XML 117 R79.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value Measurements - Additional Information (Details)
3 Months Ended 6 Months Ended 12 Months Ended 15 Months Ended
Mar. 30, 2015
Dec. 18, 2013
USD ($)
Dec. 31, 2016
USD ($)
Oct. 01, 2016
USD ($)
Jul. 02, 2016
USD ($)
[3]
Apr. 02, 2016
USD ($)
Dec. 31, 2015
USD ($)
Sep. 26, 2015
USD ($)
[6]
Jun. 27, 2015
USD ($)
Mar. 28, 2015
USD ($)
[8]
Dec. 27, 2014
USD ($)
[9]
Sep. 27, 2014
USD ($)
Oct. 03, 2016
Dec. 31, 2015
USD ($)
Dec. 27, 2014
USD ($)
Dec. 31, 2016
USD ($)
segments
Dec. 31, 2015
USD ($)
Jun. 27, 2015
USD ($)
Jun. 28, 2014
USD ($)
May 01, 2014
Oct. 01, 2016
USD ($)
Nov. 08, 2013
USD ($)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Number of Reporting Units | segments                               9            
Average growth rate     2.00%       3.40%           2.00%                  
Royalty rights - change in fair value     $ (1,115,600,000) [1] $ 377,400,000 [2] $ 910,800,000 $ 204,400,000 [4] $ (116,600,000) [5] $ (173,800,000) $ 69,200,000 [7] $ (100,800,000) $ 105,800,000 $ (58,900,000)   $ (57,300,000) $ (46,900,000) $ 2,608,200,000   $ (78,500,000) $ (26,600,000)      
Discount rate                                 7.72% 7.83%        
Decrease in fair value if discount rate increases by 0.5%             260,000,000   260,000,000         260,000,000     $ 260,000,000 $ 260,000,000        
Increase in fair value if discount rate decreases by 0.5%             270,000,000   290,000,000         270,000,000     270,000,000 290,000,000        
Increase in fair value if royalty rate increases by 5.0%             270,000,000   280,000,000         270,000,000     270,000,000 280,000,000        
Decrease in fair value if royalty rate decreases by 5.0%             280,000,000   280,000,000         280,000,000     280,000,000 280,000,000        
Goodwill impairment charge     224,100,000 $ 737,900,000   $ 130,500,000               0   1,092,500,000     0      
Definite lived asset impairment                           185,100,000   665,600,000   0 0      
Goodwill     4,049,400,000       5,152,700,000   4,721,200,000         5,152,700,000   4,049,400,000 5,152,700,000 4,721,200,000 3,473,100,000      
Definite-lived intangible assets, fair value     114,500,000       1,916,300,000   2,263,100,000         1,916,300,000   114,500,000 1,916,300,000 2,263,100,000        
Senior notes     5,373,100,000       4,698,300,000   4,720,900,000         4,698,300,000   5,373,100,000 4,698,300,000 4,720,900,000       $ 2,300,000,000
CHCI                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Royalty rights - change in fair value                           0   0   0 0      
Goodwill impairment charge                               868,400,000   0        
Goodwill     1,070,800,000       1,983,200,000   1,530,200,000         1,983,200,000   1,070,800,000 1,983,200,000 1,530,200,000 $ 248,200,000      
Omega Restated                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Effective date of acquisition Mar. 30, 2015                                          
Goodwill             1,688,700,000             1,688,700,000     1,688,700,000          
Omega Restated | Brands                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Definite lived asset impairment                           185,100,000   1,500,000,000         $ 290,900,000  
Elan                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Effective date of acquisition   Dec. 18, 2013                                        
Goodwill   $ 2,332,000,000                                        
Public Bonds and Private Placement                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Senior notes     4,600,000,000       3,900,000,000   3,900,000,000         3,900,000,000   4,600,000,000 3,900,000,000 3,900,000,000        
Public Bonds and Private Placement | Level 1                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Fair value of fixed-rate long-term debt             3,800,000,000             3,800,000,000     3,800,000,000          
Retail Bonds                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Long term debt     773,100,000       798,300,000   820,900,000         798,300,000   773,100,000 798,300,000 820,900,000        
Unamortized debt premium     49,800,000       82,500,000   97,100,000         82,500,000   49,800,000 82,500,000 97,100,000        
Retail Bonds | Level 2                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Fair value of fixed-rate long-term debt     $ 825,000,000       $ 859,800,000   $ 902,400,000         $ 859,800,000   825,000,000 $ 859,800,000 $ 902,400,000        
Tysabri®                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Percent of royalty revenues generated by specific agreement                                       12.00%    
Minimum | Tysabri®                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Percent of royalty revenues generated by specific agreement                                   18.00%        
Net sales                               $ 2,000,000,000            
Maximum | Tysabri®                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Percent of royalty revenues generated by specific agreement                               25.00%            
Net sales                               $ 2,000,001,000            
Goodwill | Minimum                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Discount rate                               7.00%            
Long-term growth rates                               2.00%            
Goodwill | Maximum                                            
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]                                            
Discount rate                               14.50%            
Long-term growth rates                               3.00%            
[1] ncludes intangible asset impairment charges of $378.6 million, goodwill impairment charges of $224.1 million, and a reduction in held-for-sale impairment charges of $4.5 million. September 26, 2015 (2) December 31, 2015 (3)Six Months Ended December 31, 2015Restated RestatedNet sales$1,273.1 $1,359.1Gross profit$535.2 $543.7Tysabri® royalty stream - change in fair value$(173.8) $116.6Net income (loss)$260.9 $(218.4)Income (loss) per share(1): Basic$1.78 $(1.51)Diluted$1.78 $(1.51)Weighted-average shares outstanding Basic146.3 144.9Diluted146.9 144.9
[2] Includes intangible asset impairment charges of $866.6 million, goodwill impairment charges of $737.9 million, and held-for-sale impairment charges of $10.2 million.
[3] Includes held-for-sale impairment charges of $10.5 million and change in fair market value on royalty rights of $910.8 million.
[4] Includes an intangible asset impairment charges of $273.3 million, and a goodwill impairment charge of $130.5 million.
[5] Includes an intangible asset impairment charge of $185.1 million, Mylan defense-related fees of $71.3 million, an impairment charge on our India API held for sale assets of $29.0 million, restructuring charges of $24.7 million, and an investment impairment charge of $10.7 million.
[6] Includes Mylan defense-related fees of $15.6 million.
[7] (4) Includes acquisition costs of $18.5 million, an initial payment made in connection with an R&D agreement of $18.0 million, an inventory step up related to the Omega acquisition totaling $15.6 million, and $13.4 million of Mylan defense-related fees.
[8] Includes losses on derivatives associated with the Omega acquisition of $258.2 million and Omega financing fees of $18.6 million.
[9] Includes losses on derivatives associated with the Omega acquisition of $64.7 million, Omega transaction expenses of $17.8 million, an R&D payment made in connection with a collaborative agreement of $10.0 million, a $9.6 million loss on extinguishment of debt, partially offset by income from transfer of rights agreement of $12.5 million.