Warner Chilcott Limited ("WCL") Guarantor and Non-Guarantor Condensed Consolidating Financial Information | NOTE 21 — Warner Chilcott Limited (“WCL”) Guarantor and Non-Guarantor Condensed Consolidating Financial Information The following financial information is presented to segregate the financial results of WCL, Actavis Funding SCS, and Actavis Finance, LLC (the issuers of the long-term notes), the guarantor subsidiaries for the long-term notes and the non-guarantor subsidiaries. The guarantors jointly and severally, and fully and unconditionally, guarantee the Company’s obligation under the long-term notes. The information includes elimination entries necessary to consolidate the guarantor and the non-guarantor subsidiaries. Investments in subsidiaries are accounted for using the equity method of accounting. The principal elimination entries eliminate investments in subsidiaries, equity and intercompany balances and transactions. WCL, Actavis Capital S.a.r.l. and Actavis Finance, LLC are guarantors of the long-term notes. Warner Chilcott Limited has revised its consolidating financial statements as previously presented in Footnote 21 of the September 30, 2015 Quarterly Report on Form 10-Q and its December 31, 2015 balance sheet in Footnote 26 of the Annual Report due to a change in the Company’s legal entity structure and other reclassifications that occurred during the nine months ended September 30, 2016. As a result, prior period information has been recast to conform to the current period presentation. The following financial information presents the consolidating balance sheets as of September 30, 2016 and December 31, 2015, the related statement of operations for the three and nine months ended September 30, 2016 and 2015 and the statement of cash flows for the nine months ended September 30, 2016 and 2015. Warner Chilcott Limited Consolidating Balance Sheets As of September 30, 2016 (Unaudited; in millions) Current assets: Warner Chilcott Limited (Parent Guarantor) Actavis Capital S.a.r.l. (Guarantor) Actavis Funding SCS (Issuer) Actavis Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Cash and cash equivalents $ 0.1 $ 2,101.1 $ - $ - $ 5,421.6 $ - $ 7,522.8 Marketable securities - - - - 19,837.6 - 19,837.6 Accounts receivable, net - - - - 2,398.5 - 2,398.5 Receivable from Parents - - - - 2,828.7 - 2,828.7 Inventories, net - - - - 705.5 - 705.5 Intercompany receivables - 22,969.8 3,400.3 78.7 23,471.2 (49,920.0 ) - Prepaid expenses and other current assets - 9.2 - 21.3 739.1 - 769.6 Current assets held for sale - - - - 455.9 - 455.9 Total current assets 0.1 25,080.1 3,400.3 100.0 55,858.1 (49,920.0 ) 34,518.6 Property, plant and equipment, net - - - - 1,566.3 - 1,566.3 Investments and other assets - - - 16.4 324.7 - 341.1 Investment in subsidiaries 90,318.4 90,267.6 - 73,710.3 - (254,296.3 ) - Non current intercompany receivables - 46,647.4 22,483.3 - 57,859.6 (126,990.3 ) - Non current receivables from Parents - - - - 3,985.0 - 3,985.0 Non current assets held for sale - - - - 207.2 - 207.2 Deferred tax assets - - - - 120.7 - 120.7 Product rights and