XML 57 R46.htm IDEA: XBRL DOCUMENT v3.5.0.2
ACQUISITIONS - Estimated fair values of the assets acquired and liabilities assumed (Details) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Oct. 19, 2015
Oct. 01, 2015
Apr. 01, 2015
Sep. 30, 2016
Jun. 30, 2016
Jun. 30, 2016
Jun. 30, 2015
Dec. 31, 2015
Feb. 10, 2015
Assets acquired and liabilities assumed                  
Goodwill         $ 18,511,800,000 $ 18,511,800,000   $ 18,552,800,000  
Purchase price net of cash received           18,500,000 $ 13,885,900,000    
Convertible Debt                  
Assets acquired and liabilities assumed                  
Long-term debt, including current portion     $ (3,123,100,000)            
Convertible Debt | 1.5% Convertible Notes Due March 2019                  
Assets acquired and liabilities assumed                  
Long-term debt, including current portion     $ (1,837,100,000)            
Stated interest rate on debt (as a percent)     1.50%            
Estimated fair value of warrant transactions               1,080,000,000  
Convertible Debt | 2.75% Convertible Notes Due May 2015                  
Assets acquired and liabilities assumed                  
Long-term debt, including current portion     $ (1,286,000,000)            
Stated interest rate on debt (as a percent)     2.75%            
Amoun                  
Assets acquired and liabilities assumed                  
Cash and cash equivalents         43,500,000 43,500,000      
Accounts receivable, net         64,200,000 64,200,000      
Inventories         37,900,000 37,900,000      
Other current assets         12,200,000 12,200,000      
Property, plant and equipment, net         95,400,000 95,400,000      
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)         527,800,000 527,800,000      
Acquired IPR&D         17,400,000 17,400,000      
Other non-current assets         100,000 100,000      
Current liabilities         (30,800,000) (30,800,000)      
Deferred tax liabilities, net         (132,100,000) (132,100,000)      
Other non-current liabilities         (7,200,000) (7,200,000)      
Total identifiable net assets         628,400,000 628,400,000      
Goodwill         282,800,000 282,800,000      
Total fair value of consideration transferred         911,200,000 911,200,000      
Accounts receivable, gross         66,000,000 66,000,000      
Expected uncollectible of trade accounts receivable acquired         2,000,000 2,000,000      
Weighted- average useful lives (Years) 9 years                
Amoun | Amounts Recognized as of Acquisition Date (as previously reported)                  
Assets acquired and liabilities assumed                  
Cash and cash equivalents $ 43,500,000                
Accounts receivable, net 64,200,000                
Inventories 37,900,000                
Other current assets 12,200,000                
Property, plant and equipment, net 96,400,000                
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D) 528,000,000                
Acquired IPR&D 18,500,000                
Other non-current assets 100,000                
Current liabilities (30,800,000)                
Deferred tax liabilities, net (130,500,000)                
Other non-current liabilities (11,200,000)                
Total identifiable net assets 628,300,000                
Goodwill 282,000,000                
Total fair value of consideration transferred $ 910,300,000                
Amoun | Measurement Period Adjustments                  
Assets acquired and liabilities assumed                  
Cash and cash equivalents         0 0      
Accounts receivable, net         0 0      
Inventories         0 0      
Other current assets         0 0      
Property, plant and equipment, net         (1,000,000) (1,000,000)      
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)         (200,000) (200,000)      
Acquired IPR&D         (1,100,000) (1,100,000)      
Other non-current assets         0 0      
Current liabilities         0 0      
Deferred tax liabilities, net         (1,600,000) (1,600,000)      
Other non-current liabilities         4,000,000 4,000,000      
Total identifiable net assets         100,000 100,000      
Goodwill         800,000 800,000      
Total fair value of consideration transferred         900,000 900,000      
Amoun | Product brands                  
Assets acquired and liabilities assumed                  
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)         490,700,000 490,700,000      
Weighted- average useful lives (Years) 9 years                
Amoun | Product brands | Amounts Recognized as of Acquisition Date (as previously reported)                  
Assets acquired and liabilities assumed                  
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D) $ 490,800,000                
Amoun | Product brands | Measurement Period Adjustments                  
Assets acquired and liabilities assumed                  
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)         (100,000) (100,000)      
Sprout Pharmaceuticals, Inc.                  
