XML 49 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating and Combining Financial Statements
12 Months Ended
Dec. 29, 2017
Condensed Consolidating Financial Statements [Abstract]  
Condensed Consolidating and Combining Financial Statements
23.
Condensed Consolidating Financial Statements

MIFSA is a holding company established to own, directly or indirectly, substantially all of the operating subsidiaries of the Company, to issue debt securities and to perform treasury operations.
MIFSA is the borrower under the Notes, which are fully and unconditionally guaranteed by Mallinckrodt plc. The following information provides the composition of the Company's comprehensive income, assets, liabilities, equity and cash flows by relevant group within the Company: Mallinckrodt plc as guarantor of the Notes, MIFSA as issuer of the Notes and the operating companies that represent assets of MIFSA. There are no subsidiary guarantees related to the Notes.
Set forth below are the condensed consolidating balance sheets as of December 29, 2017 and December 30, 2016 and condensed consolidating statements of comprehensive income and cash flows for the fiscal three years ended December 29, 2017 and the three months ended December 30, 2016. Eliminations represent adjustments to eliminate investments in subsidiaries and intercompany balances and transactions between or among Mallinckrodt plc, MIFSA and the other subsidiaries. Condensed consolidating financial information for Mallinckrodt plc and MIFSA, on a standalone basis, has been presented using the equity method of accounting for subsidiaries.


MALLINCKRODT PLC
CONDENSED CONSOLIDATING BALANCE SHEET
As of December 29, 2017
(in millions)


 
Mallinckrodt plc
 
Mallinckrodt International Finance S.A.
 
Other Subsidiaries
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
0.7

 
$
908.8

 
$
351.4

 
$

 
$
1,260.9

Accounts receivable, net

 

 
445.8

 

 
445.8

Inventories

 

 
340.4

 

 
340.4

Deferred income taxes

 

 

 

 

Prepaid expenses and other current assets
1.0

 
0.2

 
82.9

 

 
84.1

Notes receivable

 

 
154.0

 

 
154.0

Current assets held for sale

 

 

 

 

Intercompany receivable
70.0

 
173.4

 
831.4

 
(1,074.8
)
 

Total current assets
71.7

 
1,082.4

 
2,205.9

 
(1,074.8
)
 
2,285.2

Property, plant and equipment, net

 

 
966.8

 

 
966.8

Goodwill

 

 
3,482.7

 

 
3,482.7

Intangible assets, net

 

 
8,375.0

 

 
8,375.0

Long-term assets held for sale

 

 

 

 

Investment in subsidiaries
6,551.6

 
23,217.8

 
12,356.2

 
(42,125.6
)
 

Intercompany loan receivable
593.1

 

 
4,664.8

 
(5,257.9
)
 

Other assets

 

 
171.2

 

 
171.2

Total Assets
$
7,216.4

 
$
24,300.2

 
$
32,222.6

 
$
(48,458.3
)
 
$
15,280.9

 
 
 
 
 
 
 
 
 

Liabilities and Shareholders' Equity
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$

 
$
313.5

 
$
0.2

 
$

 
$
313.7

Accounts payable
0.1

 

 
113.2

 

 
113.3

Accrued payroll and payroll-related costs

 

 
98.5

 

 
98.5

Accrued interest

 
53.0

 
4.0

 

 
57.0

Income taxes payable

 

 
15.8

 

 
15.8

Accrued and other current liabilities
0.8

 
0.4

 
450.9

 

 
452.1

Current liabilities held for sale

 

 

 

 

Intercompany payable
693.5

 
104.6

 
276.7

 
(1,074.8
)
 

Total current liabilities
694.4

 
471.5

 
959.3

 
(1,074.8
)
 
1,050.4

Long-term debt

 
6,206.8

 
214.1

 

 
6,420.9

Pension and postretirement benefits

 

 
67.1

 

 
67.1

Environmental liabilities

 

 
73.2

 

 
73.2

Deferred income taxes

 

 
689.0

 

 
689.0

Other income tax liabilities

 

 
94.1

 

 
94.1

Long-term liabilities held for sale

 

 

 

 

Intercompany loans payable

 
5,257.9

 