other intangibles - - - - 63,022.7 - 63,022.7 Goodwill - - - - 46,625.8 - 46,625.8 Total assets $ 90,318.5 $ 161,995.1 $ 25,883.6 $ 73,826.7 $ 229,570.1 $ (431,206.6 ) $ 150,387.4 Current liabilities: Accounts payable and accrued expenses - - 74.1 - 4,921.7 - 4,995.8 Intercompany payables - 12,347.1 1,796.5 9,327.6 26,448.8 (49,920.0 ) - Payable to Parents - 5,000.0 - - 1,202.2 - 6,202.2 Income taxes payable - - - - 784.6 - 784.6 Current portion of long-term debt and capital leases - - 1,527.3 - 64.5 - 1,591.8 Current liabilities held for sale - - - - 223.7 - 223.7 Total current liabilities - 17,347.1 3,397.9 9,327.6 33,645.5 (49,920.0 ) 13,798.1 Long-term debt and capital leases - - 22,483.3 4,275.6 4,419.3 - 31,178.2 Other long-term liabilities - - - - 1,022.7 - 1,022.7 Long-term intercompany payables - 57,859.6 - - 69,130.7 (126,990.3 ) - Long-term payables to Parents - - - - 419.0 - 419.0 Non current liabilities held for sale - - - 23.8 23.8 Other taxes payable - - - - 815.6 - 815.6 Deferred tax liabilities - - - - 12,811.5 - 12,811.5 Total liabilities - 75,206.7 25,881.2 13,603.2 122,288.1 (176,910.3 ) 60,068.9 Total equity / (deficit) 90,318.5 86,788.4 2.4 60,223.5 107,282.0 (254,296.3 ) 90,318.5 Total liabilities and equity $ 90,318.5 $ 161,995.1 $ 25,883.6 $ 73,826.7 $ 229,570.1 $ (431,206.6 ) $ 150,387.4 Warner Chilcott Limited Consolidating Balance Sheets As of December 31, 2015 ($ in millions) Current assets: Warner Chilcott Limited (Parent Guarantor) Actavis Capital S.a.r.l. (Guarantor) Actavis Funding SCS (Issuer) Actavis Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Cash and cash equivalents $ - $ 13.5 $ - $ 2.0 $ 1,020.7 $ - $ 1,036.2 Marketable securities - - - - 9.3 - 9.3 Accounts receivable, net - - - - 2,125.4 - 2,125.4 Receivable from Parents - - - - 457.3 - 457.3 Inventories - - - - 757.5 - 757.5 Intercompany receivables - 55,415.1 25,225.6 302.4 60,464.0 (141,407.1 ) - Prepaid expenses and other current assets - 5.0 - 6.1 481.7 - 492.8 Current assets held for sale - - - - 4,095.6 - 4,095.6 Total current assets - 55,433.6 25,225.6 310.5 69,411.5 (141,407.1 ) 8,974.1 Property, plant and equipment, net - - - 34.3 1,497.0 - 1,531.3 Investments and other assets - - - 33.6 375.1 - 408.7 Investment in subsidiaries 75,571.6 79,597.3 - 73,037.7 - (228,206.6 ) - Non current intercompany receivables - 39,584.1 - - 41,400.8 (80,984.9 ) - Non current receivables from Parents - - - - - - - Non current assets held for sale - - - 45.8 10,667.5 - 10,713.3 Deferred tax assets - - - - 49.5 - 49.5 Product rights and other intangibles - - - - 67,836.2 - 67,836.2 Goodwill - - - - 46,465.2 - 46,465.2 Total assets $ 75,571.6 $ 174,615.0 $ 25,225.6 $ 73,461.9 $ 237,702.8 $ (450,598.6 ) $ 135,978.3 Current liabilities: Accounts payable and accrued expenses - 3.9 210.5 171.5 3,708.6 - 4,094.5 Intercompany payables - 51,148.7 526.3 8,789.0 80,943.1 (141,407.1 ) - Payable to Parents - - - - 1,466.8 - 1,466.8 Income taxes payable - - - 44.1 9.6 - 53.7 Current portion of long-term debt and capital leases - 749.1 475.5 - 1,171.9 - 2,396.5 Current liabilities held for