XML 57 R31.htm IDEA: XBRL DOCUMENT v3.2.0.727
Acquisitions and Acquisition-Related Items Acquisitions and Acquisition-Related Items (Tables)
12 Months Ended
Apr. 24, 2015
Business Acquisition [Line Items]  
Pro Forma Condensed Consolidated Financial Information
The following unaudited pro forma information gives effect to Medtronic's acquisition of Covidien as if the acquisition had occurred on April 27, 2013, the first day of fiscal year 2014, and had been included in the Company's consolidated statements of income for fiscal years 2015 and 2014.
(in millions)
2015
 
2014
Pro forma net sales
$
28,369

 
$
27,380

Pro forma net income
$
3,944

 
$
3,280

Fair Value Inputs, Liabilities, Quantitative Information
The recurring Level 3 fair value measurements of contingent consideration include the following significant unobservable inputs:
($ in millions)
Fair Value at April 24, 2015
 
Valuation
Technique
 
Unobservable Input
 
Range
 
 
 
 
 
Discount rate
 
0% - 27%
Revenue-based payments
$
159

 
Discounted cash flow
 
Probability of payment
 
70% - 100%
 
 

 
 
 
Projected fiscal year of payment
 
2016 - 2025
 
 
 
 
 
Discount rate
 
0.5% - 5.5%
Product development-based payments
$
105

 
Discounted cash flow
 
Probability of payment
 
75% - 100%
 
 

 
 
 
Projected fiscal year of payment
 
2016 - 2020
Reconciliation of Beginning and Ending Balances of Contingent Consideration Associated with Acquisitions
The following table provides a reconciliation of the beginning and ending balances of contingent consideration:
 
Fiscal Year
(in millions)
2015
 
2014
Beginning Balance
$
68

 
$
142

Acquired contingent consideration
236

 

Purchase price contingent consideration
40

 
65

Contingent consideration payments
(85
)
 
(1
)
Change in fair value of contingent consideration
5

 
(138
)
Ending Balance
$
264

 
$
68

Covidien plc  
Business Acquisition [Line Items]  
Summary of Fair Value of Consideration Transferred
The following table summarizes the total fair value of consideration transferred:
(in millions, except $ per share data)
 
 
Cash consideration paid to Covidien shareholders ($35.19 per share)
 
$
15,994

Cash consideration paid for vested Covidien share awards ($35.19 per share)
 
33

Total cash consideration
 
$
16,027

 
 
 
Covidien shares outstanding as of January 23, 2015
 
455

Exchange ratio per share
 
0.956

Total Medtronic shares issued to Covidien shareholders (a)
 
435

Medtronic per share value as of January 23, 2015
 
$
76.95

Fair value of Medtronic shares issued to Covidien shareholders
 
$
33,435

Fair value of shares issued to Covidien share award holders (a)
 
70

Fair value of share options and awards issued to Covidien share option and award holders
 
456

Total fair value of consideration transferred
 
$
49,988

(a) 1 million ordinary shares were issued, net, to Covidien share award holders.
Schedule of Fair Value of the Assets Acquired and Liabilities Assumed
The preliminary fair values of the assets acquired and liabilities assumed are as follows:
(estimated in millions)
 
Accounts receivable
$
1,349

Inventories
2,222

Other current assets
2,949

Property, plant, and equipment
2,354

Goodwill
29,586

Intangible assets
26,265

Other assets
747

Total assets acquired
65,472

 
 
Short-term borrowings
1,011

Other current liabilities
2,331

Long-term debt
4,623

Long-term deferred tax liabilities
4,736

Other long-term liabilities
2,783

Total liabilities assumed
15,484

Net assets acquired
$
49,988

Acquisitions 2015  
Business Acquisition [Line Items]  
Schedule of Fair Value of the Assets Acquired and Liabilities Assumed
The fair values of the assets acquired and liabilities assumed from other acquisitions during fiscal year 2015 are as follows:
(in millions)
NGC Medical S.p.A.
 
Sapiens Steering Brain Stimulation
 
All Other
 
Total
Other current assets
$
55

 
$
3

 
$
12

 
$
70

Property, plant, and equipment
15

 
1

 
2

 
18

IPR&D

 
30

 
41

 
71

Other intangible assets
159

 

 
157

 
316

Goodwill
197

 
170

 
105

 
472

Other assets
3

 
3

 
50

 
56

Total assets acquired
429

 
207

 
367

 
1,003

 
 
 
 
 
 
 
 
Current liabilities
34

 
4

 
6

 
44

Long-term deferred tax liabilities, net
51

 

 
66

 
117

Other liabilities
4

 

 

 
4

Total liabilities assumed
89

 
4

 
72

 
165

Net assets acquired
$
340

 
$
203

 
$
295

 
$
838

Acquisitions 2014  
Business Acquisition [Line Items]  
Schedule of Fair Value of the Assets Acquired and Liabilities Assumed
The fair values of the assets acquired and liabilities assumed during fiscal year 2014 are as follows:
(in millions)
TYRX, Inc.
 
Cardiocom, LLC
Current assets
$
6

 
$
14

Property, plant, and equipment
1

 
7

Intangible assets
94

 
61

Goodwill
132

 
123

Total assets acquired
233

 
205

 
 
 
 
Current liabilities
4

 
12

Long-term deferred tax liabilities, net
7

 

Total liabilities assumed
11

 
12

Net assets acquired
$
222

 
$
193

China Kanghui Holdings  
Business Acquisition [Line Items]  
Schedule of Fair Value of the Assets Acquired and Liabilities Assumed
The fair values of the assets acquired and liabilities assumed for acquisitions accounted for as business combinations during fiscal year 2013 are as follows:
(in millions)
China Kanghui Holdings
Current assets
$
106

Property, plant, and equipment
56

Intangible assets
341

Goodwill
409

Other assets
11

Total assets acquired
923

 
 
Current liabilities
29

Long-term deferred tax liabilities, net
77

Other long-term liabilities
1

Total liabilities assumed
107

Net assets acquired
$
816