 
(5,257.9
)
 

Other liabilities

 
7.8

 
356.4

 

 
364.2

Total liabilities
694.4

 
11,944.0

 
2,453.2

 
(6,332.7
)
 
8,758.9

Shareholders' equity
6,522.0

 
12,356.2

 
29,769.4

 
(42,125.6
)
 
6,522.0

Total Liabilities and Shareholders' Equity
$
7,216.4

 
$
24,300.2

 
$
32,222.6

 
$
(48,458.3
)
 
$
15,280.9

MALLINCKRODT PLC
CONDENSED CONSOLIDATING BALANCE SHEET
As of December 30, 2016
(in millions)

 
Mallinckrodt plc
 
Mallinckrodt International Finance S.A.
 
Other Subsidiaries
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
0.5

 
$
44.5

 
$
297.0

 
$

 
$
342.0

Accounts receivable, net

 

 
431.0

 

 
431.0

Inventories

 

 
350.7

 

 
350.7

Deferred income taxes

 

 

 

 

Prepaid expenses and other current assets
1.0

 

 
130.9

 

 
131.9

Notes receivable

 

 

 

 

Current assets held for sale

 

 
310.9

 

 
310.9

Intercompany receivable
59.7

 
65.1

 
1,081.3

 
(1,206.1
)
 

Total current assets
61.2

 
109.6

 
2,601.8

 
(1,206.1
)
 
1,566.5

Property, plant and equipment, net

 

 
881.5

 

 
881.5

Goodwill

 

 
3,498.1

 

 
3,498.1

Intangible assets, net

 

 
9,000.5

 

 
9,000.5

Long-term assets held for sale

 

 

 

 

Investment in subsidiaries
5,534.1

 
20,624.1

 
10,988.5

 
(37,146.7
)
 

Intercompany loan receivable
3.5

 

 
3,325.9

 
(3,329.4
)
 

Other assets

 

 
259.7

 

 
259.7

Total Assets
$
5,598.8

 
$
20,733.7

 
$
30,556.0

 
$
(41,682.2
)
 
$
15,206.3

 

 

 

 

 

Liabilities and Shareholders' Equity
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
Current maturities of long-term debt
$

 
$
19.7

 
$
251.5

 
$

 
$
271.2

Accounts payable
0.1

 
0.1

 
111.9

 

 
112.1

Accrued payroll and payroll-related costs

 

 
76.1

 

 
76.1

Accrued interest

 
53.9

 
14.8

 

 
68.7

Income taxes payable

 

 
101.7

 

 
101.7

Accrued and other current liabilities
1.9

 
7.5

 
547.7

 

 
557.1

Current liabilities held for sale

 

 
120.3

 

 
120.3

Intercompany payable
612.5

 
467.1

 
126.5

 
(1,206.1
)
 

Total current liabilities
614.5

 
548.3

 
1,350.5

 
(1,206.1
)
 
1,307.2

Long-term debt

 
5,860.6

 
20.2

 

 
5,880.8

Pension and postretirement benefits

 

 
136.4

 

 
136.4

Environmental liabilities

 

 
73.0

 

 
73.0

Deferred income taxes

 

 
2,398.1

 

 
2,398.1

Other income tax liabilities

 

 
70.4

 

 
70.4

Long-term liabilities held for sale

 

 

 

 

Intercompany loans payable

 
3,329.4

 

 
(3,329.4
)
 

Other liabilities

 
7.0

 
349.1

 

 
356.1

Total liabilities
614.5

 
9,745.3

 
4,397.7

 
(4,535.5
)
 
10,222.0

Shareholders' equity
4,984.3

 
10,988.4

 
26,158.3

 
(37,146.7
)
 
4,984.3

Total Liabilities and Shareholders' Equity
$
5,598.8

 
$
20,733.7

 
$
30,556.0

 
$
(41,682.2
)
 
$
15,206.3



MALLINCKRODT PLC
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
Fiscal year ended December 29, 2017
(in millions)

 
Mallinckrodt plc
 
Mallinckrodt International Finance S.A.
 
