XML 32 R6.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
3 Months Ended
Apr. 02, 2016
Mar. 28, 2015
Cash Flows From (For) Operating Activities    
Net loss $ (334.6) $ (94.9)
Adjustments to derive cash flows    
Depreciation and amortization 182.5 127.7
Loss on acquisition-related foreign currency derivatives 0.0 298.1
Share-based Compensation 13.8 7.5
Impairment charges 467.0 0.0
Loss on extinguishment of debt (0.4) 0.0
Non-cash restructuring charges 5.4 1.1
Deferred income taxes (138.0) (46.3)
Other non-cash adjustments 1.6 (0.2)
Subtotal 198.1 293.0
Increase (decrease) in cash due to    
Accounts receivable 23.0 39.4
Inventories (14.8) 2.1
Accounts payable 0.3 18.0
Payroll and related taxes (37.4) (1.0)
Accrued customer programs (69.7) (27.8)
Accrued liabilities (3.4) (2.5)
Accrued income taxes 99.5 (51.2)
Other (25.3) (2.0)
Subtotal (27.8) (25.0)
Net cash from (for) operating activities 170.3 268.0
Cash Flows (For) From Investing Activities    
Acquisitions of business, net of cash acquired (416.4) (4.0)
Additions to property and equipment (34.7) (31.9)
Settlement of acquisition-related foreign currency derivatives 0.0 (298.1)
Other investing 1.0 0.0
Net cash from (for) investing activities (452.1) (334.0)
Cash Flows (For) From Financing Activities    
Issuance of ling-term debt 1,190.3 0.0
Payments on long-term debt (14.3) (13.6)
Borrowings (repayments) of revolving credit agreements and other financing, net $ (704.3) 3.4
Goodwill and Other Intangible Assets [Text Block]
GOODWILL AND OTHER INTANGIBLE ASSETS

Goodwill    

Changes in the carrying amount of goodwill, by reportable segment, were as follows (in millions):
Reporting Segments:
 
December 31, 2015
 
Business acquisitions
 
Impairments
 
Changes in assets held for sale
 
Currency translation adjustment
 
April 2,
2016
CHC
 
$
1,890.0

 
$

 
$

 
$
4.8

 
$
(1.3
)
 
$
1,893.5

BCH
 
1,980.5

 

 
(193.6
)
 

 
100.7

 
1,887.6

Rx
 
1,222.2

 
2.2

 

 

 
(2.7
)
 
1,221.7

Specialty Sciences
 
200.7

 

 

 

 

 
200.7

Other
 
71.5

 

 

 
3.7

 
2.5

 
77.7

Total goodwill
 
$
5,364.9

 
$
2.2

 
$
(193.6
)
 
$
8.5

 
$
99.2

 
$
5,281.2



In connection with the preparation of our financial statements for the three month period ended April 2, 2016, we identified indicators of goodwill impairment in our BCH - rest of world (“BCH - ROW”) reporting unit, which comprises primarily of operations attributable to the Omega acquisition in all geographic regions except for Belgium. The primary impairment indicators included the decline in our 2016 performance expectations and a reduction in our long range revenue growth forecast. In step one of the goodwill impairment testing, the fair value of the BCH - ROW reporting unit did not exceed its carrying value. The fair value of the reporting unit was determined using a discounted cash flow technique. The main assumptions supporting the cash flow projections assume revenue growth based on product line extensions, product life cycle strategies, and geographical expansion within the markets in which the reporting unit distributes products, gross margins consistent with historical trends, and advertising and promotion investments largely consistent with the reporting unit's growth plans.

The second step of the test requires that we determine the fair value of the BCH - ROW reporting unit’s goodwill, which involves determining the value of the reporting unit’s assets and liabilities. Based on our evaluation and initial estimates of the fair values of the assets and liabilities and the deficit of the fair value when compared to the related book value, we recorded an estimated impairment charge of $193.6 million in Impairment charges on the Condensed Consolidated Statements of Operations for the three months ended April 2, 2016. The change in fair value from previous estimates was due primarily to the changes in the current market and performance of the brands such that the evaluation of brand prioritization and product extensions or launches in new regions are being more focused to maximize the potential of all brands in the segment's portfolio. We expect to finalize the fair value calculation during the second quarter of 2016, which could result in an adjustment to the estimated impairment charge. As of April 2, 2016, the implied fair value of the impaired goodwill is $1.8 billion.

While no impairment charges were recorded as a result of the goodwill impairment testing for the transition period of June 28, 2015 to December 31, 2015, our Specialty Sciences reporting unit's fair value exceeded the carrying value by less than 10%. Management evaluated the primary source of cash flow in this segment, the Tysabri® royalty stream, based on a combination of factors including independent external research, information provided from our royalty partner, and internal estimates. Based on this information, management’s assessment of future cash flow from this royalty stream has been reduced primarily due to anticipated new competitors entering the market and unfavorable currency exchange effects. Future performance different from the assumptions utilized in our quantitative analysis may further reduce the fair value of the reporting unit, which may result in the fair value no longer exceeding the carrying value. In February 2016, a competitor's pipeline product, Roche's Ocrelizumab, received “Breakthrough Therapy Designation in Primary Progressive Multiple Sclerosis” from the FDA and could potentially be approved in 2017. The product would compete with Tysabri® and could have a significant impact on the royalty we receive. We will continue to monitor the progress of the potential competing product and assess the reporting unit for potential impairment should impairment indicators arise and at least annually as applicable.

