XML 52 R33.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions and Acquisition-Related Items (Tables)
12 Months Ended
Apr. 28, 2017
Business Acquisition [Line Items]  
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 28, 2017
 
Valuation
Technique
 
Unobservable Input
 
Range
 
 
 
 
 
Discount rate
 
11% - 32.5%
Revenue-based payments
$
106

 
Discounted cash flow
 
Probability of payment
 
30% - 100%
 
 

 
 
 
Projected fiscal year of payment
 
2018 - 2026
 
 
 
 
 
Discount rate
 
0.3% - 5.5%
Product development-based payments
$
140

 
Discounted cash flow
 
Probability of payment
 
75% - 100%
 
 

 
 
 
Projected fiscal year of payment
 
2018 - 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:
 
Fiscal Year
(in millions)
2017
 
2016
Beginning Balance
$
377

 
$
264

Purchase price contingent consideration
28

 
149

Contingent consideration payments
(76
)
 
(22
)
Change in fair value of contingent consideration
(83
)
 
(14
)
Ending Balance
$
246

 
$
377

2017 Acquisitions  
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 acquisitions during fiscal year 2017 are as follows:
(in millions)
HeartWare International, Inc.
 
Smith & Nephew's Gynecology Business
 
All Other
 
Total
Other current assets
$
351

 
$

 
$
23

 
$
374

Property, plant, and equipment
14

 
3

 
4

 
21

Other intangible assets
625

 
167

 
65

 
857

Goodwill
427

 
180

 
125

 
732

Other assets
55

 

 
16

 
71

Total assets acquired
1,472

 
350

 
233

 
2,055

 
 
 
 
 
 
 
 
Current liabilities
143

 

 
10

 
153

Deferred tax liabilities
6

 

 
7

 
13

Long-term debt
245

 

 

 
245

Other liabilities
6

 

 
4

 
10

Total liabilities assumed
400

 

 
21

 
421

Net assets acquired
$
1,072

 
$
350

 
$
212

 
$
1,634