Other Subsidiaries
 
Eliminations
 
Consolidated
Net sales
$

 
$

 
$
3,221.6

 
$

 
$
3,221.6

Cost of sales
2.6

 

 
1,562.7

 

 
1,565.3

Gross profit
(2.6
)
 

 
1,658.9

 

 
1,656.3

Selling, general and administrative expenses
59.5

 
0.7

 
860.7

 

 
920.9

Research and development expenses
5.1

 

 
272.2

 

 
277.3

Restructuring charges, net

 

 
31.2

 

 
31.2

Non-restructuring impairment charges

 

 
63.7

 

 
63.7

Separation costs

 

 

 

 

Gains on divestiture and license

 

 
(56.9
)
 

 
(56.9
)
Operating income (loss)
(67.2
)
 
(0.7
)
 
488.0

 

 
420.1

 
 
 
 
 
 
 
 
 

Interest expense
(13.8
)
 
(353.9
)
 
(74.2
)
 
72.8

 
(369.1
)
Interest income
7.3

 
1.2

 
68.9

 
(72.8
)
 
4.6

Other income (expense), net
20.3

 
(1.7
)
 
(12.6
)
 

 
6.0

Intercompany interest and fees
(18.3
)
 

 
18.3

 

 

Equity in net income of subsidiaries
2,200.0

 
2,901.8

 
2,549.9

 
(7,651.7
)
 

Income from continuing operations before income taxes
2,128.3

 
2,546.7

 
3,038.3

 
(7,651.7
)
 
61.6

Benefit from income taxes
(6.1
)
 
(5.3
)
 
(1,698.2
)
 

 
(1,709.6
)
Income from continuing operations
2,134.4

 
2,552.0

 
4,736.5

 
(7,651.7
)
 
1,771.2

(Loss) income from discontinued operations, net of income taxes

 
(2.1
)
 
365.3

 

 
363.2

Net income
2,134.4

 
2,549.9

 
5,101.8

 
(7,651.7
)
 
2,134.4

Other comprehensive income, net of tax
59.6

 
59.6

 
118.2

 
(177.8
)
 
59.6

Comprehensive income
$
2,194.0

 
$
2,609.5

 
$
5,220.0

 
$
(7,829.5
)
 
$
2,194.0

MALLINCKRODT PLC
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
Fiscal year ended September 30, 2016
(in millions)

 
Mallinckrodt plc
 
Mallinckrodt International Finance S.A.
 
Other Subsidiaries
 
Eliminations
 
Consolidated
Net sales
$

 
$

 
$
3,380.8

 
$

 
$
3,380.8

Cost of sales

 

 
1,525.8

 

 
1,525.8

Gross profit

 

 
1,855.0

 

 
1,855.0

Selling, general and administrative expenses
51.3

 
0.8

 
873.2

 

 
925.3

Research and development expenses

 

 
262.2

 

 
262.2

Restructuring charges, net

 

 
33.3

 

 
33.3

Non-restructuring impairments

 

 
16.9

 

 
16.9

Separation costs

 

 

 

 

Gains on divestiture and license

 

 

 

 

Operating (loss) income
(51.3
)
 
(0.8
)
 
669.4

 

 
617.3

 

 

 

 

 

Interest expense
(230.3
)
 
(327.0
)
 
(82.4
)
 
255.1

 
(384.6
)
Interest income

 
0.5

 
255.9

 
(255.1
)
 
1.3

Other income (expense), net
90.0

 
1.7

 
(92.3
)
 

 
(0.6
)
Intercompany interest and fees
(16.1
)
 

 
16.1

 

 

Equity in net income of subsidiaries
820.8

 
1,327.2

 
1,057.9

 
(3,205.9
)
 

Income from continuing operations before income taxes
613.1

 
1,001.6

 
1,824.6

 
(3,205.9
)
 
233.4

Benefit from income taxes
(30.6
)
 
(18.1
)
 
(206.9
)
 

 
(255.6
)
Income from continuing operations
643.7

 
1,019.7

 
2,031.5

 
(3,205.9
)
 
489.0

Income from discontinued operations, net of income taxes

 
38.2

 
116.5

 

 
154.7

Net income
643.7

 
1,057.9

 
2,148.0

 
(3,205.9
)
 
643.7

Other comprehensive loss, net of tax
(86.5
)
 
(86.5
)
 
(173.5
)
 
260.0

 
(86.5
)
Comprehensive income
$
557.2

 
$
971.4

 
$
1,974.5

 
$
(2,945.9
)
 
$
557.2





MALLINCKRODT PLC
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
Fiscal year ended September 25, 2015
(in millions)
 
Mallinckrodt plc
 
Mallinckrodt International Finance S.A.
 
