XML 38 R26.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value Measurements (Tables)
9 Months Ended
Oct. 01, 2016
Fair Value Disclosures [Abstract]  
Summary of Components of Available-For-Sale Securities
The following table summarizes the components of the balance of the Company’s available-for-sale securities at October 1, 2016 and January 2, 2016 (in millions):
 
October 1, 2016
 
January 2, 2016
Adjusted cost
$
4

 
$
5

Gross unrealized gains
5

 
6

Gross unrealized losses

 
(1
)
Fair value
$
9

 
$
10

Summary of Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis
A summary of assets and liabilities measured at fair value on a recurring basis at October 1, 2016 and January 2, 2016 is as follows (in millions):
 
Balance Sheet
Classification
October 1, 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
$
22

 
$
22

 
$

 
$

   Available-for-sale
     securities
Other current assets
9

 
9

 

 

   Foreign currency forward
contracts
Other current assets
1

 

 
1

 

   Trading securities
Other assets
322

 
322

 

 

Total assets
 
$
354

 
$
353

 
$
1

 
$

 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Foreign currency forward contracts
Other current liabilities
$
32

 
$

 
$
32

 
$

Contingent consideration
Other liabilities
40

 

 

 
40

Foreign currency forward contracts
Other liabilities
3

 

 
3

 

Total liabilities
 
$
75

 
$

 
$
35

 
$
40


 
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

Summary of Level 3 Fair Value Measurements of Contingent Consideration Liability
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 October 1, 2016
Valuation Technique
 
Unobservable Input
 
Value or Range
 
 
 
 
 
 
 
 
 
Spinal Modulation revenue-based milestones and earn-outs
$
7

Monte Carlo Simulation
 
Discount Rates
 
0.8%
-
15.5%
 
 
 
 
Expected Revenue Volatility
 
 
 
25.0%
 
 
 
 
Projected Years of Payments
 
2017, 2018
 
 
 
 
 
 
 
 
 
Nanostim, Inc. 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
 
 
 
4.3%
 
 
 
 
Probabilities of Payments
 
—%
-
90.0%
 
 
 
 
Projected Years of Payments
 
2018
-
2022
 
 
 
 
 
 
 
 
 
U.S. Distributor revenue-based milestones
4

Probability Weighted Discounted Cash Flow
 
Discount Rates
 
0.9%
-
1.1%
 
 
 
 
Probabilities of Payments
 
—%
-
100.0%
 
 
 
 
Projected Years of Payments
 
2019, 2021
Total contingent consideration liabilities
$
40

 
 
 
 
 
 
 
Unobservable Input Reconciliation of Contingent Consideration Liability
Additionally, the following table provides a reconciliation of the beginning and ending balances of the Company's recurring Level 3 fair value measurements (in millions):
 
Nanostim
Spinal Modulation
Assumed from Thoratec
U.S. Distributor
Total
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

Change in fair value of contingent consideration

8

1


9

Transfer out of Level 3 fair value measurement due to contractual settlement

(124
)


(124
)
Balance as of April 2, 2016
2

6

28


36

Change in fair value of contingent consideration

(4
)
(1
)

(5
)
Balance as of July 2, 2016
2

2

27


31

Initial fair value measurement of contingent consideration



4

4

Change in fair value of contingent consideration

5



5

Balance as of October 1, 2016
$
2

$
7

$
27

$
4

$
40