XML 39 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2012
Description of Unobservable Inputs Used In Level 3 Fair Value Measurements [Line Items]  
Description of unobservable inputs used in Level 3 fair value measurements [Table Text Block]
The recurring Level 3 fair value measurements of our contingent consideration liability include the following significant unobservable inputs:

Contingent Consideration Liability
Fair Value as of December 31, 2012
Valuation Technique
Unobservable Input
Range
R&D, Regulatory and Commercialization-based Milestones
$212 million
Probability Weighted Discounted Cash Flow
Discount Rate
0.9% - 2.4%
Probability of Payment
0% - 95%
Projected Year of Payment
2013 - 2017
Revenue-based Payments
$218 million
Discounted Cash Flow
Discount Rate
12% - 18%
Probability of Payment
65% - 100%
Projected Year of Payment
2013 - 2018
$233 million
Monte Carlo
Revenue Volatility
15% - 29%
Risk Free Rate
LIBOR Term Structure
Projected Year of Payment
2013-2018
The nonrecurring Level 3 fair value measurements of the impairment charges taken in the second quarter of 2012 included the following significant unobservable inputs:

Intangible Asset
Fair Value as of April 1, 2012
Valuation Technique
Unobservable Input
Range
In-Process R&D
$184 million
Income Approach - Excess Earnings Method
Discount Rate
20%
The nonrecurring Level 3 fair value measurements of the impairment charges taken in the third quarter of 2012 included the following significant unobservable inputs:

Intangible Asset
Fair Value as of July 1, 2012
Valuation Technique
Unobservable Input
Range
In-Process R&D
$26 million
Income Approach - Excess Earnings Method
Discount Rate
20%-25%
Business Combination, Goodwill Recognized, Segment Allocation Goodwill was established due primarily to revenue and cash flow projections associated with future technologies, as well as synergies expected to be gained from the integration of these businesses into our existing operations, and has been allocated to our reportable segments based on the relative expected benefit as follows (in millions):U.S.$292EMEA154Inter-Continental86Japan31 $563
Schedule of Business Acquisitions by Acquisition, Contingent Consideration [Table Text Block]
Changes in our contingent consideration liability were as follows (in millions):
Balance as of December 31, 2010
$
(71
)
Amounts recorded related to new acquisitions
(287
)
Net fair value adjustments
(7
)
Payments made
7

Balance as of December 31, 2011
$
(358
)
Amounts recorded related to new acquisitions
(465
)
Net fair value adjustments
6

Payments made
154

Balance as of December 31, 2012
$
(663
)
Schedule of Purchase Price Allocation [Table Text Block]
Purchase Price Allocation
The components of the aggregate purchase price as of the acquisition date for acquisitions consummated in 2011 are as follows (in millions):

Cash, net of cash acquired
$
370

Fair value of contingent consideration
287

Prior investments
55

 
$
712

The following summarizes the aggregate purchase price allocation for the 2011 acquisitions (in millions):

Goodwill
$
266

Amortizable intangible assets
97

Indefinite-lived intangible assets
470

Deferred income taxes
(121
)
 
$
712

Goodwill
$
563

Amortizable intangible assets
189

Indefinite-lived intangible assets
132

Other net assets
15

Deferred income taxes
20

 
$
919

The components of the purchase price as of the acquisition date for our 2010 acquisitions are as follows:
 
 
 
(in millions)
 
Total
Cash
 
$
199

Fair value of contingent consideration
 
69

 
 
$
268

The following summarizes the purchase price allocations:
 
 
 
(in millions)
 
Total
Goodwill
 
$
81

Amortizable intangible assets
 
175

Indefinite-lived intangible assets
 
45

Other net assets
 
3

Deferred income taxes
 
(36
)
 
 
$
268

Cash, net of cash acquired
$
366

Fair value of contingent consideration
465

Fair value of prior interests
79

Fair value of debt assumed
9

 
$
919

Schedule of Finite-Lived and Indefinite Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block] [Table Text Block]
We allocated the purchase price to specific intangible asset categories as follows:
 
 
Amount Assigned
(in millions)
 
Weighted
Average
Amortization Period
(in years)
 
Range of Risk-Adjusted Discount Rates used in Purchase Price
Allocation
Amortizable intangible assets
 
 
 
 
 
 
Technology-related
 
$
175

 
11.9
 
28.0% - 35.5%
 
 
 
 
 
 
 
Indefinite-lived intangible assets
 
 
 
 
 
 
Purchased research and development
 
45

 
 
 
29.0% - 36.0%
 
 
$
220

 
 
 
 
We allocated the aggregate purchase price to specific intangible asset categories as follows:

 
Amount
Assigned
(in millions)
 
Weighted
Average
Amortization
Period
(in years)
 
Range of Risk-
Adjusted Discount
Rates used in
Purchase Price
Allocation
Amortizable intangible assets
 
 
 
 
 
Technology-related
$
97

 
7
 
23% - 25%
Indefinite-lived intangible assets
 
 
 
 
 
Purchased research and development
470

 
 
 
23% - 30%
 
$
567

 
 
 
 
Business Acquisition, Purchase Price Allocation, Intangible Assets, Description We allocated a portion of the preliminary purchase price to specific intangible asset categories as of the respective acquisition dates as follows: AmountAssigned(in millions) WeightedAverageAmortizationPeriod(in years) Range of Risk-Adjusted DiscountRates used inPurchase PriceAllocationAmortizable intangible assets:     Technology-related$187 8 14% to 28% Customer relationships2 5 14%Indefinite-lived intangible assets:     Purchased research and development132   14% to 28% $321