XML 282 R36.htm IDEA: XBRL DOCUMENT v3.25.3
Financial Instruments and Fair Value Measurements (Tables)
9 Months Ended
Sep. 26, 2025
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:
Fair Value Measurement
Using Fair Value Hierarchy:
September 26,
2025
Level 1Level 2Level 3
Assets:
Debt and equity securities held in rabbi trusts$27.0 $18.0 $9.0 $— 
Equity securities9.3 9.3 — — 
Interest rate cap0.9 — 0.9 — 
$37.2 $27.3 $9.9 $— 
Liabilities:
Deferred compensation liabilities$27.7 $— $27.7 $— 
Contingent consideration liabilities43.8 — — 43.8 
$71.5 $— $27.7 $43.8 
Fair Value Measurement
Using Fair Value Hierarchy:
December 27,
2024
Level 1Level 2Level 3
Assets:
Debt and equity securities held in rabbi trusts$25.4 $17.4 $8.0 $— 
Equity securities12.0 12.0 — — 
Interest rate cap5.3 — 5.3 — 
$42.7 $29.4 $13.3 $— 
Liabilities:
Deferred compensation liabilities$22.5 $— $22.5 $— 
Contingent consideration liabilities17.5 — — 17.5 
$40.0 $— $22.5 $17.5 
Schedule of Contingent Consideration
The following table summarizes activity for contingent consideration:
Terlivaz CVRAuxiliumOtherTotal
December 27, 2024$17.5 $— $— $17.5 
Business Combination additions (Note 3)— 24.8 0.4 25.2 
Fair value adjustment2.5 0.4 — 2.9 
Payments— (1.7)(0.1)(1.8)
September 26, 2025$20.0 $23.5 $0.3 $43.8 
The following table summarizes the expenses recorded within SG&A in the unaudited condensed consolidated statements of operation:
Three Months EndedNine Months Ended
September 26,
2025
September 27,
2024
September 26,
2025
September 27,
2024
Terlivaz CVR$1.7 $1.1 $2.5 $3.2 
Auxilium0.4 — 0.4 — 
Total contingent consideration expense$2.1 $1.1 $2.9 $3.2 
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:
September 26, 2025December 27, 2024
Carrying
Value
Fair
Value
Carrying
Value
Fair
Value
Level 1:
8.50% Senior Secured Notes due April 2031$1,062.8 $1,071.7 $— $— 
14.75% Second-Out Takeback Notes due November 2028— — 505.4 511.6 
Level 2:
Term Loan due July 20301,200.0 1,242.0 — — 
Term Loan due April 20311,491.4 1,493.4 — — 
Second-Out Takeback Term Loan Due November 2028— — 410.2 415.4 
Total Debt$3,754.2 $3,807.1 $915.6 $927.0 
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:
Three Months EndedNine Months Ended
September 26,
2025
September 27,
2024
September 26,
2025
September 27,
2024
FFF Enterprises, Inc.23.2 %23.3 %27.4 %21.7 %
Cencora, Inc.18.4 *19.1 13.7 
McKesson Corporation13.5 *10.1 *
Cardinal Health, Inc.11.6 ***
* Net sales attributable to this distributor were less than 10.0% of the Company's total net sales for 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:
September 26,
2025
December 27,
2024
Cencora, Inc.36.9 %34.9 %
McKesson Corporation22.2 19.8 
Cardinal Health, Inc.14.1 *
FFF Enterprises, Inc.*12.1 
* Accounts receivable to this distributor were less than 10.0% of the Company’s total accounts receivable for the respective period presented above.
The following table shows net sales attributable to products that accounted for 10.0% or more of the Company's total net sales:
Three Months EndedNine Months Ended
September 26,
2025
September 27,
2024
September 26,
2025
September 27,
2024
Acthar Gel24.1 %25.0 %28.5 %23.3 %
Xiaflex (Note 3)12.0 *****
INOmax*12.7 11.1 13.5 
Therakos (Note 3)*13.4 *13.0 
* Net sales attributable to this product were less than 10.0% of the Company's total net sales for the respective periods presented above.
** This product was acquired from Endo as a result of the Business Combination. The Company’s concentration of net sales attributable to products reflects the inclusion of two months of Endo’s performance in its consolidated results for the three and nine months ended September 26, 2025.