XML 40 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions (Tables)
6 Months Ended
Oct. 26, 2018
Business Combinations [Abstract]  
Fair Value of Assets Acquired and Liabilities Assumed
The acquisition date fair values of the assets and liabilities acquired were as follows:
(in millions)
 
Current assets
$
6

Other intangible assets
118

Goodwill
60

Other assets
3

Total assets acquired
187

 
 
Current liabilities
16

Other liabilities
5

Total liabilities assumed
21

Net assets acquired
$
166

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:
 
Three months ended
 
Six months ended
(in millions)
October 26, 2018
 
October 27, 2017
 
October 26, 2018
 
October 27, 2017
Beginning Balance
$
208

 
$
242

 
$
173

 
$
246

Purchase price contingent consideration
11

 
15

 
46

 
15

Payments
(1
)
 
(43
)
 
(7
)
 
(46
)
Change in fair value
(15
)
 
(24
)
 
(9
)
 
(25
)
Ending Balance
$
203

 
$
190

 
$
203

 
$
190

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)
 
October 26, 2018
 
Valuation Technique
 
Unobservable Input
 
Range
 
 
 
 
 
 
Discount rate
 
11.5% - 32.5%
Revenue and other performance-based payments
 
$104
 
Discounted cash flow
 
Probability of payment
 
100%
 
 
 
 
 
 
Projected fiscal year of payment
 
2019 - 2025
 
 
 
 
 
 
Discount rate
 
5.5%
Product development and other milestone-based payments
 
$99
 
Discounted cash flow
 
Probability of payment
 
75% - 100%
 
 
 
 
 
 
Projected fiscal year of payment
 
2019 - 2027
The following table presents the unobservable inputs utilized in the fair value measurement of the auction rate securities classified as Level 3 at October 26, 2018:
 
Valuation Technique
Unobservable Input
Range (Weighted Average)
Auction rate securities
Discounted cash flow
Years to principal recovery
2 yrs. - 12 yrs. (3 yrs.)
Illiquidity premium
6%