Warner Chilcott Limited ("WCL") Guarantor and Non-Guarantor Condensed Consolidating Financial Information | NOTE 27 — 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, Allergan Funding SCS, and Allergan 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, Allergan Capital S.a.r.l. and Allergan Finance, LLC are guarantors of the long-term notes. The Company anticipates future legal entity structure changes which may impact the presentation of this footnote in the near future. WCL has revised its consolidating balance sheets as previously presented in its balance sheet in Footnote 25 of the December 31, 2018 Annual Report on Form 10-K due to a change in the Company’s legal entity structure and other reclassifications that occurred during the year ended December 31, 2019. 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 December 31, 2019 and 2018, the related statements of operations and comprehensive income / (loss) for the years ended December 31, 2019, 2018 and 2017 and the statements of cash flows for the years ended December 31, 2019, 2018 and 2017. Warner Chilcott Limited Consolidating Balance Sheets As of December 31, 2019 ($ in millions) Warner Chilcott Limited (Parent Guarantor) Allergan Capital S.a.r.l. (Guarantor) Allergan Funding SCS (Issuer) Allergan Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited ASSETS Current assets: Cash and cash equivalents $ 0.1 $ 1.6 $ 0.1 $ - $ 2,495.3 $ - $ 2,497.1 Marketable securities - - - - 3,411.6 - 3,411.6 Accounts receivable, net - - - - 3,192.3 - 3,192.3 Receivables from Parents - - - 409.3 - 409.3 Inventories - - - - 1,133.1 - 1,133.1 Intercompany receivables - 6,508.0 154.0 40.5 14,930.1 (21,632.6 ) - Current assets held for sale - - - - - - - Prepaid expenses and other current assets - - - 33.3 853.1 - 886.4 Total current assets 0.1 6,509.6 154.1 73.8 26,424.8 (21,632.6 ) 11,529.8 Property, plant and equipment, net - - - - 1,926.5 - 1,926.5 Right of use asset - operating leases - - - - 490.4 490.4 Investments and other assets - - - - 408.0 - 408.0 Investment in subsidiaries 55,891.8 76,855.8 21,016.7 83,155.2 - (236,919.5 ) - Non current intercompany receivables - - - - 1,156.6 (1,156.6 ) - Non current receivables from Parents - - - - - Non current assets held for sale - - - - 31.7 - 31.7 Deferred tax assets - 49.6 - - 527.3 - 576.9 Product rights and other intangibles - - - - 37,890.6 - 37,890.6 Goodwill - - - - 42,248.3 - 42,248.3 Total assets $ 55,891.9 $ 83,415.0 $ 21,170.8 $ 83,229.0 $ 111,104.2 $ (259,708.7 ) $ 95,102.2 LIABILITIES AND EQUITY Current liabilities: Accounts payable and accrued expenses - 0.1 155.2 97.3 6,094.4 - 6,347.0 Intercompany payables - 3,544.4 930.6 10,455.1 6,702.5 (21,632.6 ) - Payables to Parents - - - - 2,715.5 - 2,715.5 Income taxes payable - - 2.4 - 62.7 - 65.1 Current portion of long-term debt and capital leases - - 3,008.2 - 1,524.3 - 4,532.5 Current portion of lease liability - operating - - - - 124.4 - 124.4 Total current liabilities - 3,544.5 4,096.4 10,552.4 17,223.8 (21,632.6 ) 13,784.5 Long-term debt and capital leases - - 14,742.1 2,142.8 1,231.6 - 18,116.5 Lease liability - operating - - - - 446.1 - 446.1 Other long-term liabilities - - - - 801.4 - 801.4 Long-term intercompany payables - - - 1,156.6 - (1,156.6 ) - Other taxes payable - - - - 1,698.6 - 1,698.6 Deferred tax liabilities - - - - 4,363.2 - 4,363.2 Total liabilities - 3,544.5 18,838.5 13,851.8 25,764.7 (22,789.2 ) 39,210.3 Total equity / (deficit) 55,891.9 79,870.5 2,332.3 69,377.2 85,339.5 (236,919.5 ) 55,891.9 Total liabilities and equity $ 55,891.9 $ 83,415.0 $ 21,170.8 $ 83,229.0 $ 111,104.2 $ (259,708.7 ) $ 95,102.2 Warner Chilcott Limited Consolidating Balance Sheets As of December 31, 2018 ($ in millions) Warner Chilcott Limited (Parent Guarantor) Allergan Capital S.a.r.l. (Guarantor) Allergan Funding SCS (Issuer) Allergan Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited ASSETS Current assets: Cash and cash equivalents $ 0.1 $ 1.8 $ 0.8 $ - $ 875.9 $ - $ 878.6 Marketable securities - 489.9 - - 537.0 - 1,026.9 Accounts receivable, net - - - - 2,868.1 - 2,868.1 Receivables from Parents - - - - 640.9 - 640.9 Inventories - - - - 846.9 - 846.9 Intercompany receivables - 3,534.7 961.0 16.7 24,779.3 (29,291.7 ) - Current assets held for sale - - - - 34.0 - 34.0 Prepaid expenses and other current assets - - - 33.3 785.4 - 818.7 Total current assets 0.1 4,026.4 961.8 50.0 31,367.5 (29,291.7 ) 7,114.1 Property, plant and equipment, net - - - - 1,787.0 - 1,787.0 Investments and other assets - - - - 1,970.6 - 1,970.6 Investment in subsidiaries 62,940.2 73,846.0 22,656.5 86,628.2 - (246,070.9 ) - Non current intercompany receivables - 28,239.4 18,090.2 - 19,674.2 (66,003.8 ) - Non current assets held for sale - - - - 882.2 - 882.2 Deferred tax assets - 43.6 - - 1,020.1 - 1,063.7 Product rights and other intangibles - - - - 43,695.4 - 43,695.4 Goodwill - - - - 45,913.3 - 45,913.3 Total assets $ 62,940.3 $ 106,155.4 $ 41,708.5 $ 86,678.2 $ 146,310.3 $ (341,366.4 ) $ 102,426.3 LIABILITIES AND EQUITY Current liabilities: Accounts payable and accrued expenses - 0.1 156.3 92.9 4,538.1 - 4,787.4 Intercompany payables - 14,315.0 21.7 10,442.6 4,512.4 (29,291.7 ) - Payables to Parents - - - - 2,829.2 - 2,829.2 Income taxes payable - - - - 72.4 - 72.4 Current portion of long-term debt and capital leases - - 779.6 - 88.7 - 868.3 Total current liabilities - 14,315.1 957.6 10,535.5 12,040.8 (29,291.7 ) 8,557.3 Long-term debt and capital leases - - 18,090.2 2,135.9 2,703.3 - 22,929.4 Other long-term liabilities - - - - 882.0 - 882.0 Long-term intercompany payables - 18,597.4 - 1,076.8 46,329.6 (66,003.8 ) - Other taxes payable - - - - 1,615.5 - 1,615.5 Deferred tax liabilities - - - - 5,501.8 - 5,501.8 Total liabilities - 32,912.5 19,047.8 13,748.2 69,073.0 (95,295.5 ) 39,486.0 Total equity / (deficit) 62,940.3 73,242.9 22,660.7 72,930.0 77,237.3 (246,070.9 ) 62,940.3 Total liabilities and equity $ 62,940.3 $ 106,155.4 $ 41,708.5 $ 86,678.2 $ 146,310.3 $ (341,366.4 ) $ 102,426.3 Warner Chilcott Limited Consolidating Statements of Operations and Comprehensive (Loss) / Income For the Year Ended December 31, 2019 ($ in millions) Warner Chilcott Limited (Parent Guarantor) Allergan Capital S.a.r.l. (Guarantor) Allergan Funding SCS (Issuer) Allergan Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Net revenues $ - $ - $ - $ - $ 16,088.9 $ - $ 16,088.9 