XML 44 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions and Strategic Investments (Tables)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Business Combinations [Abstract]    
Investment [Table Text Block]
he aggregate carrying amounts of our strategic investments were comprised of the following categories:
 
 
As of
(in millions)
 
December 31, 2017
December 31, 2016
Equity method investments
 
$
209

$
265

Cost method investments
 
81

20

Available-for-sale securities
 
15

20

Notes receivable
 
47

42

 
 
$
353

$
347


 
Business Combination, Components of Purchase Price [Table Text Block]
The components of the aggregate preliminary purchase price are as follows (in millions):
Payment for acquisitions, net of cash acquired
$
561

Fair value of contingent consideration
94

 
$
655

The components of the aggregate purchase prices are as follows (in millions):
Payment for acquisitions, net of cash acquired
$
1,735

Fair value of contingent consideration
63

 
$
1,798

The components of the aggregate purchase price are as follows (in millions):
Payment for acquisitions, net of cash acquired
$
365

Fair value of contingent consideration
50

Fair value of debt repaid
43

 
$
458

 
Business Combination, Purchase Price Allocation Schedule [Table Text Block]
The following summarizes the aggregate purchase price allocation for the 2015 acquisitions as of December 31, 2015 (in millions):
Goodwill
$
573

Amortizable intangible assets
1,074

Indefinite-lived intangible assets
6

Inventory
103

Other assets acquired
165

Liabilities assumed
(123
)
 
$
1,798

The following summarizes the purchase price allocation for our 2016 acquisitions as of December 31, 2016 (in millions):
Goodwill
$
204

Amortizable intangible assets
228

Other assets acquired
83

Liabilities assumed
(57
)
 
$
458

The following summarizes the preliminary purchase price allocation for our 2017 acquisitions as of December 31, 2017
(in millions):
Goodwill
$
308

Amortizable intangible assets
278

Indefinite-lived intangible assets
186

Other assets acquired
45

Liabilities assumed
(58
)
Deferred tax liabilities
(104
)
 
$
655

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
$
176

 
9-13
 
11% - 20%
Customer relationships
51

 
9-13
 
11% - 12%
Other intangible assets
1

 
4
 
11%
 
$
228

 
 
 
 
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 December 31, 2017
Valuation Technique
Unobservable Input
Range
R&D and Commercialization-based Milestone
$125 million
Discounted Cash Flow
Discount Rate
2% - 3%
Probability of Payment
17% - 100%
Projected Year of Payment
2018 - 2022
Revenue-based Payments
$44 million
Discounted Cash Flow
Discount Rate
11% - 15%
Projected Year of Payment
2018 - 2026
 
Schedule of Business Acquisitions by Acquisition, Contingent Consideration [Table Text Block]
Changes in the fair value of our contingent consideration liabilities were as follows (in millions):
Balance as of December 31, 2015
$
246

Amounts recorded related to new acquisitions
50

Other amounts recorded related to prior acquisitions
1

Fair value adjustment
29

Contingent payments related to prior period acquisition
(122
)
Balance as of December 31, 2016
$
204

Amounts recorded related to new acquisitions
94

Fair value adjustment
(80
)
Contingent payments related to prior period acquisition
(48
)
Balance as of December 31, 2017
$
169

 
Business Acquisition, Purchase Price Allocation, Intangible Assets, Description
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
$
431

 
11-13
 
14% - 23%
Customer relationships
625

 
12-13
 
14% - 15%
Other intangible assets
18

 
13
 
14%
Indefinite-lived intangible assets:
 
 
 
 
 
In-process research & development
6

 
N/A
 
17%
 
$
1,080

 
 
 
 
We allocated a portion of the purchase price to specific intangible asset categories as follows:
 
Amount Assigned
(in millions)
 
Amortization Period
(in years)
 
Risk-Adjusted Discount
Rates used in Purchase Price Allocation
Amortizable intangible assets:
 
 
 
 
 
Technology-related
$
268

 
13
 
24%
Other intangible assets
10

 
2-13
 
24%
Indefinite-lived intangible assets:
 
 
 
 
 
Purchased research and development
$
186

 
N/A
 
15%
 
$
464