Other Subsidiaries
 
Eliminations
 
Consolidated
Net sales
$

 
$

 
$
2,923.1

 
$

 
$
2,923.1

Cost of sales

 

 
1,300.2

 

 
1,300.2

Gross profit

 

 
1,622.9

 

 
1,622.9

Selling, general and administrative expenses
116.3

 
15.7

 
891.8

 

 
1,023.8

Research and development expenses

 

 
203.3

 

 
203.3

Restructuring charges, net
9.8

 

 
35.2

 

 
45.0

Non-restructuring impairments

 

 

 

 

Separation costs

 

 

 

 

Gains on divestiture and license

 

 
(3.0
)
 

 
(3.0
)
Operating (loss) income
(126.1
)
 
(15.7
)
 
495.6

 

 
353.8

 
 
 
 
 
 
 
 
 
 
Interest expense
(96.4
)
 
(230.2
)
 
(25.2
)
 
96.2

 
(255.6
)
Interest income

 
0.1

 
97.1

 
(96.2
)
 
1.0

Other income (expense), net
216.3

 

 
(208.2
)
 

 
8.1

Intercompany interest and fees
(14.7
)
 

 
14.7

 

 

Equity in net income of subsidiaries
330.6

 
496.3

 
250.5

 
(1,077.4
)
 

Income from continuing operations before income taxes
309.7

 
250.5

 
624.5

 
(1,077.4
)
 
107.3

Benefit from income taxes
(15.9
)
 

 
(113.4
)
 

 
(129.3
)
Income from continuing operations
325.6

 
250.5

 
737.9

 
(1,077.4
)
 
236.6

(Loss) income from discontinued operations, net of income taxes
(0.9
)
 

 
89.0

 

 
88.1

Net income
324.7

 
250.5

 
826.9

 
(1,077.4
)
 
324.7

Other comprehensive loss, net of tax
(64.8
)
 
(64.8
)
 
(69.9
)
 
134.7

 
(64.8
)
Comprehensive income
$
259.9

 
$
185.7

 
$
757.0

 
$
(942.7
)
 
$
259.9





























MALLINCKRODT PLC
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME
Three months ended December 30, 2016
(in millions)
 
Mallinckrodt plc
 
Mallinckrodt International Finance S.A.
 
Other Subsidiaries
 
Eliminations
 
Consolidated
Net sales
$

 
$

 
$
829.9

 
$

 
$
829.9

Cost of sales

 

 
384.1

 

 
384.1

Gross profit

 

 
445.8

 

 
445.8

Selling, general and administrative expenses
13.4

 
0.2

 
354.7

 

 
368.3

Research and development expenses

 

 
66.2

 

 
66.2

Restructuring charges, net

 

 
3.8

 

 
3.8

Non-restructuring impairments

 

 
214.3

 

 
214.3

Separation costs

 

 

 

 

Gains on divestiture and license

 

 

 

 

Operating loss
(13.4
)
 
(0.2
)
 
(193.2
)
 

 
(206.8
)
 
 
 
 
 
 
 
 
 
 
Interest expense
(2.9
)
 
(81.1
)
 
(17.9
)
 
10.6

 
(91.3
)
Interest income

 
0.1

 
11.0

 
(10.6
)
 
0.5

Other income (expense), net
1.8

 
0.7

 
(3.4
)
 

 
(0.9
)
Intercompany interest and fees
(4.4
)
 

 
4.4

 

 

Equity in net income of subsidiaries
(136.5
)
 
35.2

 
(44.5
)
 
145.8

 

Loss from continuing operations before income taxes
(155.4
)
 
(45.3
)
 
(243.6
)
 
