XML 38 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
Contingent Consideration (Tables)
9 Months Ended
Sep. 30, 2018
Business Combinations [Abstract]  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [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 current year acquisitions
190

Purchase price adjustments related to prior year acquisitions
(22
)
Contingent consideration expense (benefit)
(12
)
Contingent consideration payments
(21
)
Balance as of September 30, 2018
$
305

Fair Value Measurement Inputs and Valuation Techniques [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, 2018
Valuation Technique
Unobservable Input
Range
R&D, Regulatory and Commercialization-based Milestones
$201 million
Discounted Cash Flow
Discount Rate
3
%
-
4%
Probability of Payment
17
%
-
99%
Projected Year of Payment
2018

-
2022
Revenue-based Payments
$104 million
Discounted Cash Flow
Discount Rate
11
%
-
15%
Projected Year of Payment
2018

-
2026