XML 39 R30.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions and Acquisition-Related Items (Tables)
9 Months Ended
Jan. 25, 2013
Business Acquisition [Line Items]  
Fair Value Inputs, Liabilities, Quantitative Information
The recurring Level 3 fair value measurements of the contingent consideration include the following significant unobservable inputs:
($ in millions)
 
Fair Value at January 25, 2013
 
Valuation Technique
 
Unobservable Input
 
Range
 
 
 
 
 
 
Discount rate
 
13% - 24%
Revenue-based payments
 
$137
 
Discounted cash flow
 
Probability of payment
 
95% - 100%
 
 
 
 
 
 
Projected fiscal year of payment
 
2013 - 2019
 
 
 
 
 
 
Discount rate
 
5.9%
Product development-based payments
 
$4
 
Discounted cash flow
 
Probability of payment
 
100%
 
 
 
 
 
 
Projected fiscal year of payment
 
2016
Reconciliation of Beginning and Ending Balances of Contingent Milestone Payments Associated with Acquisitions
The following table provides a reconciliation of the beginning and ending balances of contingent milestone payments associated with acquisitions subsequent to April 24, 2009 measured at fair value that used significant unobservable inputs (Level 3):
 
Three months ended
 
Nine months ended
(in millions)
January 25, 2013
 
January 27, 2012
 
January 25, 2013
 
January 27, 2012
Beginning Balance
$
213

 
$
288

 
$
231

 
$
335

Purchase price contingent consideration

 

 
5

 
2

Contingent milestone payments
(2
)
 

 
(28
)
 
(66
)
Change in fair value of contingent consideration
(70
)
 
15

 
(67
)
 
32

Ending Balance
$
141

 
$
303

 
$
141

 
$
303

Kanghui
 
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation
(in millions)
 

Current assets
$
110

Property, plant, and equipment
56

Intangible assets
341

Goodwill
401

Other assets
10

Total assets acquired
918

 
 
Current liabilities
30

Long-term deferred tax liabilities, net
71

Other long-term liabilities
1

Total liabilities assumed
102

Net assets acquired
$
816

Salient
 
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation
The Company recorded the identifiable assets acquired and liabilities assumed at fair value as follows:
(in millions)
 

Current assets
$
20

Property, plant, and equipment
11

IPR&D
44

Other intangible assets
154

Goodwill
348

Other assets
1

Total assets acquired
578

 
 

Current liabilities
43

Long-term deferred tax liabilities, net
38

Total liabilities assumed
81

Net assets acquired
$
497

PEAK
 
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation
The Company recorded the identifiable assets acquired and liabilities assumed at fair value on the acquisition date as follows:
(in millions)
 

Current assets
$
5

Property, plant, and equipment
5

Other intangible assets
74

Goodwill
56

Total assets acquired
140

 
 

Current liabilities
10

Long-term deferred tax liabilities, net
17

Total liabilities assumed
27

Net assets acquired
$
113