XML 33 R22.htm IDEA: XBRL DOCUMENT v3.5.0.2
Goodwill and Other Intangible Assets Goodwill (Tables)
9 Months Ended
Sep. 30, 2016
Note C - Goodwill and Other Intangible Assets [Abstract]  
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 liabilities include the following significant unobservable inputs:
Contingent Consideration Liabilities
Fair Value as of September 30, 2016
Valuation Technique
Unobservable Input
Range
R&D, regulatory and commercialization-based Milestones
$15 million
Discounted Cash Flow
Discount Rate
1.8% - 2.3%
Probability of Payment
0% - 59%
Projected Year of Payment
2018 - 2021
Revenue-based Payments
$40 million
Discounted Cash Flow
Discount Rate
14% - 15%
Projected Year of Payment
2017 - 2020
$143 million
Monte Carlo
Revenue Volatility
15% - 20%
Risk Free Rate
LIBOR Term & Cost of Debt Structure
Projected Year of Payment
2016 - 2022
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
Technology-related (amortizable)
September 30, 2015
$8 million
Income Approach -Excess Earnings Method
Discount Rate
10%
In-Process R&D
June 30, 2015
$6 million
Income Approach - Excess Earnings Method
Discount Rate
 16.5% - 20%
Goodwill
The gross carrying amount of goodwill and other intangible assets and the related accumulated amortization for intangible assets subject to amortization and accumulated write-offs of goodwill as of September 30, 2016 and December 31, 2015 are as follows:
 
As of
 
September 30, 2016
 
December 31, 2015
 
Gross Carrying
 
Accumulated
Amortization/
 
Gross
Carrying
 
Accumulated
Amortization/
(in millions)
Amount
 
Write-offs
 
Amount
 
Write-offs
Amortizable intangible assets
 
 
 
 
 
 
 
Technology-related
$
8,991

 
$
(4,360
)
 
$
8,948

 
$
(4,054
)
Patents
525

 
(371
)
 
520

 
(358
)
Other intangible assets
1,535

 
(694
)
 
1,529

 
(610
)
 
$
11,051

 
$
(5,425
)
 
$
10,997

 
$
(5,022
)
Unamortizable intangible assets
 
 
 
 
 
 
 
Goodwill
$
16,398

 
$
(9,900
)
 
$
16,373

 
$
(9,900
)
In-process research and development (IPR&D)
92

 

 
99

 

Technology-related
120

 

 
120

 

 
$
16,610

 
$
(9,900
)
 
$
16,592

 
$
(9,900
)
Schedule of Goodwill [Table Text Block]
The following represents our goodwill balance by global reportable segment:
(in millions)
Cardiovascular
 
Rhythm Management
 
MedSurg
 
Total
Balance as of December 31, 2015
$
3,451

 
$
292

 
$
2,730

 
$
6,473

Purchase price adjustments
1

 
(1
)
 
2

 
2

Goodwill acquired

 

 
23

 
23

Balance as of September 30, 2016
$
3,452

 
$
291

 
$
2,755

 
$
6,498

The following is a rollforward of accumulated goodwill write-offs by global reportable segment:
(in millions)
Cardiovascular
 
Rhythm Management
 
MedSurg
 
Total
Accumulated write-offs as of December 31, 2015
$
(1,479
)
 
$
(6,960
)
 
$
(1,461
)
 
$
(9,900
)
Goodwill written off

 

 

 

Accumulated write-offs as of September 30, 2016
$
(1,479
)
 
$
(6,960
)
 
$
(1,461
)
 
$
(9,900
)