XML 33 R8.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions
3 Months Ended
Mar. 31, 2013
Acquisitions [Abstract]  
ACQUISITIONS
ACQUISITIONS
We did not close any material acquisitions during the first quarters of 2013 and 2012.

Contingent Consideration
Certain of our acquisitions involve contingent consideration arrangements. Payment of additional consideration is generally contingent on the acquired company reaching certain performance milestones, including attaining specified revenue levels, achieving product development targets or obtaining regulatory approvals. In accordance with U.S. GAAP, we recognize a liability equal to the fair value of the contingent payments we expect to make as of the acquisition date. We remeasure this liability each reporting period and record changes in the fair value through a separate line item within our consolidated statements of operations.
Changes in the fair value of our contingent consideration liability were as follows (in millions):
Balance as of December 31, 2012
$
(663
)
Amounts recorded to acquisition purchase accounting
(2
)
Net fair value adjustments
23

Payments made

Balance as of March 31, 2013
$
(642
)


As of March 31, 2013, the maximum amount of future contingent consideration (undiscounted) that we could be required to pay was approximately $2.3 billion.
Contingent consideration liabilities are remeasured to fair value each reporting period using projected revenues, discount rates, probabilities of payment and projected payment dates. 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 March 31, 2013
Valuation Technique
Unobservable Input
Range
R&D, Regulatory and Commercialization-based Milestones
$199 million
Probability Weighted Discounted Cash Flow
Discount Rate
1.0%-2.4%
Probability of Payment
45% - 98%
Projected Year of Payment
2013 - 2017
Revenue-based Payments
$203 million
Discounted Cash Flow
Discount Rate
12% - 18%
Probability of Payment
15% - 100%
Projected Year of Payment
2013 - 2018
$240 million
Monte Carlo
Revenue Volatility
15% - 29%
Risk Free Rate
LIBOR Term Structure
Projected Year of Payment
2013-2018


Increases or decreases in the fair value of our contingent consideration liability can result from changes in discount periods and rates, as well as changes in the timing and amount of revenue estimates or in the timing or likelihood of achieving regulatory-, revenue- or commercialization-based milestones. Projected contingent payment amounts related to R&D, regulatory- and commercialization-based milestones and certain revenue-based milestones are discounted back to the current period using a discounted cash flow (DCF) model. Other revenue-based payments are valued using a Monte Carlo valuation model, which simulates future revenues during the earn out-period using management's best estimates. Projected revenues are based on our most recent internal operational budgets and long-range strategic plans. Increases in projected revenues and probabilities of payment may result in higher fair value measurements. Increases in discount rates and the time to payment may result in lower fair value measurements. Increases or decreases in any of those inputs in isolation may result in a significantly lower or higher fair value measurement.