XML 58 R39.htm IDEA: XBRL DOCUMENT v3.7.0.1
Summary of Significant Accounting Policies - Condensed Consolidated Statement of Cash Flows (Details) - USD ($)
$ in Millions
3 Months Ended
Apr. 02, 2016
Mar. 28, 2015
Cash Flows From (For) Operating Activities    
Net loss $ (529.2) $ (22.2)
Adjustments to derive cash flows    
Loss on extinguishment of debt 0.4 0.0
Restructuring charges 5.4 1.1
Depreciation and amortization 109.7 55.1
Impairment charges 403.9 0.0
Tysabri® royalty stream - change in fair value 204.4 (100.8)
Share-based compensation 15.8 7.5
Loss on acquisition-related foreign currency derivatives 0.0 298.1
Amortization of financing fees and debt discount (premium) (6.7) 1.8
Deferred income taxes (178.3) (34.7)
Other non-cash adjustments 1.6 (0.1)
Subtotal 27.0 205.8
Increase (decrease) in cash due to:    
Accounts receivable 17.3 32.3
Inventories 4.4 2.1
Accounts payable (3.2) 18.0
Payroll and related taxes (37.4) (1.0)
Accrued customer programs (81.7) (27.8)
Accrued liabilities (12.8) (2.5)
Accrued income taxes 185.7 (42.9)
Other (0.8) (3.8)
Subtotal 71.5 (25.6)
Net cash from (for) operating activities 98.5 180.2
Cash Flows From (For) Investing Activities    
Proceeds from royalty rights 83.4 87.8
Acquisitions of businesses, net of cash acquired (416.4) (4.0)
Settlement of acquisition-related foreign currency derivatives 0.0 (298.1)
Additions to property, plant and equipment (34.7) (31.9)
Other investing (1.0) 0.0
Net cash from (for) investing activities (368.7) (246.2)
Cash Flows From (For) Financing Activities    
Issuances of long-term debt 1,190.3 0.0
Borrowings (repayments) of revolving credit agreements and other financing, net (715.9) 3.4
Payments on long-term debt (14.3) (13.6)
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 437.4 (31.6)
Effect of exchange rate changes on cash and cash equivalents 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
Previously Reported    
Cash Flows From (For) Operating Activities    
Net loss (334.6) (94.9)
Adjustments to derive cash flows    
Loss on extinguishment of debt 0.4  
Restructuring charges 5.4 1.1
Depreciation and amortization 182.5 127.7
Impairment charges 467.0 0.0
Tysabri® royalty stream - change in fair value 0.0 0.0
Share-based compensation 13.8 7.5
Loss on acquisition-related foreign currency derivatives   298.1
Amortization of financing fees and debt discount (premium) 0.0 0.0
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 From (For) Investing Activities    
Proceeds from royalty rights 0.0 0.0
Acquisitions of businesses, net of cash acquired (416.4) (4.0)
Settlement of acquisition-related foreign currency derivatives   (298.1)
Additions to property, plant and equipment (34.7) (31.9)
Other investing (1.0)  
Net cash from (for) investing activities (452.1) (334.0)
Cash Flows From (For) Financing Activities    
Issuances of long-term debt 1,190.3  
Borrowings (repayments) of revolving credit agreements and other financing, net (704.3) 3.4
Payments on long-term debt (14.3) (13.6)
Deferred financing fees (1.5) (3.3)
Issuance of ordinary shares 3.1 1.2
Repurchase of ordinary shares   (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 and cash equivalents 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
Adjustments | Tysabri®    
Cash Flows From (For) Operating Activities    
Net loss (190.3) 81.0
Adjustments to derive cash flows    
Loss on extinguishment of debt 0.0  
Restructuring charges 0.0 0.0
Depreciation and amortization (72.5) (72.6)