Operating expenses: Cost of sales (excludes amortization and impairment of acquired intangibles including product rights) - - - - 2,493.1 - 2,493.1 Research and development - - - - 1,812.0 - 1,812.0 Selling and marketing - - - - 3,461.7 - 3,461.7 General and administrative - - - - 2,330.8 - 2,330.8 Amortization - - - - 5,856.6 - 5,856.6 Goodwill impairments - - - - 3,552.8 - 3,552.8 In-process research and development impairments - - - - 436.0 - 436.0 Asset sales and impairments, net - - - - 440.2 - 440.2 Total operating expenses - - - - 20,383.2 - 20,383.2 Operating (loss) - - - - (4,294.3 ) - (4,294.3 ) Interest income / (expense), net - 3.8 (598.3 ) (79.8 ) (31.9 ) - (706.2 ) Other income, net - - (0.1 ) - 32.9 - 32.8 Total other income / (expense), net - 3.8 (598.4 ) (79.8 ) 1.0 - (673.4 ) Income / (loss) before income taxes and noncontrolling interest - 3.8 (598.4 ) (79.8 ) (4,293.3 ) - (4,967.7 ) (Benefit) / provision for income taxes - 1.8 - - 144.6 - 146.4 Losses / (earnings) of equity interest subsidiaries 5,120.0 5,070.0 533.6 (251.3 ) - (10,472.3 ) - Net (loss) / income from continuing operations, net of tax (5,120.0 ) (5,068.0 ) (1,132.0 ) 171.5 (4,437.9 ) 10,472.3 (5,114.1 ) (Loss) from discontinued operations, net of tax - - - - - - - Net (loss) / income (5,120.0 ) (5,068.0 ) (1,132.0 ) 171.5 (4,437.9 ) 10,472.3 (5,114.1 ) (Income) attributable to noncontrolling interest - - - - (5.9 ) - (5.9 ) Net (loss) / income attributable to members (5,120.0 ) (5,068.0 ) (1,132.0 ) 171.5 (4,443.8 ) 10,472.3 (5,120.0 ) Other comprehensive (loss) / income, net of tax (138.0 ) (400.0 ) (1,106.2 ) (3,724.3 ) (138.0 ) 5,368.5 (138.0 ) Comprehensive (loss) / income attributable to members $ (5,258.0 ) $ (5,468.0 ) $ (2,238.2 ) $ (3,552.8 ) $ (4,581.8 ) $ 15,840.8 $ (5,258.0 ) Warner Chilcott Limited Consolidating Statements of Operations and Comprehensive (Loss) / Income For the Year Ended December 31, 2018 ($ in millions) Warner Chilcott Limited (Parent Guarantor) Allergan Capital S.a.r.l. (Guarantor) Allergan Funding SCS (Issuer) Allergan Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Net revenues $ - $ - $ - $ - $ 15,787.4 $ - $ 15,787.4 Operating expenses: Cost of sales (excludes amortization and impairment of acquired intangibles including product rights) - - - - 2,191.4 - 2,191.4 Research and development - - - - 2,266.2 - 2,266.2 Selling and marketing - - - - 3,250.6 - 3,250.6 General and administrative - - - - 1,177.5 - 1,177.5 Amortization - - - - 6,552.3 - 6,552.3 Goodwill impairments - - - - 2,841.1 - 2,841.1 In-process research and development impairments - - - - 804.6 - 804.6 Asset sales and impairments, net - - - - 2,857.6 - 2,857.6 Total operating expenses - - - - 21,941.3 - 21,941.3 Operating (loss) - - - - (6,153.9 ) - (6,153.9 ) Interest income / (expense), net - 1,101.1 (8.8 ) (82.8 ) (1,650.6 ) - (641.1 ) Other (expense), net - - 15.6 - 241.1 - 256.7 Total other income / (expense), net - 1,101.1 6.8 (82.8 ) (1,409.5 ) - (384.4 ) Income / (loss) before income taxes and noncontrolling interest - 1,101.1 6.8 (82.8 ) (7,563.4 ) - (6,538.3 ) Provision / (benefit) for income taxes - (23.8 ) 3.5 (50.7 ) (1,705.4 ) - (1,776.4 ) Losses / (earnings) of