sale - - - 23.3 1,669.9 - 1,693.2 Total current liabilities - 51,901.7 1,212.3 9,027.9 88,969.9 (141,407.1 ) 9,704.7 Long-term debt and capital leases - 6,995.0 24,013.0 4,269.4 4,856.5 - 40,133.9 Other long-term liabilities - - - - 1,262.0 - 1,262.0 Long-term intercompany payables - 40,944.8 - 456.0 39,584.1 (80,984.9 ) - Long-term payables to Parents - - - - - - - Non current liabilities for sale - - - - 535.4 - 535.4 Other taxes payable - - - 72.1 729.8 - 801.9 Deferred tax liabilities - - - - 7,968.8 - 7,968.8 Total liabilities - 99,841.5 25,225.3 13,825.4 143,906.5 (222,392.0 ) 60,406.7 Total equity / (deficit) 75,571.6 74,773.5 0.3 59,636.5 93,796.3 (228,206.6 ) 75,571.6 Total liabilities and equity $ 75,571.6 $ 174,615.0 $ 25,225.6 $ 73,461.9 $ 237,702.8 $ (450,598.6 ) $ 135,978.3 Warner Chilcott Limited Consolidating Statements of Operations For the Three Months Ended September 30, 2016 (Unaudited; in millions) Warner Chilcott Limited (Parent Guarantor) Actavis Capital S.a.r.l. (Guarantor) Actavis Funding SCS (Issuer) Actavis Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Net revenues $ - $ - $ - $ - $ 3,622.2 $ - $ 3,622.2 Operating expenses: Cost of sales (excludes amortization and impairment of acquired intangibles including product rights) - - - - 462.2 - 462.2 Research and development - - - - 622.8 - 622.8 Selling and marketing - - - - 796.0 - 796.0 General and administrative - 4.1 - - 308.1 - 312.2 Amortization - - - - 1,609.1 - 1,609.1 In-process research and development impairments - - - - 42.0 - 42.0 Asset sales and impairments, net - - - - (4.7 ) - (4.7 ) Total operating expenses - 4.1 - - 3,835.5 - 3,839.6 Operating (loss) - (4.1 ) - - (213.3 ) - (217.4 ) Non-operating income (expense): Interest income / (expense), net - 911.6 (216.6 ) (40.3 ) (960.9 ) - (306.2 ) Other income (expense), net - - - - 33.6 - 33.6 Total other income (expense), net - 911.6 (216.6 ) (40.3 ) (927.3 ) - (272.6 ) Income / (loss) before income taxes and noncontrolling interest - 907.5 (216.6 ) (40.3 ) (1,140.6 ) - (490.0 ) Provision / (benefit) for income taxes - - - (22.6 ) (136.3 ) - (158.9 ) (Earnings) / losses of equity interest subsidiaries (15,269.0 ) (11,485.0 ) - 747.6 - 26,006.4 - Net income / (loss) from continuing operations, net of tax $ 15,269.0 $ 12,392.5 $ (216.6 ) $ (765.3 ) $ (1,004.3 ) $ (26,006.4 ) $ (331.1 ) Income from discontinued operations - - - - 15,601.9 - 15,601.9 Net income / (loss) $ 15,269.0 $ 12,392.5 $ (216.6 ) $ (765.3 ) $ 14,597.6 $ (26,006.4 ) $ 15,270.8 (Income) attributable to noncontrolling interest - - - - (1.8 ) - (1.8 ) Net income / (loss) attributable to ordinary shareholders $ 15,269.0 $ 12,392.5 $ (216.6 ) $ (765.3 ) $ 14,595.8 $ (26,006.4 ) $ 15,269.0 Other comprehensive income / (loss) 916.4 958.4 - 900.2 916.4 (2,775.0 ) 916.4 Comprehensive income / (loss) $ 16,185.4 $ 13,350.9 $ (216.6 ) $ 134.9 $ 15,512.2 $ (28,781.4 ) $ 16,185.4 Warner Chilcott Limited Consolidating Statements of Operations For the Nine Months Ended September 30, 2016 (Unaudited; in millions) Warner Chilcott Limited (Parent Guarantor) Actavis Capital