Assets acquired and liabilities assumed                  
Cash and cash equivalents   $ 26,600,000              
Inventories   11,000,000              
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)   993,700,000              
Other non-current assets   1,600,000              
Current liabilities   (4,400,000)              
Deferred income taxes, net   (351,900,000)              
Total identifiable net assets   676,600,000              
Goodwill   769,900,000              
Total fair value of consideration transferred   $ 1,446,500,000              
Sprout Pharmaceuticals, Inc. | Product brands                  
Assets acquired and liabilities assumed                  
Weighted- average useful lives (Years)   11 years              
Salix                  
Assets acquired and liabilities assumed                  
Cash and cash equivalents               113,700,000  
Inventories               232,600,000  
Other current assets               1,410,400,000  
Property, plant and equipment, net               24,300,000  
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)               6,756,300,000  
Acquired IPR&D               5,182,900,000  
Current liabilities               (1,939,200,000)  
Deferred tax liabilities, net               (3,730,000,000)  
Contingent consideration, short term portion               (334,100,000)  
Long-term debt, including current portion               (3,123,100,000)  
Deferred income taxes, net               (3,427,900,000)  
Other non-current liabilities               (43,300,000)  
Total identifiable net assets               4,852,600,000  
Goodwill               8,279,400,000  
Total fair value of consideration transferred               13,132,000,000  
Weighted- average useful lives (Years)     11 years            
Inventory adjustments     $ 108,000,000            
Estimated fair value of derivatives     1,270,000,000            
Estimated insurance recoveries     80,000,000            
Accrual for potential losses and legal costs               336,000,000  
Accrual for returns and rebates               375,000,000  
Range of potential milestone payment, high               650,000,000  
Deferred tax assets               303,000,000  
Salix | Amounts Recognized as of Acquisition Date (as previously reported)                  
Assets acquired and liabilities assumed                  
Cash and cash equivalents     113,700,000            
Inventories     233,200,000            
Other current assets     1,400,300,000            
Property, plant and equipment, net     24,300,000            
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)     6,756,300,000            
Acquired IPR&D     5,366,800,000            
Current liabilities     (1,764,200,000)            
Contingent consideration, short term portion     (327,900,000)            
Long-term debt, including current portion     (3,123,100,000)            
Deferred income taxes, net     (3,512,000,000)            
Other non-current liabilities     (7,300,000)            
Total identifiable net assets     5,160,100,000            
Goodwill     7,971,900,000            
Total fair value of consideration transferred     $ 13,132,000,000            
Salix | Measurement Period Adjustments                  
Assets acquired and liabilities assumed                  
Cash and cash equivalents               0  
Inventories               (600,000)  
Other current assets               10,100,000  
Property, plant and equipment, net               0  
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)               0  
Acquired IPR&D               (183,900,000)  
Current liabilities               (175,000,000)  
Contingent consideration, short term portion               (6,200,000)  
Long-term debt, including current portion               0  
Deferred income taxes, net               84,100,000  
Other non-current liabilities               (36,000,000)  
Total identifiable net assets               (307,500,000)  
Goodwill               307,500,000  
Total fair value of consideration transferred               0  
Salix | Development and Sales Based Milestones                  
Assets acquired and liabilities assumed                  
Range of potential milestone payment, high               250,000,000  
Salix | Xifaxan                  
Assets acquired and liabilities assumed                  
IPR&D asset fair value               4,790,000,000  
Salix | Oral Relistor                  
Assets acquired and liabilities assumed                  
IPR&D asset fair value               $ 304,000,000  
Salix | Acquired IPR&D                  
Assets acquired and liabilities assumed                  
Weighted- average useful lives (Years)               10 years  
Salix | Acquired IPR&D | Maximum                  
Assets acquired and liabilities assumed                  
Fair value discount rate               9.50%  
Salix | Acquired IPR&D | Minimum                  
Assets acquired and liabilities assumed                  
Fair value discount rate               11.00%  
Salix | Convertible Debt | 1.5% Convertible Notes Due March 2019                  
Assets acquired and liabilities assumed                  
Stated interest rate on debt (as a percent)     1.50%         1.50%  
Salix | Convertible Debt | 2.75% Convertible Notes Due May 2015                  
Assets acquired and liabilities assumed                  
Stated interest rate on debt (as a percent)     2.75%            
Salix | Product brands                  
Assets acquired and liabilities assumed                  
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)               $ 6,089,600,000  