Impairment charges 0.0 0.0
Tysabri® royalty stream - change in fair value 204.4 (100.8)
Share-based compensation 0.0 0.0
Loss on acquisition-related foreign currency derivatives   0.0
Amortization of financing fees and debt discount (premium) 0.0 0.0
Deferred income taxes (27.2) 11.6
Other non-cash adjustments 0.0 0.1
Subtotal (85.6) (80.7)
Increase (decrease) in cash due to:    
Accounts receivable 2.2 (5.9)
Inventories 0.0 0.0
Accounts payable 0.0 0.0
Payroll and related taxes 0.0 0.0
Accrued customer programs 0.0 0.0
Accrued liabilities 0.0 0.0
Accrued income taxes 0.0 0.0
Other 0.0 0.0
Subtotal 2.2 (5.9)
Net cash from (for) operating activities (83.4) (86.6)
Cash Flows From (For) Investing Activities    
Proceeds from royalty rights 83.4 86.6
Acquisitions of businesses, net of cash acquired 0.0 0.0
Settlement of acquisition-related foreign currency derivatives   0.0
Additions to property, plant and equipment 0.0 0.0
Other investing 0.0  
Net cash from (for) investing activities 83.4 86.6
Cash Flows From (For) Financing Activities    
Issuances of long-term debt 0.0  
Borrowings (repayments) of revolving credit agreements and other financing, net 0.0 0.0
Payments on long-term debt 0.0 0.0
Deferred financing fees 0.0 0.0
Issuance of ordinary shares 0.0 0.0
Repurchase of ordinary shares   0.0
Cash dividends 0.0 0.0
Other financing 0.0 0.0
Net cash from (for) financing activities 0.0 0.0
Effect of exchange rate changes on cash and cash equivalents 0.0 0.0
Net increase (decrease) in cash and cash equivalents 0.0 0.0
Cash and cash equivalents, beginning of period 0.0 0.0
Cash and cash equivalents, end of period 0.0 0.0
Adjustments | Other    
Cash Flows From (For) Operating Activities    
Net loss (4.3) (8.3)
Adjustments to derive cash flows    
Loss on extinguishment of debt 0.0  
Restructuring charges 0.0 0.0
Depreciation and amortization (0.3) 0.0
Impairment charges (63.1) 0.0
Tysabri® royalty stream - change in fair value 0.0 0.0
Share-based compensation 2.0 0.0
Loss on acquisition-related foreign currency derivatives   0.0
Amortization of financing fees and debt discount (premium) (6.7) 1.8
Deferred income taxes (13.1) 0.0
Other non-cash adjustments 0.0 0.0
Subtotal (85.5) (6.5)
Increase (decrease) in cash due to:    
Accounts receivable (7.9) (1.2)
Inventories 19.2 0.0
Accounts payable (3.5) 0.0
Payroll and related taxes 0.0 0.0
Accrued customer programs (12.0) 0.0
Accrued liabilities (9.4) 0.0
Accrued income taxes 86.2 8.3
Other 24.5 (1.8)
Subtotal 97.1 5.3
Net cash from (for) operating activities 11.6 (1.2)
Cash Flows From (For) Investing Activities    
Proceeds from royalty rights 0.0 1.2
Acquisitions of businesses, net of cash acquired 0.0 0.0
Settlement of acquisition-related foreign currency derivatives   0.0
Additions to property, plant and equipment 0.0 0.0
Other investing 0.0  
Net cash from (for) investing activities 0.0 1.2
Cash Flows From (For) Financing Activities    
Issuances of long-term debt 0.0  
Borrowings (repayments) of revolving credit agreements and other financing, net (11.6) 0.0
Payments on long-term debt 0.0 0.0
Deferred financing fees 0.0 0.0
Issuance of ordinary shares 0.0 0.0
Cash dividends 0.0 0.0
Other financing 0.0 0.0
Net cash from (for) financing activities (11.6) 0.0
Effect of exchange rate changes on cash and cash equivalents 0.0 0.0
Net increase (decrease) in cash and cash equivalents 0.0 0.0
Cash and cash equivalents, beginning of period 0.0 0.0
Cash and cash equivalents, end of period $ 0.0 $ 0.0