XML 31 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
3 Months Ended
Mar. 31, 2014
Business Combinations [Abstract]  
Rollforward of Fair Value of Contingent Consideration [Table Text Block]
Changes in the fair value of our contingent consideration liability were as follows (in millions):
Balance as of December 31, 2013
$
(501
)
Amounts recorded related to new acquisitions
(3
)
Other amounts recorded related to prior acquisitions
(2
)
Net fair value adjustments
22

Payments made
12

Balance as of March 31, 2014
$
(472
)
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 liability include the following significant unobservable inputs:
Contingent Consideration Liability
Fair Value as of March 31, 2014
Valuation Technique
Unobservable Input
Range
R&D, Regulatory and Commercialization-based Milestones
$87 million
Probability Weighted Discounted Cash Flow
Discount Rate
0.7%-1.4%
Probability of Payment
85% - 95%
Projected Year of Payment
2014 - 2015
Revenue-based Payments
$131 million
Discounted Cash Flow
Discount Rate
11.5% - 15%
Probability of Payment
0% - 100%
Projected Year of Payment
2014 - 2018
$254 million
Monte Carlo
Revenue Volatility
13% - 19%
Risk Free Rate
LIBOR Term Structure
Projected Year of Payment
2014-2018
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
In-Process R&D
March 31, 2014
$6 million
Income Approach - Excess Earnings Method
Discount Rate
20%
Core Technology
March 31, 2014
$64 million
Income Approach - Excess Earnings Method
Discount Rate
15%