Intangible Assets

Other intangible assets and related accumulated amortization consisted of the following (in millions):
 
April 2, 2016
 
December 31, 2015
 
Gross
 
Accumulated Amortization
 
Gross
 
Accumulated Amortization
Definite-lived intangibles:
 
 
 
 
 
 
 
Distribution and license agreements, supply agreements
$
6,054.8

 
$
749.8

 
$
6,053.4

 
$
667.2

Developed product technology, formulations, and product rights
1,795.7

 
462.3

 
1,383.5

 
426.0

Customer relationships and distribution networks
1,573.2

 
229.0

 
1,520.7

 
193.0

Trademarks, trade names, and brands
563.6

 
31.2

 
539.4

 
22.8

Non-compete agreements
17.6

 
13.5

 
15.2

 
12.7

Total definite-lived intangibles
$
10,004.9

 
$
1,485.8

 
$
9,512.2

 
$
1,321.7

Indefinite-lived intangibles:
 
 
 
 
 
 
 
Trademarks, trade names, and brands*
$
1,682.3

 
$

 
$
1,868.1

 
$

In-process research and development
69.5

 

 
48.2

 

Total indefinite-lived intangibles
1,751.8

 

 
1,916.3

 

Total other intangible assets
$
11,756.7

 
$
1,485.8

 
$
11,428.5

 
$
1,321.7



*    Includes impairment charges of $273.4 million and $185.1 million at April 2, 2016 and December 31, 2015, respectively, as described further below.
    
Certain intangible assets are denominated in currencies other than the U.S. dollar; therefore, their gross and net carrying values are subject to foreign currency movements.

We recorded amortization expense of $158.0 million and $107.8 million for the three months ended April 2, 2016 and March 28, 2015, respectively. The increase in amortization expense was due primarily to the incremental amortization expense incurred on the definite-lived intangible assets acquired from Omega.

During our impairment testing for the transition period of June 28, 2015 to December 31, 2015, we identified an impairment of certain indefinite-lived intangible assets purchased in conjunction with the Omega acquisition based on management’s expectations of the prospects for future revenues, profits, and cash flows associated with these assets. The assessment resulted in an impairment charge of $185.1 million within our BCH segment, which represented the difference between the carrying amount of the intangible assets and their estimated fair value. See our Transition Report on Form 10-KT filed on February 25, 2016 for a further discussion of this impairment charge.

In connection with the preparation of our financial statements for the three month period ended April 2, 2016, we identified indicators of impairment associated with certain indefinite-lived intangible assets acquired in conjunction with the Omega acquisition. The primary impairment indicators included the decline in our 2016 performance expectations and a reduction in our long range revenue growth forecast. The assessment utilized the excess earnings method to determine fair value and resulted in an impairment charge of $273.4 million in Impairment charges on the Condensed Consolidated Statements of Operations within our BCH segment, which represented the difference between the carrying amount of the intangible assets and their estimated fair value. The change in fair value from previous estimates was due primarily to the changes in the current market and performance of the brands such that the evaluation of brand prioritization and product extensions or launches in new regions are being more focused to maximize the potential of all brands in the segment's portfolio. The main assumptions supporting the fair value of these assets and cash flow projections assume revenue growth based on product line extensions, product life cycle strategies, and geographical expansion within the markets in which the BCH segment distributes products, gross margins consistent with historical trends, and advertising and promotion investments largely consistent with the segment's growth plans.

The carrying value for certain intangible assets and goodwill equals fair value, as such, any further deterioration in those assets' fair value would lead to a further impairment charge. Future performance different from the assumptions utilized in our quantitative analyses may result in additional changes in the fair value. We will continue to monitor and assess these assets for potential impairment should further impairment indicators arise, as applicable, and at least annually during our fourth quarter annual impairment testing.

In addition, due to the reprioritization of certain brands in the BCH segment and change in performance expectations for our impaired lifestyle brands previously recorded as indefinite-lived assets, we reclassified the remaining asset balance of $364.5 million to definite-lived assets with a useful life of 20 years as of April 3, 2016.
 
Deferred financing fees $ 1.5 3.3
Issuance of ordinary shares 3.1 1.2
Repurchase of ordinary shares 0.0 (0.1)
Cash dividends (20.8) (17.6)
Other Financing (3.5) (1.6)
Net cash from (for) financing activities 449.0 (31.6)
Effect of exchange rate changes on cash 3.9 (68.1)
Net increase (decrease) in cash and cash equivalents 171.1 (165.7)
Cash and cash equivalents, beginning of period 417.8 3,596.1
Cash and cash equivalents, end of period 588.9 3,430.4
Cash paid/received during the period for:    
Interest paid 11.9 5.2
Interest received 0.4 0.2
Income taxes paid 34.5 92.2
Income taxes refunded $ 0.2 $ 1.6