XML 31 R22.htm IDEA: XBRL DOCUMENT v3.2.0.727
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2015
Business Combinations [Abstract]  
Business Combination, Components of Purchase Price [Table Text Block]
The components of the aggregate purchase price are as follows (in millions):
Cash, net of cash acquired
$
65

Fair value of prior interests
31

 
$
96

The components of the aggregate preliminary purchase price are as follows (in millions):
Cash, net of cash acquired
$
63

Fair value of contingent consideration
31

 
$
94

Business Combination, Purchase Price Allocation Schedule [Table Text Block]
The following summarizes the aggregate purchase price allocation for the 2014 acquisition as of June 30, 2014 (in millions):
Goodwill
$
39

Amortizable intangible assets
72

Other net assets
(1
)
Deferred income taxes
(14
)
 
$
96

The following summarizes the aggregate purchase price allocation for the 2015 acquisition as of June 30, 2015 (in millions):
Goodwill
$
30

Amortizable intangible assets
68

Other net assets
3

Deferred income taxes
(7
)
 
$
94

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, 2014
$
274

Amounts recorded related to new acquisitions
31

Other amounts recorded related to prior acquisitions

Net fair value adjustments
46

Payments made
(110
)
Balance as of June 30, 2015
$
241

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, 2015
Valuation Technique
Unobservable Input
Range
R&D, Regulatory and Commercialization-based Milestones
$14 million
Probability Weighted Discounted Cash Flow
Discount Rate
0.9% - 1.2%
Probability of Payment
95% - 100%
Projected Year of Payment
2015
Revenue-based Payments
$70 million
Probability Weighted Discounted Cash Flow
Discount Rate
11.5% - 15%
Projected Year of Payment
2015 - 2018
$157 million
Monte Carlo
Revenue Volatility
11% - 20%
Risk Free Rate
LIBOR Term Structure
Projected Year of Payment
2015-2018
The nonrecurring Level 3 fair value measurements of our intangible asset impairment analysis included the following significant unobservable inputs:
Intangible Asset
Valuation Date
Fair Value
Valuation Technique
Unobservable Input
Rate
In-Process R&D
June 30, 2015
$6 million
Income Approach - Excess Earnings Method
Discount Rate
 16.5 - 20%
In-Process R&D
June 30, 2014
$83 million
Income Approach - Excess Earnings Method
Discount Rate
 16.5 - 20%
Core Technology
June 30, 2014
$8 million
Income Approach - Excess Earnings Method
Discount Rate
15%
In-Process R&D
March 31, 2014
$6 million
Income Approach - Excess Earnings Method
Discount Rate
20%
Core Technology
March 31, 2014
$64 million
Income Approach - Excess Earnings Method
Discount Rate
15%
Business Acquisition, Purchase Price Allocation, Intangible Assets, Description [Table Text Block]
We allocated a portion of 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
$
68

 
11
 
15
%
 
$
68

 
 
 
 

We allocated a portion of 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
$
71

 
14
 
14
%
Other intangible assets
1

 
2
 
14
%
 
$
72