XML 95 R63.htm IDEA: XBRL DOCUMENT v3.6.0.2
Guarantor Financial Information (Tables)
12 Months Ended
Dec. 31, 2016
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet
 
Condensed Consolidating Balance Sheet
(As of December 31, 2016)
(In millions)
Shire plc (Parent Guarantor)
 
SAIIDAC (SAIIDAC Notes Subsidiary Issuer)
 
Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)
 
Non-Guarantor Non-Issuer Subsidiaries
 
Non-Guarantor Subsidiaries of Baxalta Notes
 
Eliminations
 
Consolidated
ASSETS
 

 
 
 
 
 
 

 
 

 
 
 
 

Current assets:
 

 
 
 
 
 
 

 
 

 
 
 
 

Cash and cash equivalents
$

 
$

 
$
41.7

 
$
487.1

 
$
487.1

 
$

 
$
528.8

Restricted cash

 

 

 
25.6

 
25.6

 

 
25.6

Accounts receivable, net

 

 

 
2,616.5

 
2,616.5

 

 
2,616.5

Inventories

 

 

 
3,562.3

 
3,562.3

 

 
3,562.3

Prepaid expenses and other current assets
1.8

 

 
97.1

 
707.4

 
707.4

 

 
806.3

Intercompany receivables

 
120.5

 

 
5,154.4

 
5,274.9

 
(5,274.9
)
 

Short-term intercompany loan receivable

 
2,594.8

 

 

 
2,594.8

 
(2,594.8
)
 

Total current assets
1.8

 
2,715.3

 
138.8

 
12,553.3

 
15,268.6

 
(7,869.7
)
 
7,539.5

Investments
35,656.1

 

 
34,644.2

 
12,571.8

 
12,571.8

 
(82,680.5
)
 
191.6

Property, plant and equipment, net

 

 
27.4

 
6,442.2

 
6,442.2

 

 
6,469.6

Goodwill

 

 

 
17,888.2

 
17,888.2

 

 
17,888.2

Intangible assets, net

 

 

 
34,697.5

 
34,697.5

 

 
34,697.5

Deferred tax asset

 

 
273.0

 
96.7

 
96.7

 
(273.0
)
 
96.7

Long-term intercompany loan receivable

 
14,431.0

 
480.7

 

 
14,431.0

 
(14,911.7
)
 

Other non-current assets
3.9

 

 
33.8

 
114.6

 
114.6

 

 
152.3

Total assets
$
35,661.8

 
$
17,146.3

 
$
35,597.9

 
$
84,364.3

 
$
101,510.6

 
$
(105,734.9
)
 
$
67,035.4

LIABILITIES AND EQUITY
 

 
 
 
 
 
 
 
 

 
 

 
 

Current liabilities:
 

 
 
 
 
 
 
 
 

 
 

 
 

Accounts payable and accrued expenses
$
1.3

 
$
85.7

 
$
20.0

 
$
4,205.4

 
$
4,291.1

 
$

 
$
4,312.4

Short-term borrowings and capital lease obligations
450.0

 
2,594.8

 

 
23.2

 
2,618.0

 

 
3,068.0

Intercompany payables
5,247.1

 

 
27.8

 

 

 
(5,274.9
)
 

Short-term intercompany loans payable

 

 

 
2,594.8

 
2,594.8

 
(2,594.8
)
 

Other current liabilities

 

 
64.6

 
298.3

 
298.3

 

 
362.9

Total current liabilities
5,698.4

 
2,680.5

 
112.4

 
7,121.7

 
9,802.2

 
(7,869.7
)
 
7,743.3

Long-term borrowings and capital lease obligations

 
14,431.0

 
5,063.7

 
405.1

 
14,836.1

 

 
19,899.8

Deferred tax liability

 

 

 
8,595.7

 
8,595.7

 
(273.0
)
 
8,322.7

Long-term intercompany loans payable
610.1

 

 

 
14,301.6

 
14,301.6

 
(14,911.7
)
 

Other non-current liabilities
405.3

 

 
61.7

 
1,654.6

 
1,654.6

 

 
2,121.6

Total liabilities
6,713.8

 
17,111.5

 
5,237.8

 
32,078.7

 
49,190.2

 
(23,054.4
)
 
38,087.4

Total equity
28,948.0

 
34.8

 
30,360.1

 
52,285.6

 
52,320.4

 
(82,680.5
)
 
