XML 103 R55.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Financial Instruments and Fair Value Measurements (Tables)
12 Months Ended
Dec. 27, 2019
Fair Value Disclosures [Abstract]  
Schedule of Fair Value of Assets and Liabilities Measured on a Recurring Basis
The following tables provide a summary of the significant assets and liabilities that are measured at fair value on a recurring basis at the end of each period:
 
December 27,
2019
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
Debt and equity securities held in rabbi trusts
$
30.6

 
$
21.0

 
$
9.6

 
$

Equity securities
26.2

 
26.2

 

 

 
$
56.8

 
$
47.2

 
$
9.6

 
$

Liabilities:
 
 
 
 
 
 
 
Deferred compensation liabilities
$
39.2

 
$

 
$
39.2

 
$

Contingent consideration and acquired contingent liabilities
69.3

 

 

 
69.3

 
$
108.5

 
$

 
$
39.2

 
$
69.3

 
December 28,
2018
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
Debt and equity securities held in rabbi trusts
$
33.1

 
$
22.4

 
$
10.7

 
$

 
$
33.1

 
$
22.4

 
$
10.7

 
$

Liabilities:
 
 
 
 
 
 
 
Deferred compensation liabilities
$
38.5

 
$

 
$
38.5

 
$

Contingent consideration and acquired contingent liabilities
151.4

 

 

 
151.4


$
189.9

 
$

 
$
38.5

 
$
151.4


Schedule of Reconciliation of Changes in Fair Value of Contingent Consideration The following table summarizes the fiscal 2019 activity for contingent consideration:
Balance as of December 28, 2018
$
151.4

Payments
(25.0
)
Accretion expense
3.1

Fair value adjustment
(60.2
)
Balance as of December 27, 2019
$
69.3



Schedule of Carrying Amount and Fair Value of Long-term Debt The following table presents the carrying values and estimated fair values of the Company's debt as of the end of each period:

 
December 27, 2019

December 28, 2018

 
Carrying
Value

Fair
Value

Carrying
Value

Fair
Value
Level 1:
 
 
 
 
 
 
 
 
4.875% senior notes due April 2020
 
$
614.8

 
$
480.0

 
$
700.0

 
$
676.6

Variable-rate receivable securitization due July 2020
 

 

 
250.0

 
250.0

5.75% senior notes due August 2022
 
610.3

 
251.0

 
835.2

 
713.6

4.75% senior notes due April 2023
 
133.7

 
53.7

 
500.2

 
336.7

5.625% senior notes due October 2023
 
514.7

 
193.2

 
731.4

 
557.0

5.50% senior notes due April 2025
 
387.2

 
135.5

 
692.1

 
479.1

10.00% senior notes due April 2025
 
322.9

 
253.8

 

 

Revolving credit facility
 
900.0

 
900.0

 
220.0

 
220.0

Level 2:
 
 
 
 
 
 
 
 
9.50% debentures due May 2022
 
10.4

 
5.4

 
10.4

 
9.7

8.00% debentures due March 2023
 
4.4

 
2.0

 
4.4

 
3.8

Term loan due September 2024
 
1,520.8

 
1,240.0

 
1,613.8

 
1,472.4

Term loan due February 2025
 
403.6

 
326.2

 
597.0

 
548.0

Level 3:
 
 
 
 
 
 
 
 
Other
 

 

 
2.2

 
2.2

Total Debt
 
$
5,422.8

 
$
3,840.8

 
$
6,156.7

 
$
5,269.1


Schedules of Concentration of Risk
The following table shows net sales attributable to distributors that accounted for 10.0% or more of the Company's total net sales:

Fiscal Year

2019
 
2018
 
2017
CuraScript, Inc.
29.7
%
 
35.2
%
 
40.1
%
AmerisourceBergen Corporation
10.2
%
 
*

 
*

* Net sales to this distributor were less than 10.0% of total net sales during the respective periods presented above.
The following table shows accounts receivable attributable to distributors that accounted for 10.0% or more of the Company's gross accounts receivable at the end of each period:

December 27,
2019

December 28,
2018
AmerisourceBergen Corporation
31.3
%
 
25.7
%
McKesson Corporation
15.3
%
 
21.9
%
CuraScript, Inc.
12.1
%
 
13.1
%

The following table shows net sales attributable to products that accounted for 10.0% or more of the Company's total net sales:

Fiscal Year

2019
 
2018
 
2017
Acthar Gel
30.1
%
 
34.5
%
 
37.1
%
INOmax
18.1
%
 
16.9
%
 
15.7
%
Ofirmev
12.1
%
 
10.6
%
 
*


* Net sales from this product were less than 10.0% of total net sales during the respective period presented above.