XML 40 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions and Acquisition-Related Items (Tables)
3 Months Ended
Jul. 28, 2017
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)
 
July 28, 2017
 
Valuation Technique
 
Unobservable Input
 
Range
 
 
 
 
 
 
Discount rate
 
11% - 32.5%
Revenue-based payments
 
$103
 
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
 
$139
 
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:
 
Three months ended
(in millions)
July 28, 2017
 
July 29, 2016
Beginning Balance
$
246

 
$
377

Purchase price contingent consideration

 
21

Payments
(3
)
 
(14
)
Change in fair value
(1
)
 
(5
)
Ending Balance
$
242

 
$
379

Heartware International, Inc.  
Business Acquisition [Line Items]  
Fair Value of Assets Acquired and Liabilities Assumed
The acquisition date fair values of the assets and liabilities acquired are as follows:
(in millions)
HeartWare International, Inc.
Other current assets
$
351

Property, plant, and equipment
14

Other intangible assets
625

Goodwill
481

Other assets
84

Total assets acquired
1,555

 
 
Current liabilities
143

Deferred tax liabilities
6

Long-term debt
245

Other liabilities
89

Total liabilities assumed
483

Net assets acquired
$
1,072