S.a.r.l. (Guarantor) Actavis Funding SCS (Issuer) Actavis Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Net revenues - - - - 10,706.3 - 10,706.3 Operating expenses: Cost of sales (excludes amortization and impairment of acquired intangibles including product rights) - - - - 1,381.1 - 1,381.1 Research and development - - - - 1,662.4 - 1,662.4 Selling and marketing - - - - 2,429.6 - 2,429.6 General and administrative - 4.6 - 19.8 941.8 - 966.2 Amortization - - - - 4,831.9 - 4,831.9 In process research and development impairments - - - - 316.9 - 316.9 Asset sales and impairments, net - - - - (24.0 ) - (24.0 ) Total operating expenses - 4.6 - 19.8 11,539.7 - 11,564.1 Operating (loss) - (4.6 ) - (19.8 ) (833.4 ) - (857.8 ) Non-operating income (expense): Interest income / (expense), net - 1,349.2 2.2 (117.2 ) (2,213.6 ) - (979.4 ) Other income (expense), net - - - - 34.2 - 34.2 Total other income (expense), net - 1,349.2 2.2 (117.2 ) (2,179.4 ) - (945.2 ) Income / (loss) before income taxes and noncontrolling interest - 1,344.6 2.2 (137.0 ) (3,012.8 ) - (1,803.0 ) Provision / (benefit) for income taxes - - - (51.4 ) (774.4 ) - (825.8 ) (Earnings) / losses of equity interest subsidiaries (14,891.7 ) (10,701.3 ) - 198.6 - 25,394.4 - Net income / (loss) from continuing operations, net of tax $ 14,891.7 $ 12,045.9 $ 2.2 $ (284.2 ) $ (2,238.4 ) $ (25,394.4 ) $ (977.2 ) Income from discontinued operations - - - - 15,873.2 - 15,873.2 Net income / (loss) $ 14,891.7 $ 12,045.9 $ 2.2 $ (284.2 ) $ 13,634.8 $ (25,394.4 ) $ 14,896.0 (Income) attributable to noncontrolling interest - - - - (4.3 ) - (4.3 ) Net income / (loss) attributable to ordinary shareholders $ 14,891.7 $ 12,045.9 $ 2.2 $ (284.2 ) $ 13,630.5 $ (25,394.4 ) $ 14,891.7 Other comprehensive income / (loss) 1,093.4 1,213.8 - 871.1 1,093.4 (3,178.3 ) 1,093.4 Comprehensive income / (loss) $ 15,985.1 $ 13,259.7 $ 2.2 $ 586.9 $ 14,723.9 $ (28,572.7 ) $ 15,985.1 Warner Chilcott Limited Consolidating Statements of Operations For the Three Months Ended September 30, 2015 (Unaudited; in millions) Warner Chilcott Limited (Parent Guarantor) Actavis Capital S.a.r.l. (Guarantor) Actavis Funding SCS (Issuer) Actavis Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Net revenues $ - $ - $ - $ - $ 3,469.5 $ - $ 3,469.5 Operating expenses: Cost of sales (excludes amortization and impairment of acquired intangibles including product rights) - - - - 710.3 - 710.3 Research and development - - - - 1,260.5 - 1,260.5 Selling and marketing - - - - 683.6 - 683.6 General and administrative - - - 79.1 254.7 - 333.8 Amortization - - - - 1,557.8 - 1,557.8 In process research and development impairments - - - - 300.0 - 300.0 Asset sales and impairments, net - - - - (4.4 ) - (4.4 ) Total operating expenses - - - 79.1 4,762.5 - 4,841.6 Operating (loss) - - - (79.1 ) (1,293.0 ) - (1,372.1 ) Non-operating income (expense): Interest income / (expense), net - 444.3 0.3 (40.3 ) (741.0 ) - (336.7 ) Other income (expense), net - - - (0.1 ) 0.3 - 0.2 Total other income (expense), net - 444.3 0.3 (40.4 ) (740.7 ) - (336.5 ) Income / (loss) before