28,948.0

Total liabilities and equity
$
35,661.8

 
$
17,146.3

 
$
35,597.9

 
$
84,364.3

 
$
101,510.6

 
$
(105,734.9
)
 
$
67,035.4

    
 
Condensed Consolidating Balance Sheet
(As of December 31, 2015)
(In millions)
Shire plc (Parent Guarantor)
 
SAIIDAC (SAIIDAC Notes Subsidiary Issuer)
 
Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)
 
Non-Guarantor Non-Issuer Subsidiaries
 
Non-Guarantor Subsidiaries of Baxalta Notes
 
Eliminations
 
Consolidated
ASSETS
 

 
 
 
 
 
 
 
 

 
 

 
 

Current assets:
 

 
 
 
 
 
 
 
 

 
 

 
 

Cash and cash equivalents
$

 
$

 
$

 
$
135.5

 
$
135.5

 
$

 
$
135.5

Restricted cash

 

 

 
86.0

 
86.0

 

 
86.0

Accounts receivable, net

 

 

 
1,201.2

 
1,201.2

 

 
1,201.2

Inventories

 

 

 
635.4

 
635.4

 

 
635.4

Prepaid expenses and other current assets
1.9

 
9.6

 

 
185.9

 
195.5

 

 
197.4

Intercompany receivables

 

 

 
3,164.9

 
3,164.9

 
(3,164.9
)
 

Total current assets
1.9

 
9.6

 

 
5,408.9

 
5,418.5

 
(3,164.9
)
 
2,255.5

Investments
14,477.2

 

 

 
50.8

 
50.8

 
(14,477.2
)
 
50.8

Property, plant and equipment, net

 

 

 
828.1

 
828.1

 

 
828.1

Goodwill

 

 

 
4,147.8

 
4,147.8

 

 
4,147.8

Intangible assets, net

 

 

 
9,173.3

 
9,173.3

 

 
9,173.3

Deferred tax asset

 

 

 
121.0

 
121.0

 

 
121.0

Other non-current assets
5.3

 
8.3

 

 
19.7

 
28.0

 

 
33.3

Total assets
$
14,484.4

 
$
17.9

 
$

 
$
19,749.6

 
$
19,767.5

 
$
(17,642.1
)
 
$
16,609.8

LIABILITIES AND EQUITY
 

 
 
 
 
 
 
 
 

 
 

 
 

Current liabilities:
 

 
 
 
 
 
 
 
 

 
 

 
 

Accounts payable and accrued expenses
$
10.0

 
$

 
$

 
$
2,040.6

 
$
2,040.6

 
$

 
$
2,050.6

Short-term borrowings and capital lease obligations
1,500.0

 

 

 
12.7

 
12.7

 

 
1,512.7

Intercompany payables
3,145.3

 
19.6

 

 

 
19.6

 
(3,164.9
)
 

Other current liabilities

 

 

 
142.8

 
142.8

 

 
142.8

Total current liabilities
4,655.3

 
19.6

 

 
2,196.1

 
2,215.7

 
(3,164.9
)
 
3,706.1

Long-term borrowings and capital lease obligations

 

 

 
82.1

 
82.1

 

 
82.1

Deferred tax liability

 

 

 
2,205.9

 
2,205.9

 

 
2,205.9

Other non-current liabilities

 

 

 
786.6

 
786.6

 

 
786.6

Total liabilities
4,655.3

 
19.6

 

 
5,270.7

 
5,290.3

 
(3,164.9
)
 
6,780.7

Total equity
9,829.1

 
(1.7
)
 

 
14,478.9

 
14,477.2

 
(14,477.2
)
 
9,829.1

Total liabilities and equity
$
14,484.4

 
$
17.9

 
$

 
$
19,749.6

 
$
19,767.5

 
$
(17,642.1
)
 
$
16,609.8


Condensed Income Statement
 
Condensed Consolidating Statements of Operations
For the year ended December 31, 2016
(In millions)
Shire plc (Parent Guarantor)
 
SAIIDAC (SAIIDAC Notes Subsidiary Issuer)
 
Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)
 
Non-Guarantor Non-Issuer Subsidiaries
 
Non-Guarantor Subsidiaries of Baxalta Notes
 
Eliminations
 
Consolidated
Revenues:
 

 
 
 
 
 
 
