XML 123 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2013
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation [Table Text Block]
The following summarizes the Cameron purchase price allocation (in millions):
Goodwill
$
314

Amortizable intangible assets
42

Indefinite-lived intangible assets
48

Other net assets
1

Deferred income taxes
76

 
$
481

The components of the Cameron purchase price as of the acquisition date were as follows (in millions):
Cash, net of cash acquired
$
134

Fair value of contingent consideration
259

Fair value of prior interests
79

Fair value of debt assumed
9

 
$
481

Rollforward of Fair Value of Contingent Consideration [Table Text Block]
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
(3
)
Net fair value adjustments
41

Payments made
15

Balance as of June 30, 2013
$
(610
)
Business Acquisition, Purchase Price Allocation, Intangible Assets, Description [Table Text Block]
We allocated a portion of the Cameron purchase price to specific intangible asset categories as follows:
 
Amount Assigned (in millions)
 
Weighted Average Amortization Period (in years)
 
Risk-Adjusted Discount Rates used in Purchase Price Allocation
Amortizable intangible assets:
 
 
 
 
 
Technology-related
40

 
11
 
14.0
%
Customer relationships
2

 
5
 
14.0
%
Indefinite-lived intangible assets:
 
 
 
 
 
Purchased research and development
48

 
 
 
14.0
%
 
90

 
 
 
 
Contingent Consideration Liability [Member]
 
Business Acquisition [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 June 30, 2013
Valuation Technique
Unobservable Input
Range
Research and Development, Regulatory and Commercialization-based Milestones
$209 million
Probability Weighted Discounted Cash Flow
Discount Rate
0.9% - 1.8%
Probability of Payment
70% - 98%
Projected Year of Payment
2013 - 2017
Revenue-based Payments
$148 million
Discounted Cash Flow
Discount Rate
12% - 18%
Probability of Payment
15% - 100%
Projected Year of Payment
2013 - 2018
$253 million
Monte Carlo
Revenue Volatility
13% - 28%
Risk Free Rate
LIBOR Term Structure
Projected Year of Payment
2013 - 2018