income taxes and noncontrolling interest - 444.3 0.3 (119.5 ) (2,033.7 ) - (1,708.6 ) (Benefit) for income taxes - - - (28.0 ) (810.9 ) - (838.9 ) (Earnings) / losses of equity interest subsidiaries (5,306.5 ) 1,857.2 - 117.7 - 3,331.6 - Net income / (loss) from continuing operations, net of tax $ 5,306.5 $ (1,412.9 ) $ 0.3 $ (209.2 ) $ (1,222.8 ) $ (3,331.6 ) $ (869.7 ) Income from discontinued operations - - - - 6,177.6 - 6,177.6 Net income / (loss) $ 5,306.5 $ (1,412.9 ) $ 0.3 $ (209.2 ) $ 4,954.8 $ (3,331.6 ) $ 5,307.9 (Income) attributable to noncontrolling interest - - - - (1.4 ) - (1.4 ) Net income / (loss) attributable to ordinary shareholders $ 5,306.5 $ (1,412.9 ) $ 0.3 $ (209.2 ) $ 4,953.4 $ (3,331.6 ) $ 5,306.5 Other comprehensive income / (loss) (34.9 ) (35.3 ) - 24.0 (34.9 ) 46.2 (34.9 ) Comprehensive income / (loss) $ 5,271.6 $ (1,448.2 ) $ 0.3 $ (185.2 ) $ 4,918.5 $ (3,285.4 ) $ 5,271.6 Warner Chilcott Limited Consolidating Statements of Operations For the Nine Months Ended September 30, 2015 (Unaudited; in millions) Warner Chilcott Limited (Parent Guarantor) Actavis Capital S.a.r.l. (Guarantor) Actavis Funding SCS (Issuer) Actavis Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Net revenues $ - $ - $ - $ - $ 9,081.2 $ - $ 9,081.2 Operating expenses: Cost of sales (excludes amortization and impairment of acquired intangibles including product rights) - - - - 2,150.0 - 2,150.0 Research and development - - - - 1,927.9 - 1,927.9 Selling and marketing - - - - 2,017.2 - 2,017.2 General and administrative - 213.2 16.1 148.8 796.8 - 1,174.9 Amortization - - - - 3,858.9 - 3,858.9 In process research and development impairments - - - - 497.6 - 497.6 Asset sales and impairments, net - - - - 3.1 - 3.1 Total operating expenses - 213.2 16.1 148.8 11,251.5 - 11,629.6 Operating (loss) - (213.2 ) (16.1 ) (148.8 ) (2,170.3 ) - (2,548.4 ) Non-operating income (expense): Interest income / (expense), net - 732.6 (14.4 ) (127.7 ) (1,434.9 ) - (844.4 ) Other income (expense), net - (265.4 ) 31.0 - (3.7 ) - (238.1 ) Total other income (expense), net - 467.2 16.6 (127.7 ) (1,438.6 ) - (1,082.5 ) Income / (loss) before income taxes and noncontrolling interest - 254.0 0.5 (276.5 ) (3,608.9 ) - (3,630.9 ) (Benefit) for income taxes - - - (95.8 ) (1,395.2 ) - (1,491.0 ) (Earnings) / losses of equity interest subsidiaries (4,559.2 ) 2,466.7 - (242.2 ) - 2,334.7 - Net income /(loss) from continuing operations, net of tax $ 4,559.2 $ (2,212.7 ) $ 0.5 $ 61.5 $ (2,213.7 ) $ (2,334.7 ) $ (2,139.9 ) Income from discontinued operations - - - - 6,701.7 - 6,701.7 Net income / (loss) $ 4,559.2 $ (2,212.7 ) $ 0.5 $ 61.5 $ 4,488.0 $ (2,334.7 ) $ 4,561.8 (Income) attributable to noncontrolling interest - - - - (2.6 ) - (2.6 ) Net income / (loss) income attributable to ordinary shareholders $ 4,559.2 $ (2,212.7 ) $ 0.5 $ 61.5 $ 4,485.4 $ (2,334.7 ) $ 4,559.2 Other comprehensive income / (loss) 420.1 485.3 - 859.8 420.1 (1,765.2 ) 420.1 Comprehensive income/ (loss) income $ 4,979.3 $ (1,727.4 ) $ 0.5 $ 921.3 $ 4,905.5 $ (4,099.9 ) $ 4,979.3 Warner Chilcott Limited Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2016 (Unaudited; in millions) Warner Chilcott Limited (Parent Guarantor) Actavis Capital S.a.r.l. (Guarantor) Actavis Funding SCS (Issuer) Actavis Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Cash Flows From Operating Activities: Net income / (loss) $ 14,891.7 $ 12,045.9 $ 2.2 $ (284.2 ) $ 13,634.8 $ (25,394.4 ) $ 14,896.0 Reconciliation to net cash provided by operating activities: (Earnings) / losses of equity interest subsidiaries (14,891.7 ) (10,701.3 ) - 198.6 - 25,394.4 - Depreciation - - - - 117.6 - 117.6 Amortization - - - - 4,836.7 - 4,836.7 Provision for inventory reserve - - - - 162.7 - 162.7 Share-based compensation - - - - 269.9 - 269.9 Deferred income tax benefit - - - - (517.1 ) - (517.1 ) Pre-tax gain sale of generics business - - - - (24,203.1 ) - (24,203.1 ) Non-cash tax effect of gain on sale of generics business - - - - 5,749.9 - 5,749.9 In-process research and development impairments - - - - 316.9 - 316.9 Loss on asset sales and impairments, net - - - - (24.0 ) - (24.0 ) Amortization of inventory step-up - - - - 42.4 - 42.4 Amortization of deferred financing costs - 21.7 18.3 3.2 1.4 - 44.6 Contingent consideration adjustments, including accretion - - - - 76.7 - 76.7 Dividends from subsidiaries 1,244.8 1,244.8 - - - (2,489.6 ) - Other, net - - - - (16.0 ) - (16.0 ) Changes in assets and liabilities (net of effects of acquisitions) 0.1 8,487.2 479.5 80.4 (10,821.9 ) - (1,774.7 ) Net cash provided by / (used in) operating activities 1,244.9 11,098.3 500.0 (2.0 ) (10,373.1 ) (2,489.6 ) (21.5 ) Cash Flows From Investing Activities: Additions to property plant and equipment - - - - (250.5 ) - (250.5 ) Additions to product rights and other intangibles - - - - - - - Sale of generics business - - - - 33,304.5 - 33,304.5 Additions to investments - - - - (15,445.5 ) - (15,445.5 ) Proceeds from sale of investments and other assets - - - - 40.0 - 40.0 Proceeds from sales of property, plant and equipment - - - - 33.3 - 33.3 Acquisitions of business, net of cash acquired - - - - (74.5 ) - (74.5 ) Net cash provided by investing activities - - - - 17,607.3 - 17,607.3 Cash Flows From Financing Activities: Proceeds from borrowings of long-term indebtedness - - - - - - - Proceeds from borrowings on credit facility - 1,050.0 - - - 1,050.0 Debt issuance and other financing costs - - - - - - - Payments on debt, including capital lease obligations - (8,815.9 ) (500.0 ) - (1,515.1 ) - (10,831.0 ) Payments of contingent consideration - - - - (77.7 ) - (77.7 ) Dividends to Parent (1,244.8 ) (1,244.8 ) - - (1,244.8 ) 2,489.6 (1,244.8 ) Contribution from Parent - - - - - - - Net cash (used in) financing activities (1,244.8 ) (9,010.7 ) (500.0 ) - (2,837.6 ) 2,489.6 (11,103.5 ) Effect of currency exchange rate changes on cash and cash equivalents - - - - 4.3 - 4.3 Net increase / (decrease) in cash and cash equivalents 0.1 2,087.6 - (2.0 ) 4,400.9 - 6,486.6 Cash and cash equivalents at beginning of period - 13.5 - 2.0 1,020.7 - 1,036.2 Cash and cash equivalents at end of period $ 0.1 $ 2,101.1 $ - $ - $ 5,421.6 $ - $ 7,522.8 Warner Chilcott