Weighted- average useful lives (Years)     10 years            
Salix | Product brands | Amounts Recognized as of Acquisition Date (as previously reported)                  
Assets acquired and liabilities assumed                  
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)     $ 6,088,300,000            
Salix | Product brands | Measurement Period Adjustments                  
Assets acquired and liabilities assumed                  
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)               1,300,000  
Salix | Acquired IPR&D                  
Assets acquired and liabilities assumed                  
Weighted- average useful lives (Years)     12 years            
Brodalumab [Member] | Sales Based Milestone Payments                  
Assets acquired and liabilities assumed                  
Range of potential milestone payment, high               175,000,000  
Brodalumab [Member] | Sales Based Milestone Payments | Forecast                  
Assets acquired and liabilities assumed                  
Payments related to various milestones       $ 50,000,000          
Other 2015 Acquisitions                  
Assets acquired and liabilities assumed                  
Cash and cash equivalents         92,200,000 92,200,000      
Accounts receivable, net         46,500,000 46,500,000      
Inventories         140,300,000 140,300,000      
Other current assets         19,700,000 19,700,000      
Property, plant and equipment, net         79,800,000 79,800,000      
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)         1,078,400,000 1,078,400,000      
Acquired IPR&D         53,800,000 53,800,000      
Other non-current assets         2,900,000 2,900,000      
Current liabilities         (128,000,000) (128,000,000)      
Deferred tax asset, net         6,100,000 6,100,000      
Non-current liabilities         (117,200,000) (117,200,000)      
Long-term debt, including current portion         (6,100,000) (6,100,000)      
Total identifiable net assets         1,268,400,000 1,268,400,000      
Goodwill         138,400,000 138,400,000      
Total fair value of consideration transferred         1,406,800,000 1,406,800,000      
Accounts receivable, gross         51,000,000 $ 51,000,000      
Weighted- average useful lives (Years)           8 years      
Allowance for doubtful accounts         4,000,000 $ 4,000,000      
Other 2015 Acquisitions | Amounts Recognized as of Acquisition Date (as previously reported)                  
Assets acquired and liabilities assumed                  
Cash and cash equivalents               92,200,000  
Accounts receivable, net               49,500,000  
Inventories               142,900,000  
Other current assets               20,200,000  
Property, plant and equipment, net               94,600,000  
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)               1,121,600,000  
Acquired IPR&D               57,500,000  
Other non-current assets               2,900,000  
Current liabilities               (123,900,000)  
Deferred tax liabilities, net               (54,700,000)  
Non-current liabilities               (117,400,000)  
Long-term debt, including current portion               (6,100,000)  
Total identifiable net assets               1,279,300,000  
Goodwill               141,900,000  
Total fair value of consideration transferred               1,421,200,000  
Other 2015 Acquisitions | Measurement Period Adjustments                  
Assets acquired and liabilities assumed                  
Cash and cash equivalents         0 0      
Accounts receivable, net         (3,000,000) (3,000,000)      
Inventories         (2,600,000) (2,600,000)      
Other current assets         (500,000) (500,000)      
Property, plant and equipment, net         (14,800,000) (14,800,000)      
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)         (43,200,000) (43,200,000)      
Acquired IPR&D         (3,700,000) (3,700,000)      
Other non-current assets         0 0      
Current liabilities         (4,100,000) (4,100,000)      
Deferred tax asset, net         60,800,000 60,800,000      
Non-current liabilities         200,000 200,000      
Long-term debt, including current portion         0 0      
Total identifiable net assets         (10,900,000) (10,900,000)      
Goodwill         (3,500,000) (3,500,000)      
Total fair value of consideration transferred         (14,400,000) (14,400,000)      
Other 2015 Acquisitions | Product brands                  
Assets acquired and liabilities assumed                  
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)         735,200,000 $ 735,200,000      
Weighted- average useful lives (Years)           7 years      
Other 2015 Acquisitions | Product brands | Amounts Recognized as of Acquisition Date (as previously reported)                  
Assets acquired and liabilities assumed                  
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)               741,200,000  
Other 2015 Acquisitions | Product brands | Measurement Period Adjustments                  
Assets acquired and liabilities assumed                  
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)         (6,000,000) $ (6,000,000)      
Marathon                  
Assets acquired and liabilities assumed                  
Current liabilities               (41,000,000)  
Non-current liabilities               (46,000,000)  
Total fair value of consideration transferred                 $ 286,000,000
Range of potential milestone payment, high               200,000,000  
Purchase price net of cash received         $ 17,000,000 $ 27,000,000   $ 35,000,000