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, 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.à.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 Footnote 25 of the December 31, 2016 Annual Report on Form 10-K and its consolidating financial statements as previously presented in Footnote 21 of the September 30, 2016 Quarterly Report on Form 10-Q due to a change in the Company’s legal structure and other reclassifications that occurred during the nine months ended September 30, 2017. 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, 2017 and December 31, 2016, the related statement of operations for the three and nine months ended September 30, 2017 and 2016 and the statement of cash flows for the nine months ended September 30, 2017 and 2016. Warner Chilcott Limited Consolidating Balance Sheets As of September 30, 2017 (Unaudited; in millions) Current assets: 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 and cash equivalents $ 0.1 $ 29.7 $ - $ - $ 1,578.7 $ - $ 1,608.5 Marketable securities - - - - 3,829.1 - 3,829.1 Accounts receivable, net - - - - 2,808.6 - 2,808.6 Receivable from Parents - 4,824.2 - - 484.7 - 5,308.9 Inventories, net - - - - 899.8 - 899.8 Intercompany receivables - 9,481.2 5,308.4 75.9 30,134.2 (44,999.7 ) - Prepaid expenses and other current assets - 5.0 - 89.7 866.3 - 961.0 Total current assets 0.1 14,340.1 5,308.4 165.6 40,601.4 (44,999.7 ) 15,415.9 Property, plant and equipment, net - - - - 1,802.2 - 1,802.2 Investments and other assets - - - - 269.9 - 269.9 Investment in subsidiaries 78,649.5 84,325.9 - 70,820.7 - (233,796.1 ) - Non current intercompany receivables - 31,706.5 20,938.0 - 30,867.5 (83,512.0 ) - Non current receivables from Parents - - - - 3,964.0 - 3,964.0 Non current assets held for sale - - - - 11.1 - 11.1 Deferred tax assets - - - - 326.9 - 326.9 Product rights and other intangibles - - - - 56,698.9 - 56,698.9 Goodwill - - - - 49,770.9 - 49,770.9 Total assets $ 78,649.6 $ 130,372.5 $ 26,246.4 $ 70,986.3 $ 184,312.8 $ (362,307.8 ) $ 128,259.8 Current liabilities: Accounts payable and accrued expenses - - 77.9 - 4,438.2 - 4,516.1 Intercompany payables - 17,174.7 1,756.9 11,202.6 14,865.5 (44,999.7 ) - Payable to Parents - - - - 1,816.5 - 1,816.5 Income taxes payable - - - - 221.1 - 221.1 Current portion of long-term debt and capital leases - - 3,472.6 - 324.4 - 3,797.0 Total current liabilities - 17,174.7 5,307.4 11,202.6 21,665.7 (44,999.7 ) 10,350.7 Long-term debt and capital leases - - 20,938.0 2,530.3 3,070.8 - 26,539.1 Other long-term liabilities - - - - 1,007.0 - 1,007.0 Long-term intercompany payables - 30,718.5 - 149.0 52,644.5 (83,512.0 ) - Other taxes payable - - - - 911.4 - 911.4 Deferred tax liabilities - - - - 10,802.0 - 10,802.0 Total liabilities - 47,893.2 26,245.4 13,881.9 90,101.4 (128,511.7 ) 49,610.2 Total equity / (deficit) 78,649.6 82,479.3 1.0 57,104.4 94,211.4 (233,796.1 ) 78,649.6 Total liabilities and equity $ 78,649.6 $ 130,372.5 $ 26,246.4 $ 70,986.3 $ 184,312.8 $ (362,307.8 ) $ 128,259.8 Warner Chilcott Limited Consolidating Balance Sheets As of December 31, 2016 ($ in millions) Current assets: 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 and cash equivalents $ 0.1 $ 513.9 $ - $ - $ 1,199.2 $ - $ 1,713.2 Marketable securities - 6,351.8 - - 5,149.7 - 11,501.5 Accounts receivable, net - - - - 2,531.0 - 2,531.0 Receivable from Parents - 4,196.9 - - 5,092.3 - 9,289.2 Inventories - - - - 718.0 - 718.0 Intercompany receivables - 24,348.6 3,343.5 81.6 66,840.8 (94,614.5 ) - Prepaid expenses and other current assets - 14.2 - 42.7 1,325.2 - 1,382.1 Total current assets 0.1 35,425.4 3,343.5 124.3 