XML 51 R41.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value Measurement (Tables)
6 Months Ended
Jun. 30, 2016
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
  Fair value
      
  TotalLevel 1Level 2Level 3
At June 30, 2016 $'M$'M$'M$'M
  _____________________________________________
Financial assets:     
Marketable equity securities 54.454.4- -
Marketable debt securities 16.83.713.1 
Contingent consideration receivable  17.5- - 17.5
Derivative instruments 65.3- 65.3-
      
Financial liabilities:     
Derivative instruments 40.7- 40.7-
Contingent consideration payable 993.8- - 993.8
  _____________________________________________
      
  TotalLevel 1Level 2Level 3
At December 31, 2015 $'M$'M$'M$'M
  _____________________________________________
Financial assets:     
Marketable equity securities 17.217.2- -
Contingent consideration receivable  13.8- - 13.8
Derivative contracts 1.9- 1.9-
      
Financial liabilities:     
Derivative contracts 11.5- 11.5-
Contingent consideration payable 475.9- - 475.9
  _____________________________________________
Assets Measured at Fair Value on a Recurring Basis Using Significant Unobervable Inputs (Level 3)
Contingent consideration receivable  
 20162015
 $'M$'M
 ________________________
   
Balance at January 1,13.815.9
Change in fair value included in earnings2.18.6
Other1.6(7.8)
   
Balance at June 30,17.516.7
   
Liabilities Measured at Fair Value on a Recurring Basis Using Significant Unobervable Inputs (Level 3)
Contingent consideration payable  
 20162015
 $'M$'M
 ________________________
   
Balance at January 1,475.9629.9
Additions562.592.1
Change in fair value included in earnings(45.0)(255.7)
Other0.4(1.6)
   
Balance at June 30,993.8464.7
   
Fair Value Inputs, Assets Quantitative Information Table
Financial assets:Fair Value at the Measurement Date
    
At June 30, 2016Fair value Valuation technique Significant unobservable inputsRange
$'M   
_____________________________________________
Contingent consideration receivable 17.5Income approach (probability weighted discounted cash flow)• Probability weightings applied to different sales scenarios • Future forecast consideration receivable based on contractual terms with purchaser • Assumed market participant discount rate • 10 to 90% • $0 to $25 million • 8.4%
 ________________________________________________
     
Fair Value Inputs, Liabilities Quantitative Information Table
Financial liabilities:Fair Value at the Measurement Date
     
At June 30, 2016Fair value Valuation technique Significant unobservable inputsRange
$'M   
_____________________________________________
Contingent consideration payable993.8Income approach (probability weighted discounted cash flow)• Cumulative probability of milestones being achieved • Assumed market participant discount rate • Periods in which milestones are expected to be achieved • Forecast quarterly royalties payable on net sales of relevant products • 1 to 90% • 1.5 to 12.4% • 2016 to 2036 • $1.4 to $3.8 million
 ________________________________________________
Schedule of Fair Value, Assets and Liabilities Not Measured at Fair Value on Recurring Basis
  June 30, 2016 December 31, 2015
  Carrying  Carrying 
  amountFair value amountFair value
  $’M$’M $’M$’M
  ________________________ _______________________
       
Financial liabilities:      
Senior notes 5,114.05,114.0 - -
Capital lease obligation 348.9348.9 13.413.4
  ________________________ _______________________