XML 37 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions and Strategic Investments (Tables)
6 Months Ended
Jun. 30, 2018
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The purchase price was comprised of the following component:
(in millions)
 
Payment for acquisition, net of cash acquired
$
391

The components of the aggregate preliminary purchase prices are as follows:
(in millions)
 
Payments for acquisitions, net of cash acquired
$
419

Fair value of contingent consideration
140

Fair value of prior interests
81

 
$
639

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
(in millions)
 
Goodwill
$
273

Amortizable intangible assets
418

Other assets acquired
53

Liabilities assumed
(5
)
Deferred tax liabilities
(99
)
 
$
639

(in millions)
 
Goodwill
$
183

Amortizable intangible assets
278

Other assets acquired
25

Liabilities assumed
(95
)
 
$
391

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, 2017
$
169

Amounts recorded related to new acquisitions
140

Purchase price adjustments related to prior acquisitions
(22
)
Contingent consideration expense (benefit)
1

Contingent consideration payments
(9
)
Balance as of June 30, 2018
$
279

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
 
Amount Assigned
(in millions)
 
Amortization Period
(in years)
 
Risk-Adjusted Discount
Rates used in Purchase Price Allocation
Amortizable intangible assets:
 
 
 
 
 
Technology-related
$
410

 
10 - 13
 
17% - 23%
Other intangible assets
7

 
6 - 13
 
13% - 15%
 
$
418

 
 
 
 
 
Amount Assigned
(in millions)
 
Amortization Period
(in years)
 
Risk-Adjusted Discount
Rates used in Purchase Price Allocation
Amortizable intangible assets:
 
 
 
 
 
Technology-related
$
268

 
13
 
24%
Other intangible assets
10

 
2-13
 
24%
 
$
278

 
 
 
 
We allocated a portion of the preliminary purchase prices to specific intangible asset categories as follows:
 
Amortization Period
(in years)
Risk-Adjusted Discount
Rates used in Purchase Price Allocation
Amortizable intangible assets:
 
 
Technology-related - minimum
10
17%
Technology-related - maximum
13
23%
Other intangible assets - minimum
6
13%
Other intangible assets - maximum
13
15%
We allocated a portion of the purchase price to specific intangible asset categories as follows:
 
Amortization Period
(in years)
Amortizable intangible assets:
 
Other intangible assets - minimum
2
Other intangible assets - maximum
13
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 June 30, 2018
Valuation Technique
Unobservable Input
Range
R&D and Commercialization-based Milestones
$159 million
Discounted Cash Flow
Discount Rate
3
%
-
4%
Projected Year of Payment
2018

-
2022
Revenue-based Payments
$120 million
Discounted Cash Flow
Discount Rate
11
%
-
15%
Projected Year of Payment
2018

-
2026