 
 

 
 

 
 

Product sales
$

 
$

 
$

 
$
10,885.8

 
$
10,885.8

 
$

 
$
10,885.8

Royalties and other revenues

 

 

 
510.8

 
510.8

 

 
510.8

Total revenues

 

 

 
11,396.6

 
11,396.6

 

 
11,396.6

Costs and expenses:
 
 
 
 
 
 
 
 
 

 
 

 
 

Cost of sales

 

 

 
3,816.5

 
3,816.5

 

 
3,816.5

Research and development

 

 
0.4

 
1,439.4

 
1,439.4

 

 
1,439.8

Selling, general and administrative
59.8

 

 
29.4

 
2,926.0

 
2,926.0

 

 
3,015.2

Amortization of acquired intangible assets

 

 

 
1,173.4

 
1,173.4

 

 
1,173.4

Integration and acquisition costs

 

 
302.0

 
581.9

 
581.9

 

 
883.9

Reorganization costs

 

 

 
121.4

 
121.4

 

 
121.4

Gain on sale of product rights

 

 

 
(16.5
)
 
(16.5
)
 

 
(16.5
)
Total operating expenses, net
59.8

 

 
331.8

 
10,042.1

 
10,042.1

 

 
10,433.7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income / (loss) from continuing operations
(59.8
)
 

 
(331.8
)
 
1,354.5

 
1,354.5

 

 
962.9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income / (expense), net
(100.6
)
 
36.5

 
(45.1
)
 
(342.0
)
 
(305.5
)
 

 
(451.2
)
Other expense, net
0.9

 

 
2.7

 
(29.2
)
 
(29.2
)
 

 
(25.6
)
Total other income / (expense), net
(99.7
)
 
36.5

 
(42.4
)
 
(371.2
)
 
(334.7
)
 

 
(476.8
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income / (loss) from continuing operations before income taxes and equity in (losses)/earnings of equity method investees
(159.5
)
 
36.5

 
(374.2
)
 
983.3

 
1,019.8

 

 
486.1

Income taxes
4.3

 
(9.1
)
 
88.9

 
42.0

 
32.9

 

 
126.1

Equity in income / (losses) of equity method investees, net of taxes
482.6

 

 
(657.5
)
 
(8.7
)
 
(8.7
)
 
174.9

 
(8.7
)
Income / (loss) from continuing operations, net of taxes
327.4

 
27.4

 
(942.8
)
 
1,016.6

 
1,044.0

 
174.9

 
603.5

Loss from discontinued operations, net of taxes

 

 

 
(276.1
)
 
(276.1
)
 

 
(276.1
)
Net income / (loss)
327.4

 
27.4

 
(942.8
)
 
740.5

 
767.9

 
174.9

 
327.4

Comprehensive (loss) / income
$
(986.4
)
 
$
27.4

 
$
(2,148.9
)
 
$
(572.9
)
 
$
(545.5
)
 
$
2,694.4

 
$
(986.4
)
 
Condensed Consolidating Statements of Operations
For the year ended December 31, 2015
(In millions)
Shire plc (Parent Guarantor)
 
SAIIDAC (SAIIDAC Notes Subsidiary Issuer)
 
Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)
 
Non-Guarantor Non-Issuer Subsidiaries
 
Non-Guarantor Subsidiaries of Baxalta Notes
 
Eliminations
 
Consolidated
Revenues:
 

 
 
 
 
 
 
 
 

 
 

 
 

Product sales
$

 
$

 
$

 
$
6,099.9

 
$
6,099.9

 
$

 
$
6,099.9

Royalties and other revenues

 

 

 
316.8

 
$
316.8

 

 
316.8

Total revenues

 

 

 
6,416.7

 
6,416.7

 

 
6,416.7

Costs and expenses:
 
 
 
 
 
 
 
 
 

 
 

 
 

Cost of sales

 

 

 
969.0

 
$
969.0

 

 
969.0

Research and development

 

 

 
1,564.0

 
$
1,564.0

 

 
1,564.0

Selling, general and administrative
24.9

 

 

 
1,816.2

 
$
1,816.2

 
1.4

 
1,842.5

Amortization of acquired intangible assets

 

 

 
498.7

 
$
498.7

 

 
498.7

Integration and acquisition costs

 

 

 
39.8

 
$
39.8

 

 
39.8

Reorganization costs

 