equity interest subsidiaries 4,772.1 5,719.1 280.7 250.1 - (11,022.0 ) - Net (loss) / income from continuing operations, net of tax (4,772.1 ) (4,594.2 ) (277.4 ) (282.2 ) (5,858.0 ) 11,022.0 (4,761.9 ) (Loss) from discontinued operations, net of tax - - - - - - - Net (loss) / income (4,772.1 ) (4,594.2 ) (277.4 ) (282.2 ) (5,858.0 ) 11,022.0 (4,761.9 ) (Income) attributable to noncontrolling interest - - - - (10.2 ) - (10.2 ) Net (loss) / income attributable to members (4,772.1 ) (4,594.2 ) (277.4 ) (282.2 ) (5,868.2 ) 11,022.0 (4,772.1 ) Other comprehensive income / (loss), net of tax (512.5 ) (599.3 ) 587.2 2,013.0 (512.5 ) (1,488.4 ) (512.5 ) Comprehensive (loss) / income attributable to members $ (5,284.6 ) $ (5,193.5 ) $ 309.8 $ 1,730.8 $ (6,380.7 ) $ 9,533.6 $ (5,284.6 ) Warner Chilcott Limited Consolidating Statements of Operations and Comprehensive (Loss) / Income For the Year Ended December 31, 2017 ($ in millions) Warner Chilcott Limited (Parent Guarantor) Allergan Capital S.a.r.l. (Guarantor) Allergan Funding SCS (Issuer) Allergan Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Net revenues - - - - 15,940.7 - 15,940.7 Operating expenses: Cost of sales (excludes amortization and impairment of acquired intangibles including product rights) - - - - 2,168.0 - 2,168.0 Research and development - - - - 2,100.1 - 2,100.1 Selling and marketing - - - - 3,514.8 - 3,514.8 General and administrative - - 8.6 1.1 1,392.6 - 1,402.3 Amortization - - - - 7,197.1 - 7,197.1 In-process research and development impairments - - - - 1,452.3 - 1,452.3 Asset sales and impairments, net - - - - 3,927.7 - 3,927.7 Total operating expenses - - 8.6 1.1 21,752.6 - 21,762.3 Operating (loss) - - (8.6 ) (1.1 ) (5,811.9 ) - (5,821.6 ) Interest income / (expense), net - 845.5 116.6 (131.2 ) (1,760.2 ) - (929.3 ) Other income, net - - (110.4 ) (66.7 ) (3,260.2 ) - (3,437.3 ) Total other income / (expense), net - 845.5 6.2 (197.9 ) (5,020.4 ) - (4,366.6 ) Income / (loss) before income taxes and noncontrolling interest - 845.5 (2.4 ) (199.0 ) (10,832.3 ) - (10,188.2 ) Provision / (benefit) for income taxes - 5.0 0.3 (177.3 ) (6,498.4 ) - (6,670.4 ) (Earnings) / losses of equity interest subsidiaries 3,927.3 4,517.5 1,958.1 752.7 - (11,155.6 ) - Net income / (loss) from continuing operations, net of tax (3,927.3 ) (3,677.0 ) (1,960.8 ) (774.4 ) (4,333.9 ) 11,155.6 (3,517.8 ) Income from discontinued operations, net of tax - - - - (402.9 ) - (402.9 ) Net income / (loss) (3,927.3 ) (3,677.0 ) (1,960.8 ) (774.4 ) (4,736.8 ) 11,155.6 (3,920.7 ) (Income) attributable to noncontrolling interest - - - - (6.6 ) - (6.6 ) Net income / (loss) attributable to members (3,927.3 ) (3,677.0 ) (1,960.8 ) (774.4 ) (4,743.4 ) 11,155.6 (3,927.3 ) Other comprehensive (loss) / income, net of tax 2,959.1 3,001.5 (643.8 ) (2,203.7 ) 2,959.1 (3,113.1 ) 2,959.1 Comprehensive income / (loss) attributable to members $ (968.2 ) $ (675.5 ) $ (2,604.6 ) $ (2,978.1 ) $ (1,784.3 ) $ 8,042.5 $ (968.2 ) Warner Chilcott Limited Consolidating Statements of Cash Flows For the Year Ended December 31, 2019 ($ in millions) Warner Chilcott Limited (Parent Guarantor) Allergan Capital S.a.r.l. (Guarantor) Allergan Funding