145.8

 
(298.5
)
Benefit from income taxes
(2.2
)
 
(0.3
)
 
(119.2
)
 

 
(121.7
)
Loss from continuing operations
(153.2
)
 
(45.0
)
 
(124.4
)
 
145.8

 
(176.8
)
Income from discontinued operations, net of income taxes

 
0.4

 
23.2

 

 
23.6

Net loss
(153.2
)
 
(44.6
)
 
(101.2
)
 
145.8

 
(153.2
)
Other comprehensive income, net of tax
13.1

 
13.1

 
26.0

 
(39.1
)
 
13.1

Comprehensive loss
$
(140.1
)
 
$
(31.5
)
 
$
(75.2
)
 
$
106.7

 
$
(140.1
)




























MALLINCKRODT PLC
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
Fiscal year ended December 29, 2017
(in millions)


Mallinckrodt plc

Mallinckrodt International Finance S.A.
 
Other Subsidiaries
 
Eliminations
 
Consolidated
Cash Flows From Operating Activities:
 
 
 
 
 
 
 
 
 
Net cash from operating activities
$
1,233.2

 
$
1,139.4

 
$
2,274.9

 
$
(3,920.2
)
 
$
727.3

Cash Flows From Investing Activities:
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(186.1
)
 

 
(186.1
)
Acquisitions and intangibles, net of cash acquired

 

 
(76.3
)
 

 
(76.3
)
Proceeds from disposal of discontinued operations, net of cash

 

 
576.9

 

 
576.9

Intercompany loan investment
(589.5
)
 

 
(1,157.9
)
 
1,747.4

 

Investment in subsidiary

 
(1,475.3
)
 

 
1,475.3

 

Proceeds from sale of subsidiary

 

 

 

 

Acquisition of subsidiary

 

 

 

 

Restricted cash

 

 

 

 

Other

 

 
3.9

 

 
3.9

Net cash from investing activities
(589.5
)
 
(1,475.3
)
 
(839.5
)
 
3,222.7

 
318.4

Cash Flows From Financing Activities:
 
 
 
 
 
 
 
 
 
Issuance of external debt

 
1,400.0

 
65.0

 

 
1,465.0

Repayment of external debt and capital leases

 
(764.5
)
 
(152.7
)
 

 
(917.2
)
Debt financing costs

 
(12.7
)
 

 

 
(12.7
)
Proceeds from exercise of share options
4.1

 

 

 

 
4.1

Intercompany loan borrowings

 
1,747.4

 

 
(1,747.4
)
 

Intercompany dividends

 
(1,170.0
)
 
(2,750.2
)
 
3,920.2

 

Capital contribution

 

 
1,475.3

 
(1,475.3
)
 

Repurchase of shares
(651.7
)
 

 

 

 
(651.7
)
Other
4.1

 

 
(21.8
)
 

 
(17.7
)
Net cash from financing activities
(643.5
)
 
1,200.2

 
(1,384.4
)
 
697.5

 
(130.2
)
Effect of currency rate changes on cash

 

 
2.5

 

 
2.5

Net increase (decrease) in cash, cash equivalents and restricted cash
0.2

 
864.3

 
53.5

 

 
918.0

Cash, cash equivalents and restricted cash at beginning of period
0.5

 
44.5

 
316.1

 

 
361.1

Cash, cash equivalents and restricted cash at end of period
$
0.7

 
$
908.8

 
$
369.6

 
$

 
$
1,279.1

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
0.7

 
$
908.8

 
$
351.4

 
$

 
$
1,260.9

Restricted cash included in prepaid expenses and other assets at end of period

 

 

 

 

Restricted cash included in other long-term assets at end of period

 

 
18.2

 

 
18.2

Cash, cash equivalents and restricted cash at end of period
$
0.7

 
$
908.8

 
$
369.6

 
$

 
$
1,279.1













MALLINCKRODT PLC
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
Fiscal year ended September 30, 2016
(in millions)

 
Mallinckrodt plc
 
Mallinckrodt International Finance S.A.
 
