XML 50 R23.htm IDEA: XBRL DOCUMENT v2.4.1.9
Goodwill and Other Intangible Assets Goodwill (Tables)
3 Months Ended
Mar. 31, 2015
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 March 31, 2015 and December 31, 2014 are as follows:
 
 
As of
 
 
March 31, 2015
 
December 31, 2014
 
 
Gross Carrying
 
Accumulated
Amortization/
 
Gross Carrying
 
Accumulated
Amortization/
(in millions)
 
Amount
 
Write-offs
 
Amount
 
Write-offs
Amortizable intangible assets
 
 
 
 
 
 
 
 
Technology-related
 
$
8,482

 
$
(3,789
)
 
$
8,406

 
$
(3,697
)
Patents
 
522

 
(347
)
 
519

 
(342
)
Other intangible assets
 
875

 
(546
)
 
875

 
(533
)
 
 
$
9,879

 
$
(4,682
)
 
$
9,800

 
$
(4,572
)
Unamortizable intangible assets
 
 
 
 
 
 
 
 
Goodwill
 
$
15,796

 
$
(9,900
)
 
$
15,798

 
$
(9,900
)
Technology-related
 
197

 

 
197

 

 
 
$
15,993

 
$
(9,900
)
 
$
15,995

 
$
(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, 2014
$
(1,479
)
 
$
(6,960
)
 
$
(1,461
)
 
$
(9,900
)
Goodwill written off

 

 

 

Accumulated write-offs as of March 31, 2015
$
(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, 2014
 
$
3,426

 
$
290

 
$
2,182

 
$
5,898

Purchase price adjustments
 
(2
)
 

 

 
(2
)
Balance as of March 31, 2015
 
$
3,424

 
$
290

 
$
2,182

 
$
5,896

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, 2015
Valuation Technique
Unobservable Input
Range
R&D, Regulatory and Commercialization-based Milestones
$13 million
Probability Weighted Discounted Cash Flow
Discount Rate
1.2%
Probability of Payment
95% - 100%
Projected Year of Payment
2015
Revenue-based Payments
$51 million
Probability Weighted Discounted Cash Flow
Discount Rate
11.5% - 15%
Probability of Payment
0% - 100%
Projected Year of Payment
2015 - 2018
$138 million
Monte Carlo
Revenue Volatility
11% - 13%
Risk Free Rate
LIBOR Term Structure
Projected Year of Payment
2015-2018
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%