SCS (Issuer) Allergan Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Cash Flows From Operating Activities: Net (loss) / income $ (5,120.0 ) $ (5,068.0 ) $ (1,132.0 ) $ 171.5 $ (4,437.9 ) $ 10,472.3 $ (5,114.1 ) Reconciliation to net cash provided by / (used in) operating activities: Losses / (earnings) of equity interest subsidiaries 5,120.0 5,070.0 533.6 (251.3 ) - (10,472.3 ) - Depreciation - - - - 204.5 - 204.5 Amortization - - - - 5,856.6 - 5,856.6 Provision for inventory reserve - - - - 160.2 - 160.2 Share-based compensation - - - - 214.3 - 214.3 Deferred income tax benefit - - - - (660.9 ) - (660.9 ) Goodwill impairments - - - - 3,552.8 - 3,552.8 In-process research and development impairments - - - - 436.0 - 436.0 Loss on asset sales and impairments, net - - - - 440.2 - 440.2 Non-cash extinguishment of debt - - 0.2 - 0.2 Amortization of deferred financing costs - - 15.9 1.6 - - 17.5 Amortization of right of use assets - - - - 130.9 - 130.9 Contingent consideration adjustments, including accretion - - - - 54.1 - 54.1 Dividends from subsidiaries 1,774.3 - - - - (1,774.3 ) - Other, net - - (5.2 ) (1.7 ) 1.4 - (5.5 ) Changes in assets and liabilities (net of effects of acquisitions) - (291.6 ) 1,618.6 79.9 591.1 - 1,998.0 Net cash provided by / (used in) operating activities 1,774.3 (289.6 ) 1,030.9 - 6,543.5 (1,774.3 ) 7,284.8 Cash Flows From Investing Activities: Additions to property, plant and equipment - - - - (375.2 ) - (375.2 ) Additions to product rights and other intangibles - - - - (58.3 ) - (58.3 ) Additions to investments - (100.0 ) - - (3,838.0 ) - (3,938.0 ) Proceeds from sale of investments and other assets - 389.4 - - 1,180.2 - 1,569.6 Proceeds from sales of property, plant and equipment - - - - 23.7 - 23.7 Acquisitions of business, net of cash acquired - - - - (80.6 ) - (80.6 ) Net cash (used in) / provided by investing activities - 289.4 - - (3,148.2 ) - (2,858.8 ) Cash Flows From Financing Activities: Proceeds from borrowings of long-term indebtedness, including credit facility - - - - 11.9 - 11.9 Payments on debt, including capital lease obligations and credit facility - - (1,031.6 ) - (13.3 ) - (1,044.9 ) Debt issuance and other financing costs - - - - - - - Payments of contingent consideration and other financing - - - - (9.3 ) - (9.3 ) Dividends to Parents (1,774.3 ) - - - (1,774.3 ) 1,774.3 (1,774.3 ) Net cash (used in) / provided by financing activities (1,774.3 ) - (1,031.6 ) - (1,785.0 ) 1,774.3 (2,816.6 ) Effect of currency exchange rate changes on cash and cash equivalents - - - - 9.1 - 9.1 Net (decrease) / increase in cash and cash equivalents - (0.2 ) (0.7 ) - 1,619.4 - 1,618.5 Cash and cash equivalents at beginning of period 0.1 1.8 0.8 - 875.9 - 878.6 Cash and cash equivalents at end of period $ 0.1 $ 1.6 $ 0.1 $ - $ 2,495.3 $ - $ 2,497.1 Warner Chilcott Limited Consolidating Statements of Cash Flows For the Year Ended December 31, 2018 ($ in millions) Warner Chilcott Limited (Parent Guarantor) Allergan Capital S.a.r.l. (Guarantor) Allergan Funding SCS (Issuer) Allergan Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Cash Flows From Operating Activities: Net (loss) / income $ (4,772.1 ) $ (4,594.2 ) $ (277.4 ) $ (282.2 ) $ (5,858.0 ) $ 11,022.0 $ (4,761.9 ) Reconciliation to net cash provided by / (used in) operating activities: Losses / (earnings) of equity interest subsidiaries 4,772.1 5,719.1 280.7 250.1 - (11,022.0 ) - Depreciation - - - - 196.3 - 196.3 Amortization - - - - 6,552.3 - 6,552.3 Provision for inventory reserve - - - - 96.4 - 96.4 Share-based compensation - - - - 239.8 - 239.8 Deferred income tax benefit - - - - (1,255.7 ) - (1,255.7 ) Goodwill impairments - - - - 2,841.1 - 2,841.1 In-process research and development impairments - - - - 804.6 - 804.6 Loss on asset sales and impairments, net - - - - 2,857.6 - 2,857.6 Gain on sale of Teva securities, net - - - - (60.9 ) - (60.9 ) Gain on sale of businesses - - (182.6 ) - (182.6 ) Non-cash extinguishment of debt - - 30.0 - - - 30.0 Cash charge related to extinguishment of debt - - (45.6 ) - - - (45.6 ) Amortization of deferred financing costs - - 21.0 1.6 - - 22.6 Contingent consideration adjustments, including accretion - - - - (106.5 ) - (106.5 ) Dividends from subsidiaries 4,075.6 - - - - (4,075.6 ) - Other, net - - (5.6 ) (1.7 ) 36.3 - 29.0 Changes in assets and liabilities (net of effects of acquisitions) - (1,626.3 ) 5,482.0 32.2 (5,152.4 ) - (1,264.5 ) Net cash provided by / (used in) operating activities 4,075.6 (501.4 ) 5,485.1 - 1,008.3 (4,075.6 ) 5,992.0 Cash Flows From Investing Activities: Additions to property, plant and equipment - - - - (253.5 ) - (253.5 ) Additions to investments - (889.9 ) - - (1,581.8 ) - (2,471.7 ) Proceeds from sale of investments and other assets - 800.0 - - 5,459.3 - 6,259.3 Payments to settle Teva related matters - - - - (466.0 ) - (466.0 ) Proceeds from sales of property, plant and equipment - - - - 30.4 - 30.4 Net cash provided by / (used in) investing activities - (89.9 ) - - 3,188.4 - 3,098.5 Cash Flows From Financing Activities: Proceeds from borrowings of long-term indebtedness, including credit facility - 700.0 1,919.7 - 37.3 - 2,657.0 Payments on debt, including capital lease obligations and credit facility - (700.0 ) (7,393.7 ) - (710.8 ) - (8,804.5 ) Debt issuance and other financing costs - - (10.4 ) - - - (10.4 ) Payments of contingent consideration and other financing - - - - (30.9 ) - (30.9 ) Proceeds from forward sale of Teva securities - - - - 465.5 - 465.5 Payments to settle Teva related matters - - - - (234.0 ) - (234.0 ) Dividends to Parents (4,075.6 ) - - - (4,075.6 ) 4,075.6 (4,075.6 ) Net cash (used in) / provided by financing activities (4,075.6 ) - (5,484.4 ) - (4,548.5 ) 4,075.6 (10,032.9 ) Effect of currency exchange rate changes on cash and cash equivalents - - - - 4.7 - 4.7 Net increase in cash and cash equivalents - (591.3 ) 0.7 - (347.1 ) - (937.7 ) Cash and cash equivalents at beginning of period 0.1 593.1 0.1 - 1,223.0 - 1,816.3 Cash and cash equivalents at end of period $ 0.1 $ 1.8 $ 0.8 $ - $ 875.9 $ - $ 878.6 Warner Chilcott Limited Consolidating Statements of Cash Flows For the Year Ended December 31, 2017 ($ in millions) Warner Chilcott Limited (Parent Guarantor) Allergan Capital S.a.r.l. (Guarantor) Allergan Funding SCS (Issuer) Allergan Finance, LLC (Issuer and Guarantor) Non- guarantors Eliminations Consolidated Warner