XML 39 R27.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions and Acquisition-Related Items (Tables)
9 Months Ended
Jan. 29, 2016
Business Acquisition [Line Items]  
Fair Value Measurements, Contingent Consideration, Significant Unobservable Inputs
The recurring Level 3 fair value measurements of contingent consideration include the following significant unobservable inputs:
 
 
Fair Value at
 
 
 
 
 
 
($ in millions)
 
January 29, 2016
 
Valuation Technique
 
Unobservable Input
 
Range
 
 
 
 
 
 
Discount rate
 
11% - 27.2%
Revenue-based payments
 
$191
 
Discounted cash flow
 
Probability of payment
 
30% - 100%
 
 
 
 
 
 
Projected fiscal year of payment
 
2016 - 2025
 
 
 
 
 
 
Discount rate
 
0.3% - 5.5%
Product development-based payments
 
$180
 
Discounted cash flow
 
Probability of payment
 
75% - 100%
 
 
 
 
 
 
Projected fiscal year of payment
 
2016 - 2025
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 associated with acquisitions subsequent to April 24, 2009:
 
Three months ended
 
Nine months ended
(in millions)
January 29, 2016
 
January 23, 2015
 
January 29, 2016
 
January 23, 2015
Beginning Balance
$
368

 
$
91

 
$
264

 
$
68

Purchase price contingent consideration
14

 
6

 
149

 
29

Contingent consideration payments
(2
)
 

 
(22
)
 
(5
)
Change in fair value of contingent consideration
(9
)
 
(4
)
 
(20
)
 
1

Ending Balance
$
371

 
$
93

 
$
371

 
$
93

Covidien plc [Member]  
Business Acquisition [Line Items]  
Fair Value of Assets Acquired and Liabilities Assumed
The fair values of the assets acquired and liabilities assumed in connection with the Transactions are as follows:
(estimated in millions)
January 26, 2015
(as previously reported)
 
Adjustments
 
January 26, 2015
(as adjusted)
Accounts receivable
$
1,349

 
$

 
$
1,349

Inventories
2,222

 
(3
)
 
2,219

Other current assets
2,949

 
232

 
3,181

Property, plant, and equipment
2,354

 
(61
)
 
2,293

Goodwill
29,586

 
393

 
29,979

Intangible assets
26,265

 
(55
)
 
26,210

Other assets
747

 
14

 
761

Total assets acquired
65,472

 
520

 
65,992

 
 
 
 
 
 
Short-term borrowings
1,011

 

 
1,011

Other current liabilities
2,331

 
103

 
2,434

Long-term debt
4,623

 

 
4,623

Long-term deferred tax liabilities
4,736

 
9

 
4,745

Other long-term liabilities
2,783

 
408

 
3,191

Total liabilities assumed
15,484

 
520

 
16,004

Net assets acquired
$
49,988

 
$

 
$
49,988

Acquisitions 2016 [Member]  
Business Acquisition [Line Items]  
Fair Value of Assets Acquired and Liabilities Assumed
The fair values of the assets acquired and liabilities assumed during the nine months ended January 29, 2016 are as follows:
(in millions)
Twelve, Inc.
 
RF Surgical Systems, Inc.
 
Medina Medical
 
All Other
 
Total
Other current assets
$
60

 
$
43

 
$
11

 
$
40

 
$
154

Property, plant, and equipment

 
3

 

 
5

 
8

IPR&D
192

 

 
122

 
143

 
457

Other intangible assets

 
115

 

 
184

 
299

Goodwill
301

 
132

 
126

 
238

 
797

Other assets

 
2

 

 
15

 
17

Total assets acquired
553

 
295

 
259

 
625

 
1,732

 
 
 
 
 
 
 
 
 
 
Current liabilities
37

 
28

 
6

 
21

 
92

Long-term deferred tax liabilities, net
44

 
27

 
34

 
56

 
161

Other liabilities

 

 

 
2

 
2

Total liabilities assumed
81

 
55

 
40

 
79

 
255

Net assets acquired
$
472

 
$
240

 
$
219

 
$
546

 
$
1,477

Acquisitions 2015 [Member]  
Business Acquisition [Line Items]  
Fair Value of Assets Acquired and Liabilities Assumed
The fair values of the assets acquired and liabilities assumed from acquisitions during fiscal year 2015, other than the Covidien acquisition, 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

 
39

 
69

Other intangible assets
159

 

 
157

 
316

Goodwill
197

 
170

 
108

 
475

Other assets
3

 
3

 
49

 
55

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