XML 36 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions and Strategic Investments (Tables)
6 Months Ended
Jun. 30, 2017
Business Acquisition [Line Items]  
Business Combination, Components of Purchase Price [Table Text Block]
The components of the aggregate preliminary purchase price are as follows (in millions):
Net cash paid for acquisition
$
392

Investment [Table Text Block]
The aggregate carrying amount of our strategic investments as of June 30, 2017 and December 31, 2016 were comprised of the following categories:


 
As of
(in millions)
 
June 30, 2017
December 31, 2016
Equity method investments
 
$
208

$
265

Cost method investments
 
42

20

Available-for-sale securities
 
30

20

Notes receivable
 
44

42

 
 
$
324

$
347

Business Combination, Purchase Price Allocation Schedule [Table Text Block]
The following summarizes the preliminary purchase price allocation for the Symetis acquisition as of June 30, 2017
(in millions):
Goodwill
$
185

Amortizable intangible assets
278

Other assets acquired

25

Liabilities assumed
(96
)
 
$
392

Business Acquisition, Purchase Price Allocation, Intangible Assets, Description [Table Text Block]
We allocated a portion of the purchase price to specific intangible asset categories as follows:
 
Amount Assigned
(in millions)
 
Amortization Period
(in years)
 
Range of Risk- Adjusted Discount
Rates used in Purchase Price Allocation
Amortizable intangible assets:
 
 
 
 
 
Technology-related
$
268

 
13
 
23.5%
Other intangible assets
10

 
2-13
 
23.5%
 
$
278

 
 
 
 
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, 2016
$
204

Fair value adjustments
(74
)
Contingent payments related to prior period acquisitions
(28
)
Balance as of June 30, 2017
$
102

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 June 30, 2017
Valuation Technique
Unobservable Input
Range
R&D and Commercialization-based Milestones
$44 million
Discounted Cash Flow
Discount Rate
2% - 3%
Projected Year of Payment
2017 - 2021
Revenue-based Payments
$58 million
Discounted Cash Flow
Discount Rate
11% - 15%
Projected Year of Payment
2017 - 2026