 

 
97.9

 
$
97.9

 

 
97.9

Gain on sale of product rights

 

 

 
(14.7
)
 
$
(14.7
)
 

 
(14.7
)
Total operating expenses, net
24.9

 

 

 
4,970.9

 
4,970.9

 
1.4

 
4,997.2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating (loss) / income from continuing operations
(24.9
)
 

 

 
1,445.8

 
1,445.8

 
(1.4
)
 
1,419.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest (expense) / income, net
(63.6
)
 
(1.7
)
 

 
27.9

 
$
26.2

 

 
(37.4
)
Other income / (expense), net
0.9

 

 

 
2.8

 
$
2.8

 

 
3.7

Total other (expense) / income, net
(62.7
)
 
(1.7
)
 

 
30.7

 
29.0

 

 
(33.7
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Loss) / income from continuing operations before income taxes and equity in (losses)/earnings of equity method investees
(87.6
)
 
(1.7
)
 

 
1,476.5

 
1,474.8

 
(1.4
)
 
1,385.8

Income taxes
2.9

 

 

 
(49.0
)
 
(49.0
)
 

 
(46.1
)
Equity in income / (losses) of equity method investees, net of taxes
1,388.1

 

 

 
(2.2
)
 
(2.2
)
 
(1,388.1
)
 
(2.2
)
Income / (loss) from continuing operations, net of taxes
1,303.4

 
(1.7
)
 

 
1,425.3

 
1,423.6

 
(1,389.5
)
 
1,337.5

Loss from discontinued operations, net of taxes

 

 

 
(34.1
)
 
(34.1
)
 

 
(34.1
)
Net income / (loss)
1,303.4

 
(1.7
)
 

 
1,391.2

 
1,389.5

 
(1,389.5
)
 
1,303.4

Comprehensive income/(loss)
$
1,151.1

 
$
(1.7
)
 
$

 
$
1,238.9

 
$
1,237.2

 
$
(1,237.2
)
 
$
1,151.1

 
Condensed Consolidating Statements of Operations
(For the year ended December 31, 2014)
(In millions)
Shire plc (Parent Guarantor)
 
SAIIDAC (SAIIDAC Notes Subsidiary Issuer)
 
Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)
 
Non-Guarantor Non-Issuer Subsidiaries
 
Non-Guarantor Subsidiaries of Baxalta Notes
 
Eliminations
 
Consolidated
Revenues:
 

 
 
 
 
 
 
 
 

 
 

 
 

Product sales
$

 
$

 
$

 
$
5,830.4

 
$
5,830.4

 
$

 
$
5,830.4

Royalties and other revenues

 

 

 
191.7

 
191.7

 

 
191.7

Total revenues

 

 

 
6,022.1

 
6,022.1

 

 
6,022.1

Costs and expenses:
 

 
 
 
 
 
 
 
 

 
 

 
 

Cost of sales

 

 

 
979.3

 
979.3

 

 
979.3

Research and development

 

 

 
1,067.5

 
1,067.5

 

 
1,067.5

Selling, general and administrative
109.4

 

 

 
1,671.2

 
1,671.2

 
1.4

 
1,782.0

Amortization of acquired intangible assets

 

 

 
243.8

 
243.8

 

 
243.8

Integration and acquisition costs

 

 

 
158.8

 
158.8

 

 
158.8

Reorganization costs

 

 

 
180.9

 
180.9

 

 
180.9

Gain on sale of product rights

 

 

 
(88.2
)
 
(88.2
)
 

 
(88.2
)
Total operating expenses, net
109.4

 

 

 
4,213.3

 
4,213.3

 
1.4

 
4,324.1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating (loss) / income from continuing operations
(109.4
)
 

 

 
1,808.8

 
1,808.8

 
(1.4
)
 
1,698.0

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest (expense) / income, net
(42.8
)
 

 

 
36.7

 
36.7

 

 
(6.1
)
Other income, net
0.3

 

 

 
8.6

 
8.6

 

 
8.9

Receipt of break fee
1,635.4

 

 

 

 

 

 
1,635.4

Total other income, net
1,592.9

 

 

 
45.3

 
45.3

 

 
1,638.2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income / (loss) from continuing operations before income taxes and equity in (losses)/earnings of equity method investees
1,483.5

 

 

 
1,854.1

 
1,854.1

 
(1.4
)
 
