XML 56 R45.htm IDEA: XBRL DOCUMENT v3.5.0.2
ACQUISITIONS - Estimated fair values of the assets acquired and liabilities assumed (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Oct. 19, 2015
Oct. 01, 2015
Apr. 01, 2015
Sep. 30, 2016
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Feb. 10, 2015
Assets acquired and liabilities assumed                
Goodwill       $ 17,450,100,000 $ 17,450,100,000   $ 18,552,800,000  
Purchase price net of cash received         18,500,000 $ 14,001,700,000    
Acquired IPR&D | Oral Relistor                
Assets acquired and liabilities assumed                
Reduction of IPR&D due to reclassification       304,000,000        
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       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)       520,200,000 520,200,000      
Acquired IPR&D       19,500,000 19,500,000      
Other non-current assets       100,000 100,000      
Current liabilities       (32,000,000) (32,000,000)      
Deferred tax liabilities, net       (130,900,000) (130,900,000)      
Other non-current liabilities       (7,200,000) (7,200,000)      
Total identifiable net assets       622,900,000 622,900,000      
Goodwill       283,500,000 283,500,000      
Total fair value of consideration transferred       906,400,000 906,400,000      
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) 10 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 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       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)       (7,800,000) (7,800,000)      
Acquired IPR&D       1,000,000 1,000,000      
Other non-current assets       0 0      
Current liabilities       (1,200,000) (1,200,000)      
Deferred tax liabilities, net       (400,000) (400,000)      
Other non-current liabilities       4,000,000 4,000,000      
Total identifiable net assets       (5,400,000) (5,400,000)      
Goodwill       1,500,000 1,500,000      
Total fair value of consideration transferred       (3,900,000) (3,900,000)      
Amoun | Product brands                
Assets acquired and liabilities assumed                
Identifiable intangible assets, excluding acquired in-process research and development (IPR&D)       479,800,000 479,800,000      
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)       (11,000,000) (11,000,000)      
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     $ (334,000,000)       (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                
Reduction of IPR&D due to reclassification     $ 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 (as a percent)     9.50%          
Salix | Acquired IPR&D | Minimum                
Assets acquired and liabilities assumed                
Fair value discount rate (as a percent)     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%          
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 | Sales Based Milestone Payments                
Assets acquired and liabilities assumed                
Range of potential milestone payment, high   $ 175,000,000            
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       46,500,000 46,500,000   47,000,000  
Inventories       140,300,000 140,300,000      
Other current assets       19,700,000 19,700,000      
Property, plant and equipment, net       79,500,000 79,500,000      
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       (128,400,000) (128,400,000)      
Deferred tax asset, net       6,400,000 6,400,000      
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       1,268,000,000 1,268,000,000      
Goodwill       138,800,000 138,800,000      
Total fair value of consideration transferred       1,406,800,000 1,406,800,000      
Accounts receivable, gross             $ 51,000,000  
Weighted- average useful lives (Years)             8 years  
Allowance for doubtful accounts             $ 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             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       (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       (15,100,000) (15,100,000)      
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       (4,500,000) (4,500,000)      
Deferred tax asset, net       61,100,000 61,100,000      
Non-current liabilities       200,000 200,000      
Long-term debt, including current portion       0 0      
Total identifiable net assets       (11,300,000) (11,300,000)      
Goodwill       (3,100,000) (3,100,000)      
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       $ 5,000,000 $ 32,000,000   $ 35,000,000