimate [Member] | kaleo [Member]            
Weighting of EBITDA Multiple Method versus DCF Method 60.00%   60.00%      
10% [Domain] | DCF Method for Fair Value Estimate [Member] | 7.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 28,800,000   $ 28,800,000      
10% [Domain] | DCF Method for Fair Value Estimate [Member] | 8.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 31,500,000   31,500,000      
10% [Domain] | DCF Method for Fair Value Estimate [Member] | 9.6x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 34,300,000   34,300,000      
10% [Domain] | DCF Method for Fair Value Estimate [Member] | 10.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 37,000,000.0   37,000,000.0      
10% [Domain] | DCF Method for Fair Value Estimate [Member] | 11.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 39,800,000   $ 39,800,000      
0% [Domain] | DCF Method for Fair Value Estimate [Member] | kaleo [Member]            
Weighting of EBITDA Multiple Method versus DCF Method 50.00%   50.00%      
0% [Domain] | DCF Method for Fair Value Estimate [Member] | 7.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 27,300,000   $ 27,300,000      
0% [Domain] | DCF Method for Fair Value Estimate [Member] | 8.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 30,700,000   30,700,000      
0% [Domain] | DCF Method for Fair Value Estimate [Member] | 9.6x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 34,100,000   34,100,000      
0% [Domain] | DCF Method for Fair Value Estimate [Member] | 10.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple 37,600,000   37,600,000      
0% [Domain] | DCF Method for Fair Value Estimate [Member] | 11.0x [Member] | kaleo [Member]            
Fair Value Sensitivity Analysis: Weighting to DCF Method at Varied EV-to-Adjusted EBITDA Multiple $ 41,000,000.0   $ 41,000,000.0