XML 153 R32.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions (Tables)
12 Months Ended
Apr. 24, 2020
Business Combinations [Abstract]  
Schedule of Fair Value of the Assets Acquired and Liabilities Assumed
(in millions)Mazor
Robotics
Cash and cash equivalents$109  
Investments52  
Accounts receivable 
Inventory 
Other current assets 
Property, plant, and equipment 
Goodwill1,318  
Other intangible assets399  
Tax assets 
Total assets acquired1,905  
 
Current liabilities210  
Deferred tax liabilities21  
Total liabilities assumed231  
Net assets acquired$1,674  
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)20202019
Beginning Balance$222  $173  
Purchase price contingent consideration125  151  
Contingent consideration payments(34) (36) 
Change in fair value of contingent consideration(33) (66) 
Ending Balance$280  $222  
Schedule of Significant Unobservable Inputs
The recurring Level 3 fair value measurements of contingent consideration include the following significant unobservable inputs:
(in millions)Fair Value at April 24, 2020Valuation
Technique
Unobservable InputRange
Discount rate
11.5% - 32.4%
Revenue-based payments$101  Discounted cash flowProbability of payment
40% - 100%
   Projected fiscal year of payment2021 - 2027
Discount rate5.5%
Product development-based payments$179  Discounted cash flowProbability of payment
50% - 100%
   Projected fiscal year of payment2021 - 2027