Other Subsidiaries
 
Eliminations
 
Consolidated
Cash Flows From Operating Activities:

 

 

 

 

Net cash from operating activities
$
17.9

 
$
(47.4
)
 
$
1,214.1

 
$

 
$
1,184.6

Cash Flows From Investing Activities:

 

 

 

 

Capital expenditures

 

 
(182.9
)
 

 
(182.9
)
Acquisitions and intangibles, net of cash acquired

 

 
(245.4
)
 

 
(245.4
)
Proceeds from disposal of discontinued operations, net of cash

 
234.0

 
32.7

 

 
266.7

Intercompany loan investment

 
(175.2
)
 
(1,714.5
)
 
1,889.7

 

Investment in subsidiary

 
(861.2
)
 

 
861.2

 

Proceeds from sale of subsidiary
3.4

 

 

 
(3.4
)
 

Acquisition of subsidiary

 

 
(3.4
)
 
3.4

 

Other

 

 
6.0

 

 
6.0

Net cash from investing activities
3.4

 
(802.4
)
 
(2,107.5
)

2,750.9

 
(155.6
)
Cash Flows From Financing Activities:

 

 

 

 

Issuance of external debt

 

 
98.3

 

 
98.3

Repayment of external debt and capital leases

 
(549.2
)
 
(19.4
)
 

 
(568.6
)
Debt financing costs

 

 
(0.1
)
 

 
(0.1
)
Proceeds from exercise of share options
14.0

 

 

 

 
14.0

Intercompany loan borrowings
617.8

 
1,271.9

 

 
(1,889.7
)
 

Capital contribution

 

 
861.2

 
(861.2
)
 

Repurchase of shares
(652.9
)
 

 

 

 
(652.9
)
Other

 

 
(53.0
)
 

 
(53.0
)
Net cash from financing activities
(21.1
)
 
722.7


887.0

 
(2,750.9
)
 
(1,162.3
)
Effect of currency rate changes on cash

 

 
0.3

 

 
0.3

Net increase (decrease) in cash, cash equivalents and restricted cash
0.2

 
(127.1
)
 
(6.1
)
 

 
(133.0
)
Cash, cash equivalents and restricted cash at beginning of period
0.1

 
152.1

 
280.4

 

 
432.6

Cash, cash equivalents and restricted cash at end of period
$
0.3

 
$
25.0

 
$
274.3

 
$

 
$
299.6

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
0.3

 
$
25.0

 
$
255.2

 
$

 
$
280.5

Restricted cash included in prepaid expenses and other assets at end of period

 

 
0.1

 

 
0.1

Restricted cash included in other long-term assets at end of period

 

 
19.0

 

 
19.0

Cash, cash equivalents and restricted cash at end of period
$
0.3

 
$
25.0

 
$
274.3

 
$

 
$
299.6

















MALLINCKRODT PLC
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
Fiscal year ended September 25, 2015
(in millions)

 
Mallinckrodt plc
 
Mallinckrodt International Finance S.A.
 
Other Subsidiaries
 
Eliminations
 
Consolidated
Cash Flows From Operating Activities:
 
 
 
 
 
 
 
 
 
Net cash from operating activities
$
207.0

 
$
(148.2
)
 
$
871.7

 
$

 
$
930.5

Cash Flows From Investing Activities:
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(148.0
)
 

 
(148.0
)
Acquisitions and intangibles, net of cash acquired

 

 
(2,154.7
)
 

 
(2,154.7
)
Intercompany loan investment
(149.4
)
 

 
(554.2
)
 
703.6

 

Subsidiary dividend proceeds

 

 

 

 

Investment in subsidiary

 
(3,014.4
)
 

 
3,014.4

 

Other

 

 
3.0

 

 
3.0

Net cash from investing activities
(149.4
)
 
(3,014.4
)
 
(2,853.9
)

3,718.0

 
(2,299.7
)
Cash Flows From Financing Activities:
 
 
 
 
 
 
 
 
 
Issuance of external debt

 
2,890.0

 
120.0

 

 
3,010.0

Repayment of external debt and capital leases

 
(258.3
)
 
(1,590.1
)
 

 
(1,848.4
)
Debt financing costs

 
(39.1
)
 
(0.8
)
 

