XML 41 R30.htm IDEA: XBRL DOCUMENT v3.19.2
Contingent Consideration (Tables)
6 Months Ended
Jun. 30, 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
131

Contingent consideration expense (benefit)
(18
)
Contingent consideration payments
(67
)
Balance as of June 30, 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 June 30, 2019
Valuation Technique
Unobservable Input
Range
Weighted Average (1)
R&D, Regulatory and Commercialization-based Milestones
$232 million
Discounted Cash Flow
Discount Rate
3%
3%
Probability of Payment
17
%
-
90%
82%
Projected Year of Payment
2019

-
2027
2021
Revenue-based Payments
$162 million
Discounted Cash Flow
Discount Rate
11
%
-
15%
13%
Probability of Payment
60
%
-
100%
99%
Projected Year of Payment
2019

-
2026
2021