XML 38 R21.htm IDEA: XBRL DOCUMENT v3.4.0.3
Acquisitions and Strategic Investments (Tables)
3 Months Ended
Mar. 31, 2016
Business Combinations [Abstract]  
Rollforward of Fair Value of Contingent Consideration [Table Text Block]
Changes in the fair value of our contingent consideration liabilities were as follows (in millions):
Balance as of December 31, 2015
$
246

Other amounts recorded related to prior acquisitions
1

Fair value adjustments
4

Contingent payments related to prior period acquisitions
(63
)
Balance as of March 31, 2016
$
188

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 liabilities include the following significant unobservable inputs:
Contingent Consideration Liabilities
Fair Value as of March 31, 2016
Valuation Technique
Unobservable Input
Range
R&D, regulatory and commercialization-based Milestones
$20 million
Discounted Cash Flow
Discount Rate
2.1% - 3.7%
Probability of Payment
32% - 95%
Projected Year of Payment
2017 - 2021
Revenue-based Payments
$62 million
Discounted Cash Flow
Discount Rate
11% - 15%
Projected Year of Payment
2016 - 2022
$106 million
Monte Carlo
Revenue Volatility
15%
Risk Free Rate
LIBOR Term Structure
Projected Year of Payment
2016 - 2018