82,856.2 (94,614.5 ) 27,135.0 Property, plant and equipment, net - - - - 1,611.3 - 1,611.3 Investments and other assets - - - 15.8 266.3 - 282.1 Investment in subsidiaries 88,093.4 89,276.0 - 73,757.8 - (251,127.2 ) - Non current intercompany receivables - 27,706.6 22,540.1 - 9,686.6 (59,933.3 ) - Non current receivables from Parents - - - - 3,964.0 - 3,964.0 Non current assets held for sale - - - - 27.0 - 27.0 Deferred tax assets - - - - 233.3 - 233.3 Product rights and other intangibles - - - - 62,618.6 - 62,618.6 Goodwill - - - - 46,356.1 - 46,356.1 Total assets $ 88,093.5 $ 152,408.0 $ 25,883.6 $ 73,897.9 $ 207,619.4 $ (405,675.0 ) $ 142,227.4 Current liabilities: Accounts payable and accrued expenses - - 208.9 - 4,784.4 - 4,993.3 Intercompany payables - 55,828.8 1,652.9 9,359.1 27,773.7 (94,614.5 ) - Payable to Parents - 334.1 - - 1,038.7 - 1,372.8 Income taxes payable - - - - 57.8 - 57.8 Current portion of long-term debt and capital leases - - 1,478.1 1,197.4 122.4 - 2,797.9 Total current liabilities - 56,162.9 3,339.9 10,556.5 33,777.0 (94,614.5 ) 9,221.8 Long-term debt and capital leases - - 22,540.1 3,079.0 4,351.7 - 29,970.8 Other long-term liabilities - - - - 1,086.0 - 1,086.0 Long-term intercompany payables - 9,537.6 - 149.0 50,246.7 (59,933.3 ) - Other taxes payable - - - - 886.2 - 886.2 Deferred tax liabilities - - - - 12,969.1 - 12,969.1 Total liabilities - 65,700.5 25,880.0 13,784.5 103,316.7 (154,547.8 ) 54,133.9 Total equity / (deficit) 88,093.5 86,707.5 3.6 60,113.4 104,302.7 (251,127.2 ) 88,093.5 Total liabilities and equity $ 88,093.5 $ 152,408.0 $ 25,883.6 $ 73,897.9 $ 207,619.4 $ (405,675.0 ) $ 142,227.4 Warner Chilcott Limited Consolidating Statements of Operations For the Three Months Ended September 30, 2017 (Unaudited; 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 $ - $ - $ - $ - $ 4,034.3 $ - $ 4,034.3 Operating expenses: Cost of sales (excludes amortization and impairment of acquired intangibles including product rights) - - - - 586.5 - 586.5 Research and development - - - - 442.6 - 442.6 Selling and marketing - - - - 832.8 - 832.8 General and administrative - - (0.9 ) - 278.1 - 277.2 Amortization - - - - 1,781.0 - 1,781.0 In-process research and development impairments - - - - 202.0 - 202.0 Asset sales and impairments, net - - - - 3,874.8 - 3,874.8 Total operating expenses - - (0.9 ) - 7,997.8 - 7,996.9 Operating (loss) - - 0.9 - (3,963.5 ) - (3,962.6 ) Non-operating income (expense): Interest income / (expense), net - 193.6 52.5 (26.3 ) (447.1 ) - (227.3 ) Other (expense), net - - - - (1,310.3 ) - (1,310.3 ) Total other income (expense), net - 193.6 52.5 (26.3 ) (1,757.4 ) - (1,537.6 ) Income / (loss) before income taxes and noncontrolling interest - 193.6 53.4 (26.3 ) (5,720.9 ) - (5,500.2 ) (Benefit) / provision for income taxes - - 0.3 (14.4 ) (1,624.7 ) - (1,638.8 ) Losses / (earnings) of equity interest subsidiaries 3,869.2 4,077.9 - 2,564.2 - (10,511.3 ) - Net (loss) / income from continuing operations, net of tax $ (3,869.2 ) $ (3,884.3 ) $ 53.1 $ (2,576.1 ) $ (4,096.2 ) $ 10,511.3 $ (3,861.4 ) (Loss) from discontinued operations - - - - (6.1 ) - (6.1 ) Net (loss) / income $ (3,869.2 ) $ (3,884.3 ) $ 53.1 $ (2,576.1 ) $ (4,102.3 ) $ 10,511.3 $ (3,867.5 ) (Income) attributable to noncontrolling interest - - - - (1.7 ) - (1.7 ) Net (loss) / income attributable to ordinary shareholders $ (3,869.2 ) $ (3,884.3 ) $ 53.1 $ (2,576.1 ) $ (4,104.0 ) $ 10,511.3 $ (3,869.2 ) Other comprehensive income / (loss) 86.2 176.0 - (50.2 ) 86.2 (212.0 ) 86.2 Comprehensive income / (loss) $ (3,783.0 ) $ (3,708.3 ) $ 53.1 $ (2,626.3 ) $ (4,017.8 ) $ 10,299.3 $ (3,783.0 ) Warner