XML 53 R34.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value Measurements and Financial Instruments (Tables)
12 Months Ended
Jan. 02, 2016
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets Measured at Fair Value on a Recurring Basis
A summary of assets and liabilities measured at fair value on a recurring basis at January 2, 2016 and January 3, 2015 is as follows (in millions):
 
Balance Sheet
Classification
January 2, 2016
 
Quoted Prices
In Active
Markets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
Assets
 
 

 
 

 
 

 
 

Money-market securities
Cash and cash equivalents
$
273

 
$
273

 
$
—

 
$
—

Available-for-sale securities
Other current assets
10

 
10

 
—

 
—

Foreign currency forward contracts
Other current assets
14

 
—

 
14

 
—

Trading securities
Other assets
302

 
302

 
—

 
—

Foreign currency forward contracts
Other assets
2

 
—

 
2

 
—

Total assets
 
$
601

 
$
585

 
$
16

 
$
—

 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Contingent consideration
Other current liabilities
$
118

 
$
—

 
$
—

 
$
118

Foreign currency forward contracts
Other current liabilities
6

 
—

 
6

 
—

Contingent consideration
Other liabilities
33

 
—

 
—

 
33

Foreign currency forward contracts
Other liabilities
3

 
—

 
3

 
—

Total liabilities
 
$
160

 
$
—

 
$
9

 
$
151

 
Balance Sheet
Classification
January 3, 2015
 
Quoted Prices
In Active
Markets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
Assets
 
 

 
 

 
 

 
 

Money-market securities
Cash and cash equivalents
$
729

 
$
729

 
$
—

 
$
—

Available-for-sale securities
Other current assets
30

 
30

 
—

 
—

Trading securities
Other assets
301

 
301

 
—

 
—

Total assets
 
$
1,060

 
$
1,060

 
$
—

 
$
—

 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Contingent consideration
Other liabilities
$
50

 
$
—

 
$
—

 
$
50

Total liabilities
 
$
50

 
$
—

 
$
—

 
$
50

Schedule of Significant Unobservable Inputs
The recurring Level 3 fair value measurements of the Company's contingent consideration liabilities include the following significant unobservable inputs (in millions):
Contingent Consideration Liabilities
Fair Value as of January 2, 2016
Valuation Technique
 
Unobservable Input
 
Value or Range
 
 
 
 
 
 
 
 
 
Spinal Modulation regulatory-based milestone
$
118

Probability Weighted Discounted Cash Flow
 
Discount Rate
 
 
 
2.1%
 
 
 
 
Probability of Payment
 
 
 
95%
 
 
 
 
Projected Year of Payment
 
 
 
2016
 
 
 
 
 
 
 
 
 
Spinal Modulation revenue-based milestones and earn-outs
4

Monte Carlo Simulation
 
Discount Rates
 
1.3%
-
17.0%
 
 
 
 
Expected Revenue Volatility
 
 
 
25.0%
 
 
 
 
Projected Years of Payments
 
2017, 2018
 
 
 
 
 
 
 
 
 
Nanostim, Inc. (Nanostim) revenue-based milestones
2

Probability Weighted Discounted Cash Flow
 
Discount Rate
 
 
 
5.0%
 
 
 
 
Probability of Payments
 
 
 
10.0%
 
 
 
 
Projected Years of Payments
 
2017, 2018
 
 
 
 
 
 
 
 
 
Assumed from Thoratec regulatory-based and revenue-based milestones
27

Probability Weighted Discounted Cash Flow
 
Discount Rate
 
 
 
5.5%
 
 
 
 
Probability of Payments
 
—%
-
90.0%
 
 
 
 
Projected Years of Payments
 
2017
-
2020
Total contingent consideration liabilities
$
151

 
 
 
 
 
 
 

Schedule of Contingent Consideration Liabilities
Additionally, the following table provides a reconciliation of the beginning and ending balances of the Company's contingent consideration liabilities (in millions):
 
Endosense
Nanostim
Spinal Modulation
Assumed from Thoratec
Total
Balance as of December 29, 2012
$
—

$
—

$
—

$
—

$
—

Initial fair value measurement of contingent consideration
132

56

—

—

188

Change in fair value of contingent consideration
1

—

—

—

1

Foreign currency translation
6

—

—

—

6

Balance as of December 28, 2013
139

56

—

—

195

Change in fair value of contingent consideration
28

(6
)
—

—

22

Payment of contingent consideration
(155
)
—

—

—

(155
)
Foreign currency translation
(12
)
—

—

—

(12
)
Balance as of January 3, 2015
—

50

—

—

50

Initial fair value measurement of contingent consideration
—

—

155

—

155

Liabilities assumed from Thoratec acquisition
—

—

—

33

33

Change in fair value of contingent consideration
—

(48
)
(33
)
(6
)
(87
)
Balance as of January 2, 2016
$
—

$
2

$
122

$
27

$
151

Schedule of Auction Rate Securities
The following table provides a reconciliation of the beginning and ending balances of the Company's auction rate securities (in millions):
 
Auction Rate Securities
Balance as of January 3, 2015
$
—

Auction rate securities acquired from Thoratec
5

Sale of auction rate securities
(5
)
Balance as of January 2, 2016
$
—