XML 38 R27.htm IDEA: XBRL DOCUMENT v3.21.1
Acquisitions and Strategic Investments (Tables)
3 Months Ended
Mar. 31, 2021
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, 2020$196 
Amount recorded related to current year acquisitions219 
Contingent consideration net expense (benefit)(6)
Contingent consideration payments(11)
Balance as of March 31, 2021$398 
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 March 31, 2021Valuation TechniqueUnobservable InputRange
Weighted Average(1)
R&D, Regulatory and Commercialization-based Milestones$103 millionDiscounted Cash FlowDiscount Rate2%2%
Probability of Payment90%90%
Projected Year of Payment20272027
Revenue-based Payments$296 millionDiscounted Cash FlowDiscount Rate%-14%7%
Probability of Payment80 %-100%100%
Projected Year of Payment2021-20242022
(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)March 31, 2021December 31, 2020
Equity method investments$246 $319 
Measurement alternative investments(1)
182 183 
Publicly-held equity securities(2)
213 414 
Notes receivable
$643 $918 
(1)    Measurement alternative investments are privately-held equity securities without readily determinable fair values that are measured at cost less 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, recognized in Other, net within our accompanying unaudited consolidated statements of operations.
(2)    Publicly-held equity securities are measured at fair value with changes in fair value recognized in Other, net within our accompanying unaudited consolidated statements of operations.
Preventice  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
(in millions)
Payment for acquisition, net of cash acquired$706 
Fair value of contingent consideration219 
Fair value of prior interest269 
$1,194 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
(in millions)
Goodwill$924 
Amortizable intangible assets236 
Other assets acquired66 
Liabilities assumed(32)
$1,194 
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
Amount Assigned
(in millions)
Weighted Average Amortization Period
(in years)
Risk-Adjusted Discount
Rates used in Purchase Price Allocation
Amortizable intangible assets:
Technology-related$214 910%
Other intangible assets22 810%
$236