Chilcott Limited Consolidating Statements of Operations For the Nine Months Ended September 30, 2017 (Unaudited; 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 - - - - 11,614.6 - 11,614.6 Operating expenses: Cost of sales (excludes amortization and impairment of acquired intangibles including product rights) - - - - 1,587.1 - 1,587.1 Research and development - - - - 1,691.9 - 1,691.9 Selling and marketing - - - - 2,637.1 - 2,637.1 General and administrative - - 9.2 1.1 1,028.9 - 1,039.2 Amortization - - - - 5,274.9 - 5,274.9 In process research and development impairments - - - - 1,245.3 - 1,245.3 Asset sales and impairments, net - - - - 3,896.2 - 3,896.2 Total operating expenses - - 9.2 1.1 17,361.4 - 17,371.7 Operating (loss) - - (9.2 ) (1.1 ) (5,746.8 ) - (5,757.1 ) Non-operating income (expense): Interest income / (expense), net - 721.7 117.3 (104.3 ) (1,440.5 ) - (705.8 ) Other income (expense), net - - (110.4 ) (39.9 ) (3,216.3 ) - (3,366.6 ) Total other income (expense), net - 721.7 6.9 (144.2 ) (4,656.8 ) - (4,072.4 ) Income / (loss) before income taxes and noncontrolling interest - 721.7 (2.3 ) (145.3 ) (10,403.6 ) - (9,829.5 ) (Benefit) / provision for income taxes - (0.2 ) 0.3 (73.4 ) (2,678.8 ) - (2,752.1 ) Losses / (earnings) of equity interest subsidiaries 7,099.7 7,901.8 - 2,579.5 - (17,581.0 ) - Net (loss) / income from continuing operations, net of tax $ (7,099.7 ) $ (7,179.9 ) $ (2.6 ) $ (2,651.4 ) $ (7,724.8 ) $ 17,581.0 $ (7,077.4 ) (Loss) from discontinued operations - - - - (17.6 ) - (17.6 ) Net (loss) / income $ (7,099.7 ) $ (7,179.9 ) $ (2.6 ) $ (2,651.4 ) $ (7,742.4 ) $ 17,581.0 $ (7,095.0 ) (Income) attributable to noncontrolling interest - - - - (4.7 ) - (4.7 ) Net (loss) / income attributable to ordinary shareholders $ (7,099.7 ) $ (7,179.9 ) $ (2.6 ) $ (2,651.4 ) $ (7,747.1 ) $ 17,581.0 $ (7,099.7 ) Other comprehensive income / (loss) 2,749.6 2,894.5 - (357.7 ) 2,749.6 (5,286.4 ) 2,749.6 Comprehensive (loss) / income $ (4,350.1 ) $ (4,285.4 ) $ (2.6 ) $ (3,009.1 ) $ (4,997.5 ) $ 12,294.6 $ (4,350.1 ) Warner Chilcott Limited Consolidating Statements of Operations For the Three Months Ended September 30, 2016 (Unaudited; 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 $ - $ - $ - $ - $ 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, net - - - - 33.6 - 33.6 Total other income (expense), net - 911.6 (216.6 ) (40.3 ) (927.3 ) - (272.6 ) (Loss) / income 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 ) Losses / (earnings) of equity interest subsidiaries (15,269.0 ) (11,485.0 ) - 747.6 - 26,006.4 - Net (loss) / income from continuing operations, net of tax $ 15,269.0 $ 12,392.5 $ (216.6 ) $ (765.3 ) $ (1,004.3 ) $ (26,006.4 ) $ (331.1 ) (Loss) from discontinued operations - - - - 15,601.9 - 15,601.9 Net (loss) / income $ 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 (loss) / income 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 (loss) / income 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 Consolidating Statements of Operations For the Nine Months Ended September 30, 2016 (Unaudited; 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 $ - $ - $ - $ - $ 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 ) Losses / (earnings) of equity interest subsidiaries (14,891.7 ) (10,701.3 ) - 198.6 - 25,394.4 - Net (loss) / income 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 (loss) / income $ 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 (loss) / income income 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 (loss) / income $ 15,985.1 $ 13,259.7 $ 2.2 $ 586.9 $ 14,723.9 $ (28,572.7 ) $ 15,985.1 Warner Chilcott