Limited Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2015 (Unaudited; in millions) Warner Chilcott Limited (Parent Guarantor) Actavis Capital S.a.r.l. (Guarantor) Actavis Funding SCS (Issuer) Actavis Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Cash Flows From Operating Activities: Net income / (loss) $ 4,559.2 $ (2,212.7 ) $ 0.5 $ 61.5 $ 4,488.0 $ (2,334.7 ) $ 4,561.8 Reconciliation to net cash provided by operating activities: (Earnings) / losses of equity interest subsidiaries (4,559.2 ) 2,466.7 - (242.2 ) - 2,334.7 - Depreciation - - - 0.2 183.7 - 183.9 Amortization - - - - 4,192.8 - 4,192.8 Provision for inventory reserve - - - - 108.6 - 108.6 Share-based compensation - - - 35.6 474.9 - 510.5 Deferred income tax benefit - - - - (7,470.9 ) - (7,470.9 ) In-process research and development impairments - - - - 497.6 - 497.6 Loss / (gain) on asset sales and impairments, net - - - - 57.2 - 57.2 Amortization of inventory step-up - - - - 1,019.8 - 1,019.8 Amortization of deferred financing costs - 268.8 14.8 3.1 2.5 - 289.2 Contingent consideration adjustments, including accretion - - - - 89.2 - 89.2 Dividends from subsidiaries 138.4 138.4 - - - (276.8 ) - Other, net - - - - 54.9 - 54.9 Changes in assets and liabilities (net of effects of acquisitions) (0.1 ) (4,977.5 ) (20,827.2 ) 179.8 24,634.0 - (991.0 ) Net cash provided by / (used in) operating activities 138.3 (4,316.3 ) (20,811.9 ) 38.0 28,332.3 (276.8 ) 3,103.6 Cash Flows From Investing Activities: Additions to property plant and equipment - - - (35.5 ) (315.2 ) - (350.7 ) Additions to product rights and other intangibles - - - - (91.1 ) - (91.1 ) Additions to investments (9,000.8 ) (9,000.8 ) - - (27.0 ) 18,001.6 (27.0 ) Proceeds from sale of investments and other assets - - - - 855.8 - 855.8 Proceeds from sales of property, plant and equipment - - - - 133.6 - 133.6 Acquisitions of business, net of cash acquired - - - - (35,242.7 ) - (35,242.7 ) Net cash (used in) investing activities (9,000.8 ) (9,000.8 ) - (35.5 ) (34,686.6 ) 18,001.6 (34,722.1 ) Cash Flows From Financing Activities: Proceeds from borrowings of long-term indebtedness - 5,500.0 20,955.6 - 0.8 - 26,456.4 Proceeds from borrowings on credit facility - 2,810.0 - 72.0 - 2,882.0 Debt issuance and other financing costs - (167.1 ) (143.7 ) - - - (310.8 ) Payments on debt, including capital lease obligations - (3,692.5 ) - - (634.2 ) - (4,326.7 ) Payments of contingent consideration - - - - (138.3 ) - (138.3 ) Dividends to Parent (138.4 ) (138.4 ) - - (138.4 ) 276.8 (138.4 ) Contribution from Parent 9,000.8 9,000.8 - - 9,000.8 (18,001.6 ) 9,000.8 Net cash provided by financing activities 8,862.4 13,312.8 20,811.9 - 8,162.7 (17,724.8 ) 33,425.0 Effect of currency exchange rate changes on cash and cash equivalents - - - - (5.1 ) - (5.1 ) Movement in cash held for sale - - - - - - - Net (decrease) / increase in cash and cash equivalents (0.1 ) (4.3 ) - 2.5 1,803.3 - 1,801.4 Cash and cash equivalents at beginning of period 0.1 5.5 - 1.5 237.2 - 244.3 Cash and cash equivalents at end of period $ - $ 1.2 $ - $ 4.0 $ 2,040.5 $ - $ 2,045.7 |