XML 56 R31.htm IDEA: XBRL DOCUMENT v3.19.1
Contingent Consideration (Tables)
3 Months Ended
Mar. 31, 2019
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, 2018
$
347

Amount recorded related to current year acquisition
87

Contingent consideration expense (benefit)
(28
)
Contingent consideration payments
(11
)
Balance as of March 31, 2019
$
394

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 March 31, 2019
Valuation Technique
Unobservable Input
Range
R&D, Regulatory and Commercialization-based Milestones
$276 million
Discounted Cash Flow
Discount Rate
3
%
-
4%
Probability of Payment
17
%
-
99%
Projected Year of Payment
2019

-
2027
Revenue-based Payments
$119 million
Discounted Cash Flow
Discount Rate
11
%
-
15%
Probability of Payment
60
%
-
100%
Projected Year of Payment
2019

-
2026