XML 75 R37.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2016
Fair Value Disclosures [Abstract]  
Fair value, assets measured on recurring and nonrecurring basis

 
 
 
 
Fair Value
 
 
Fair Value Hierarchy
 
December 31,
2016
 
December 31,
2015
 
June 27,
2015
Measured at fair value on a recurring basis:
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
Investment securities
 
Level 1
 
$
38.2

 
$
14.9

 
$
12.7

 
 
 
 
 
 
 
 
 
Foreign currency forward contracts
 
Level 2
 
3.8

 
4.8

 
12.4

Funds associated with Israeli severance liability
 
Level 2
 
15.9

 
17.2

 
17.3

 
 
 
 
19.7

 
22.0

 
29.7

 
 
 
 
 
 
 
 
 
Tysabri® royalty stream - at fair value (restated)
 
Level 3
 
2,350.0

 
5,310.0

 
5,420.0

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
Level 2
 

 
0.3

 

Foreign currency forward contracts
 
Level 2
 
5.0

 
3.9

 
4.6

Total level 2 liabilities
 
 
 
5.0

 
4.2

 
4.6

 
 
 
 
 
 
 
 
 
Contingent consideration
 
Level 3
 
$
69.9

 
$
17.9

 
$

 
 
 
 
 
 
 
 
 
Measured at fair value on a non-recurring basis:
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
Goodwill(1)
 
Level 3
 
$
1,148.4

 
$

 
$

Indefinite-lived intangible assets(2)
 
Level 3
 
0.3

 
1,031.8

 

Definite-lived intangible assets(3)
 
Level 3
 
758.0

 

 

Assets held for sale, net
 
Level 3
 
18.2

 
37.5

 

Total level 3 assets
 
 
 
$
1,924.9

 
$
1,069.3

 
$



(1) 
Goodwill with a carrying amount of $2.2 billion was written down to its implied fair value of $1.1 billion resulting in a total impairment charge of $1.1 billion.
(2) 
Indefinite-lived intangible assets with a carrying amount of $0.7 million were written down to a fair value of $0.3 million resulting in a total impairment charge of $0.4 million.
(3) 
Definite-lived intangible assets with a carrying amount of $2.3 billion were written down to a fair value of $758.0 million resulting in a total impairment charge of $1.5 billion. Included in this balance are indefinite-lived intangible assets with fair value of $364.5 million and $674.2 million that were reclassified to definite-lived assets at April 3, 2016 and October 2, 2016, respectively. Total impairment charges recorded on the indefinite-lived intangible assets were $849.1 million.

Reconciliation of Level 3 Assets

 
Year Ended
 
Six Months Ended
 
Year Ended
 
December 31,
2016
 
December 31,
2015
 
June 27,
2015
 
 
Restated
 
Restated
Tysabri® Royalty Stream - at fair value
 
 
 
 
 
Beginning balance
$
5,310.0

 
$
5,420.0

 
$
5,680.0

Royalties earned
(351.8
)
 
(167.3
)
 
(338.5
)
Change in fair value
(2,608.2
)
 
57.3

 
78.5

Ending balance
$
2,350.0

 
$
5,310.0

 
$
5,420.0

Schedule of fair value metrics used in valuations
Below is a summary of the various metrics used in our valuations:
 
Year Ended
 
December 31, 2016
 
Omega - Lifestyle
 
Omega - XLS
 
Entocort® - Branded Products
 
Entocort® - AG Products
 
Herron Trade names and Trademarks
5-year average growth rate
2.5%
 
3.2%
 
(31.7)%
 
(30.4)%
 
4.6%
Long-term growth rates
2.0%
 
NA
 
(10.0)%
 
(4.7)%
 
2.5%
Discount rate
9.3%
 
9.5%
 
13.0%
 
10.5%
 
10.8%
Royalty rate
NA
 
4.0%
 
NA
 
NA
 
11.0%
Valuation method
MPEEM
 
Relief from Royalty
 
MPEEM
 
MPEEM
 
Relief from Royalty
Reconciliation of Level 3 Liabilities
The table below presents a reconciliation for liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) (in millions). Net realized losses in the table were recorded in Administrative expense.
 
Year Ended
 
Six Months Ended
 
Year Ended
 
December 31,
2016
 
December 31,
2015
 
June 27,
2015
Contingent Consideration
 
 
 
 
 
Beginning balance
$
17.9

 
$

 
$
17.4

Net realized (gains) losses
(2.1
)
 

 
0.9

Purchases or additions
56.7

 
17.9

 

Foreign currency effect
0.1

 

 

Settlements
(2.7
)
 

 
(18.3
)
Ending balance
$
69.9

 
$
17.9

 
$