XML 32 R29.htm IDEA: XBRL DOCUMENT v2.4.1.9
Business Combination (Tables)
6 Months Ended
Jun. 30, 2014
Business Combinations [Abstract]  
Fair Values of Assets Acquired and Liabilities Assumed at Date of Acquisition

The following table summarizes the fair values of the assets acquired and liabilities assumed at the date of acquisition:

 

($ in thousands)

   January 2, 2014
(Restated)
 

Total consideration

   $ 2,671,212   

Tangible assets acquired and liabilities assumed:

  

Cash and cash equivalents

     171,259   

Restricted cash

     750   

Investments

     44,867   

Account receivables, net

     50,634   

Inventory

     49,498   

Current deferred tax assets

     146,670   

Prepaid expenses and other current assets

     7,353   

Property and equipment, net

     1,064   

Other assets acquired

     731   

Accounts payable

     (11,142

Accrued expenses

     (20,203

Reserve for product returns, rebates and chargebacks

     (40,892

Long-term deferred tax liability

     (509,801

Other long-term liabilities

     (3,762
  

 

 

 

Total tangible assets acquired and liabilities assumed

  (112,974

Intangible assets acquired:

Currently marketed products (CMPs)

  1,489,000   

In-process research & development products (IPR&D)

  83,000   

Contractual agreements

  44,000   
  

 

 

 

Total intangible assets acquired

  1,616,000   
  

 

 

 

Total tangible and intangible assets acquired and liabilities assumed

  1,503,026   
  

 

 

 

Goodwill

$ 1,168,186   
  

 

 

 

Unaudited Pro Forma Financial Information

Accordingly, the unaudited pro forma financial information is not necessarily indicative of the results of operations as they would have been had the transaction been effected on the assumed date.

 

($ in thousands)

   Three Month
Period Ended
June 30, 2013
     Six Month
Period Ended
June 30, 2013
 

Revenue

   $ 324,803       $ 606,844   

Net loss

     52,362         13,250   

Basic loss per share

     0.85         0.22   

Diluted loss per share

     0.81         0.21  
Fair Value Adjustment for Purchase Accounting for Merger

($ in thousands)

   Weighted
Average
Useful Life
(years)
     Estimated
Fair Value
As of
Acquisition
Date
     Amortization
Expense for the
Three
Month Period Ended
June 30, 2013
    Amortization
Expense for the
Six
Month Period Ended
June 30, 2013
 

IPR&D

     N/A         83,000         —         —    

Product rights on CMPs

     15.4         1,489,000         41,656        83,313   

Licensing agreements

     10.0         44,000         1,100        2,200   
        

 

 

   

 

 

 

Total pro forma amortization expense

  42,756      85,513   

Less: historical amortization expense

  (1,628   (3,129
        

 

 

   

 

 

 

Net adjustment

  41,128      82,384   
        

 

 

   

 

 

 

 

Schedule of Notes and Borrowings Under Term Loan Facility

($ in thousands)

   Three Month
Period Ended
June 30, 2013
     Six Month
Period Ended
June 30, 2013
 

Interest on Term Loan B Facility of $1.2 billion and $750 million of 2021 Notes at an assumed weighted average cash interest rate of approximately 4.92%

     24,000         48,000   

Amortization of debt issue costs and original issue discount

     1,752         4,813   
  

 

 

    

 

 

 

Total adjustment

  25,752      52,813