Limited Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2017 (Unaudited; 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 $ (7,099.7 ) $ (7,179.9 ) $ (2.6 ) $ (2,651.4 ) $ (7,742.4 ) $ 17,581.0 $ (7,095.0 ) Reconciliation to net cash provided by operating activities: Losses / (earnings) of equity interest subsidiaries 7,099.7 7,901.8 - 2,579.5 - (17,581.0 ) - Depreciation - - - - 123.2 - 123.2 Amortization - - - - 5,274.9 - 5,274.9 Provision for inventory reserve - - - - 77.3 - 77.3 Share-based compensation - - - - 220.8 - 220.8 Deferred income tax benefit - - - - (3,205.3 ) - (3,205.3 ) In-process research and development impairments - - - - 1,245.3 - 1,245.3 Loss on asset sales and impairments, net - - - - 3,896.2 - 3,896.2 Net income impact of other-than-temporary loss on investment in Teva securities - - - - 3,273.5 - 3,273.5 Amortization of inventory step up - - - - 126.2 - 126.2 Non-cash debt extinguishment - - 17.6 12.2 (38.0 ) - (8.2 ) Amortization of deferred financing costs - - 17.0 2.6 - - 19.6 Contingent consideration adjustments, including accretion - - - - (51.6 ) - (51.6 ) Dividends from subsidiaries 917.0 - - - - (917.0 ) - Other, net - (10.0 ) - - (8.2 ) - (18.2 ) Changes in assets and liabilities (net of effects of acquisitions) - (5,072.9 ) (235.4 ) 1,800.4 3,591.6 - 83.7 Net cash provided by / (used in) operating activities 917.0 (4,361.0 ) (203.4 ) 1,743.3 6,783.5 (917.0 ) 3,962.4 Cash Flows From Investing Activities: Additions to property plant and equipment - - - - (234.0 ) - (234.0 ) Additions to product rights and other intangibles - - - - (604.3 ) - (604.3 ) Additions to investments - (3,989.6 ) - - (4,444.2 ) - (8,433.8 ) Proceeds from sale of investments and other assets - 7,866.4 - - 6,608.0 - 14,474.4 Proceeds from sales of property, plant and equipment - - - - 5.8 - 5.8 Acquisitions of business, net of cash acquired - - - - (5,290.4 ) - (5,290.4 ) Net cash provided by / (used in) investing activities - 3,876.8 - - (3,959.1 ) - (82.3 ) Cash Flows From Financing Activities: Proceeds from borrowings of long-term indebtedness - - 3,020.9 - 4.1 - 3,025.0 Debt issuance costs - - (17.5 ) - - - (17.5 ) Payments on debt, including capital lease obligations - - (2,800.0 ) (1,743.3 ) (1,035.9 ) - (5,579.2 ) Payments of contingent consideration and other financing - - - - (515.2 ) - (515.2 ) Dividends to Parent (917.0 ) - - - (917.0 ) 917.0 (917.0 ) Net cash (used in) / provided by financing activities (917.0 ) - 203.4 (1,743.3 ) (2,464.0 ) 917.0 (4,003.9 ) Effect of currency exchange rate changes on cash and cash equivalents - - - - 19.1 - 19.1 Net (decrease) in cash and cash equivalents - (484.2 ) - - 379.5 - (104.7 ) 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 $ 29.7 $ - $ - $ 1,578.7 $ - $ 1,608.5 Warner Chilcott Limited Consolidating Statement of Cash Flows For the Nine Months Ended September 30, 2016 (Unaudited; 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 $ 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 on 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 (Gain) 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 the sale of investments and other assets - - - - 40.0 - 40.0 Proceeds from sales of property, plant and equipment - - - - 33.3 - 33.3 Acquisitions of businesses, net of cash acquired - - - - (74.5 ) - (74.5 ) Net cash (used in) investing activities - - - - 17,607.3 - 17,607.3 Cash Flows From Financing Activities: Proceeds from borrowings on credit facility - 1,050.0 - - - - 1,050.0 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 ) Net cash (used in) / provided by 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 |