XML 53 R23.htm IDEA: XBRL DOCUMENT v2.4.0.8
Goodwill and Other Intangible Assets Goodwill (Tables)
9 Months Ended
Sep. 30, 2014
Note D - Goodwill and Other Intangible Assets [Abstract]  
Goodwill
The gross carrying amount of goodwill and other intangible assets and the related accumulated amortization for intangible assets subject to amortization and accumulated write-offs of goodwill as of September 30, 2014 and December 31, 2013 are as follows:
 
 
As of
 
 
September 30, 2014
 
December 31, 2013
 
 
Gross Carrying
 
Accumulated
Amortization/
 
Gross Carrying
 
Accumulated
Amortization/
(in millions)
 
Amount
 
Write-offs
 
Amount
 
Write-offs
Amortizable intangible assets
 
 
 
 
 
 
 
 
Technology-related
 
$
8,407

 
$
(3,607
)
 
$
8,272

 
$
(3,342
)
Patents
 
518

 
(337
)
 
513

 
(326
)
Other intangible assets
 
874

 
(519
)
 
845

 
(479
)
 
 
$
9,799

 
$
(4,463
)
 
$
9,630

 
$
(4,147
)
Unamortizable intangible assets
 
 
 
 
 
 
 
 
Goodwill
 
$
15,801

 
$
(9,900
)
 
$
15,593

 
$
(9,900
)
Technology-related
 
197

 

 
197

 

 
 
$
15,998

 
$
(9,900
)
 
$
15,790

 
$
(9,900
)
Schedule of Goodwill [Table Text Block]
The following is a rollforward of accumulated goodwill write-offs by global reportable segment:
(in millions)
Cardiovascular
 
Rhythm Management
 
MedSurg
 
Total
Accumulated write-offs as of December 31, 2013
$
(1,479
)
 
$
(6,960
)
 
$
(1,461
)
 
$
(9,900
)
Goodwill written off

 

 

 

Accumulated write-offs as of September 30, 2014
$
(1,479
)
 
$
(6,960
)
 
$
(1,461
)
 
$
(9,900
)
The following represents our goodwill balance by global reportable segment:
(in millions)
 
Cardiovascular
 
Rhythm Management
 
MedSurg
 
Total
Balance as of December 31, 2013
 
$
3,252

 
$
294

 
$
2,147

 
$
5,693

Purchase price adjustments
 
(1
)
 
(3
)
 
(1
)
 
(5
)
Goodwill acquired
 
169

 

 
44

 
213

Goodwill written off
 

 

 

 

Other changes in carrying amount*
 
7

 

 
(7
)
 

Balance as of September 30, 2014
 
$
3,427

 
$
291

 
$
2,183

 
$
5,901

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 September 30, 2014
Valuation Technique
Unobservable Input
Range
R&D, Regulatory and Commercialization-based Milestones
$62 million
Probability Weighted Discounted Cash Flow
Discount Rate
0.9%-1.4%
Probability of Payment
60% - 95%
Projected Year of Payment
2014 - 2015
Revenue-based Payments
$48 million
Discounted Cash Flow
Discount Rate
11.5% - 15%
Probability of Payment
0% - 100%
Projected Year of Payment
2014 - 2018
$253 million
Monte Carlo
Revenue Volatility
11% - 13%
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
September 30, 2014
$16 million
Income Approach - Excess Earnings Method
Discount Rate
 16.5 - 20%
In-Process R&D
June 30, 2014
$83 million
Income Approach - Excess Earnings Method
Discount Rate
 16.5 - 20%
Core Technology
June 30, 2014
$8 million
Income Approach - Excess Earnings Method
Discount Rate
15%
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%
In-Process R&D
June 30, 2013
$178 million
Income Approach - Excess Earnings Method
Discount Rate
16.5%