XML 38 R27.htm IDEA: XBRL DOCUMENT v3.20.2
Acquisitions and Strategic Investments (Tables)
9 Months Ended
Sep. 30, 2020
Business Acquisition [Line Items]  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
Changes in the fair value of our contingent consideration liability were as follows:

(in millions)
Balance as of December 31, 2019$354 
Contingent consideration net expense (benefit)(102)
Contingent consideration payments(40)
Balance as of September 30, 2020$214 
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
The recurring Level 3 fair value measurements of our contingent consideration liability that we expect to be required to settle include the following significant unobservable inputs:
Contingent Consideration LiabilityFair Value as of September 30, 2020Valuation TechniqueUnobservable InputRangeWeighted Average (1)
R&D, Regulatory and Commercialization-based Milestones$100 millionDiscounted Cash FlowDiscount Rate%-2%2%
Probability of Payment90 %-90%90%
Projected Year of Payment2027-20272027
Revenue-based Payments$114 millionDiscounted Cash FlowDiscount Rate11 %-14%13%
Probability of Payment53 %-100%87%
Projected Year of Payment2020-20242022
(1)    Unobservable inputs were weighted by the relative fair value of the contingent consideration liability. For projected year of payment, the amount represents the median of the inputs and is not a weighted average.
Investment [Table Text Block]
The aggregate carrying amount of our strategic investments was comprised of the following:

As of
(in millions)September 30, 2020December 31, 2019
Equity method investments$366 $264 
Measurement alternative investments (1)196 171 
Publicly-held equity securities (2)— 
Notes receivable23 
$567 $458 
(1)    Measurement alternative investments are privately-held equity securities without readily determinable fair values that are measured at cost minus impairment, if any, adjusted to fair value for any observable price changes in orderly transactions for the identical or a similar investment of the same issuer.
(2)    Publicly-held equity securities are measured at fair value with changes in fair value recognized currently in Other, net within our accompanying unaudited condensed consolidated statements of operations.
BTG Acquisition [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
(in millions)
Payment for acquisition, net of cash acquired$3,619 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
(in millions)
Goodwill$1,644 
Trade accounts receivable, net108 
Inventories232 
Other current assets252 
Other intangible assets, net1,785 
Other long-term assets537 
Accrued expenses and other current liabilities(308)
Other long-term liabilities(274)
Deferred tax liability(358)
$3,619 
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
Amount Assigned
(in millions)
Amortization Period
(in years)
Risk-Adjusted Discount
Rates used in Purchase Price Allocation
Amortizable intangible assets:
Technology-related$1,709 10-1811 %-12%
Other intangible assets75 2-1111%
$1,785 
2019 Acquisitions (Vertiflex and Millipede) [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
(in millions)
Payments for acquisitions, net of cash acquired$763 
Fair value of contingent consideration127 
Fair value of prior interests102 
$992 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
(in millions)
Goodwill$577 
Amortizable intangible assets220 
Indefinite-lived intangible assets240 
Other assets acquired24 
Liabilities assumed(12)
Net deferred tax liabilities(58)
$992 
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
Amount Assigned
(in millions)
Amortization Period
(in years)
Risk-Adjusted Discount
Rates used in Purchase Price Allocation
Amortizable intangible assets:
Technology-related$210 1215%
Other intangible assets10 1215%
Indefinite-lived intangible assets:
In-process research and development (IPR&D)240 N/A19%
$461