XML 38 R27.htm IDEA: XBRL DOCUMENT v3.21.2
Acquisitions and Strategic Investments (Tables)
9 Months Ended
Sep. 30, 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 during the first nine months of 2021 were as follows:

(in millions)
Balance as of December 31, 2020$196 
Amount recorded related to current year acquisitions384 
Contingent consideration net expense (benefit)(117)
Contingent consideration payments(14)
Balance as of September 30, 2021$448 
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, 2021Valuation TechniqueUnobservable InputRange
Weighted Average(1)
R&D, Regulatory and Commercialization-based Milestones$109 millionDiscounted Cash FlowDiscount Rate1%-2%1%
Probability of Payment20%-95%79%
Projected Year of Payment2023-20272023
Revenue-based Payments$340 millionDiscounted Cash FlowDiscount Rate4%-14%6%
Probability of Payment100%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)September 30, 2021December 31, 2020
Equity method investments$266 $319 
Measurement alternative investments(1)
164 183 
Publicly-held equity securities(2)
414 
Notes receivable— 
$434 $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.
2021 Acquisitions  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
(in millions)PreventiceLumenisFarapulseTotal
Payment for acquisition, net of cash acquired$706 $1,039 $268 $2,014 
Fair value of contingent consideration221 — 162 384 
Fair value of prior interest269 — 222 491 
$1,197 $1,039 $653 $2,889 
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The preliminary purchase price allocation for these acquisitions was comprised of the following components:
(in millions)PreventiceLumenisFarapulseTotal
Goodwill$926 $582 $386 $1,894 
Amortizable intangible assets237 459 267 964 
Indefinite-lived intangible assets— — 43 43 
Other assets acquired65 115 190 
Liabilities assumed(32)(86)(10)(127)
Net deferred tax liabilities— (32)(43)(74)
$1,197 $1,039 $653 $2,889 
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
Preventice:
Amortizable intangible assets:
Technology-related$215 910%
Other intangible assets22 810%
$237 
Lumenis:
Amortizable intangible assets:
Technology-related$417 1411%
Other intangible assets42 1311%
$459 
Farapulse:
Amortizable intangible assets:
Technology-related$267 1216%
Indefinite-lived intangible assets:
In-process research and development (IPR&D)43 N/A17%
$310