Chilcott Limited Cash Flows From Operating Activities: Net income / (loss) $ (3,927.3 ) $ (3,677.0 ) $ (1,960.8 ) $ (774.4 ) $ (4,736.8 ) $ 11,155.6 $ (3,920.7 ) Reconciliation to net cash provided by / (used in) operating activities: (Earnings) / losses of equity interest subsidiaries 3,927.3 4,517.5 1,958.1 752.7 - (11,155.6 ) - Depreciation - - - - 171.5 - 171.5 Amortization - - - - 7,197.1 - 7,197.1 Provision for inventory reserve - - - - 102.2 - 102.2 Share-based compensation - - - - 293.3 - 293.3 Deferred income tax benefit - - - - (7,783.1 ) - (7,783.1 ) In-process research and development impairments - - - - 1,452.3 - 1,452.3 Loss on asset sales and impairments, net - - - - 3,927.7 - 3,927.7 Net income impact of other-than-temporary loss on investment in Teva securities - - - - 3,273.5 - 3,273.5 Charge to settle Teva related matters - - - - 387.4 - 387.4 Loss on forward sale of Teva shares - - - - 62.9 - 62.9 Amortization of inventory step-up - - - - 131.7 - 131.7 Non-cash extinguishment of debt - - 17.6 12.2 (45.5 ) - (15.7 ) Cash charge related to extinguishment of debt - - 91.6 52.9 61.1 - 205.6 Amortization of deferred financing costs - - 23.3 4.5 - - 27.8 Contingent consideration adjustments, including accretion - - - - (133.2 ) - (133.2 ) Dividends from subsidiaries 1,668.2 - - - - (1,668.2 ) - Other, net - (10.0 ) - - (27.0 ) - (37.0 ) Changes in assets and liabilities (net of effects of acquisitions) - (4,228.1 ) (241.5 ) 2,148.3 3,207.3 - 886.0 Net cash provided by / (used in) operating activities 1,668.2 (3,397.6 ) (111.7 ) 2,196.2 7,542.4 (1,668.2 ) 6,229.3 Cash Flows From Investing Activities: Additions to property, plant and equipment - - - - (349.9 ) - (349.9 ) Additions to product rights and other intangibles - - - - (614.3 ) - (614.3 ) Additions to investments - (4,389.6 ) - - (5,394.2 ) - (9,783.8 ) Proceeds from sale of investments and other assets - 7,866.4 - - 7,286.9 - 15,153.3 Proceeds from sales of property, plant and equipment - - - - 7.1 - 7.1 Acquisitions of businesses, net of cash acquired - - - - (5,290.4 ) - (5,290.4 ) Net cash (used in) / provided by investing activities - 3,476.8 - - (4,354.8 ) - (878.0 ) Cash Flows From Financing Activities: Proceeds from borrowings of long-term indebtedness, including credit facility - - 3,020.9 - 529.1 - 3,550.0 Payments on debt, including capital lease obligations and credit facility - - (2,800.0 ) (2,143.3 ) (1,470.3 ) - (6,413.6 ) Debt issuance and other financing costs - - (17.5 ) - (3.1 ) - (20.6 ) Cash charge related to extinguishment of debt - - (91.6 ) (52.9 ) (61.1 ) - (205.6 ) Payments of contingent consideration and other financing - - - - (511.6 ) - (511.6 ) Dividends to Parents (1,668.2 ) - - - (1,668.2 ) 1,668.2 (1,668.2 ) Net cash (used in) / provided by financing activities (1,668.2 ) - 111.8 (2,196.2 ) (3,185.2 ) 1,668.2 (5,269.6 ) Effect of currency exchange rate changes on cash and cash equivalents - - - - 21.4 - 21.4 Net increase / (decrease) in cash and cash equivalents - 79.2 0.1 - 23.8 - 103.1 Cash and cash equivalents at beginning of period 0.1 513.9 - - 1,199.2 - 1,713.2 Cash and cash equivalents at end of period $ 0.1 $ 593.1 $ 0.1 $ - $ 1,223.0 $ - $ 1,816.3 |