 
(39.9
)
Proceeds from exercise of share options
34.4

 

 

 

 
34.4

Subsidiary dividend payment

 

 

 

 

Intercompany loan borrowings

 
703.6

 

 
(703.6
)
 

Capital contribution

 

 
3,014.4

 
(3,014.4
)
 

Repurchase of shares
(92.2
)
 

 

 

 
(92.2
)
Other

 

 
(28.1
)
 

 
(28.1
)
Net cash from financing activities
(57.8
)
 
3,296.2


1,515.4

 
(3,718.0
)
 
1,035.8

Effect of currency rate changes on cash

 

 
(11.6
)
 

 
(11.6
)
Net (decrease) increase in cash, cash equivalents and restricted cash
(0.2
)
 
133.6

 
(478.4
)
 

 
(345.0
)
Cash, cash equivalents and restricted cash at beginning of period
0.3

 
18.5

 
758.8

 

 
777.6

Cash, cash equivalents and restricted cash at end of period
$
0.1

 
$
152.1

 
$
280.4

 
$

 
$
432.6

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
0.1

 
$
152.1

 
$
213.7

 
$

 
$
365.9

Restricted cash included in prepaid expenses and other assets at end of period

 

 
47.7

 

 
47.7

Restricted cash included in other long-term assets at end of period

 

 
19.0

 

 
19.0

Cash, cash equivalents and restricted cash at end of period
$
0.1

 
$
152.1

 
$
280.4

 
$

 
$
432.6
















MALLINCKRODT PLC
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
Three months ended December 30, 2016
(in millions)

 
Mallinckrodt plc
 
Mallinckrodt International Finance S.A.
 
Other Subsidiaries
 
Eliminations
 
Consolidated
Cash Flows From Operating Activities:
 
 
 
 
 
 
 
 
 
Net cash from operating activities
$
17.4

 
$
(94.0
)
 
$
272.2

 
$

 
$
195.6

Cash Flows From Investing Activities:
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 
(65.2
)
 

 
(65.2
)
Acquisitions and intangibles, net of cash acquired

 

 
(1.8
)
 

 
(1.8
)
Intercompany loan investment

 

 
(424.7
)
 
424.7

 

Subsidiary dividend proceeds

 

 

 

 

Investment in subsidiary

 
(260.0
)
 

 
260.0

 

Other

 

 
(10.2
)
 

 
(10.2
)
Net cash from activities

 
(260.0
)
 
(501.9
)

684.7

 
(77.2
)
Cash Flows From Financing Activities:
 
 
 
 
 
 
 
 
 
Issuance of external debt

 
175.0

 
15.0

 

 
190.0

Repayment of external debt and capital leases

 
(86.2
)
 
(0.5
)
 

 
(86.7
)
Debt financing costs

 

 

 

 

Proceeds from exercise of share options
0.4

 

 

 

 
0.4

Subsidiary dividend payment

 

 

 

 

Intercompany loan borrowings
140.0

 
284.7

 

 
(424.7
)
 

Capital contribution

 

 
260.0

 
(260.0
)
 

Repurchase of shares
(158.8
)
 

 

 

 
(158.8
)
Other
1.2

 

 

 

 
1.2

Net cash from financing activities
(17.2
)
 
373.5


274.5

 
(684.7
)
 
(53.9
)
Effect of currency rate changes on cash

 

 
(3.0
)
 

 
(3.0
)
Net increase in cash, cash equivalents and restricted cash
0.2

 
19.5

 
41.8

 

 
61.5

Cash, cash equivalents and restricted cash at beginning of period
0.3

 
25.0

 
274.3

 

 
299.6

Cash, cash equivalents and restricted cash at end of period
$
0.5

 
$
44.5

 
$
316.1

 
$

 
$
361.1

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
0.5

 
$
44.5

 
$
297.0

 
$

 
$
342.0

Restricted cash included in prepaid expenses and other assets at end of period

 

 
0.1

 

 
0.1

Restricted cash included in other long-term assets at end of period

 

 
19.0

 

 
19.0

Cash, cash equivalents and restricted cash at end of period
$
0.5

 
$
44.5

 
$
316.1

 
$

 
$
361.1