3,336.2

Income taxes
2.2

 

 

 
(58.3
)
 
(58.3
)
 

 
(56.1
)
Equity in income / (losses) of equity method investees, net of taxes
1,919.8

 

 

 
2.7

 
2.7

 
(1,919.8
)
 
2.7

Income / (loss) from continuing operations, net of taxes
3,405.5

 

 

 
1,798.5

 
1,798.5

 
(1,921.2
)
 
3,282.8

Income from discontinued operations, net of taxes

 

 

 
122.7

 
122.7

 

 
122.7

Net income / (loss)
3,405.5

 

 

 
1,921.2

 
1,921.2

 
(1,921.2
)
 
3,405.5

Comprehensive income / (loss)
$
3,263.8

 
$

 
$

 
$
1,779.5

 
$
1,779.5

 
$
(1,779.5
)
 
$
3,263.8



Condensed Cash Flow Statement
 
Condensed Consolidating Statement of Cash Flows
(For the year ended December 31, 2016)
(In millions)
Shire plc (Parent Guarantor)
 
SAIIDAC (SAIIDAC Notes Subsidiary Issuer)
 
Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)
 
Non-Guarantor Non-Issuer Subsidiaries
 
Non-Guarantor Subsidiaries of Baxalta Notes
 
Eliminations
 
Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES
 

 
 
 
 
 
 
 
 

 
 

 
 

Net cash (used in) / provided by operating activities
$
(136.9
)
 
$
232.8

 
$
(51.0
)
 
$
2,614.0

 
$
2,846.8

 
$

 
$
2,658.9

CASH FLOWS FROM INVESTING ACTIVITIES:
 

 
 
 
 
 
 
 
 

 
 

 
 

Transactions with subsidiaries
(2,890.0
)
 
(18,228.8
)
 
(480.7
)
 
(4,707.3
)
 
(22,936.1
)
 
26,306.8

 

Movements in restricted cash

 

 

 
62.8

 
62.8

 

 
62.8

Purchases of subsidiary undertakings and businesses, net of cash acquired

 

 

 
(17,476.2
)
 
(17,476.2
)
 

 
(17,476.2
)
Purchases of non-current investments and PP&E

 

 
(11.1
)
 
(637.6
)
 
(637.6
)
 

 
(648.7
)
Proceeds received on sale of product rights

 

 

 
10.9

 
10.9

 

 
10.9

Proceeds from disposal of non-current investments and PP&E

 

 

 
0.9

 
0.9

 

 
0.9

Other, net

 

 

 
(41.9
)
 
(41.9
)
 

 
(41.9
)
Net cash (used in) / provided by investing activities
(2,890.0
)
 
(18,228.8
)
 
(491.8
)
 
(22,788.4
)
 
(41,017.2
)
 
26,306.8

 
(18,092.2
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 

 
 
 
 
 
 
 
 

 
 

 
 

Proceeds from revolving line of credit, long term and short term borrowings
2,355.0

 
30,079.9

 

 
8.5

 
30,088.4

 

 
32,443.4

Repayment of revolving line of credit, long term and short term borrowings
(3,405.0
)
 
(13,009.2
)
 

 
9.9

 
(12,999.3
)
 

 
(16,404.3
)
Proceeds from intercompany borrowings
4,077.8

 
1,097.6

 
521.9

 
20,609.5

 
21,707.1

 
(26,306.8
)
 

Payment of dividend
(20.7
)
 

 

 
(150.6
)
 
(150.6
)
 

 
(171.3
)
Debt issuance costs

 
(172.3
)
 

 

 
(172.3
)
 

 
(172.3
)
Contingent consideration payments

 

 

 
(8.0
)
 
(8.0
)
 

 
(8.0
)
Proceeds from exercise of options
19.8

 

 
92.7

 
16.5

 
16.5

 

 
129.0

Other, net

 

 
(30.1
)
 
39.4

 
39.4

 

 
9.3

Net cash provided by / (used in) financing activities
3,026.9

 
17,996.0

 
584.5

 
20,525.2

 
38,521.2

 
(26,306.8
)
 
15,825.8

Effect of foreign exchange rate changes on cash and cash equivalents

 

 

 
0.8

 
0.8

 

 
0.8

Net increase in cash and cash equivalents

 

 
41.7

 
351.6

 
351.6

 

 
393.3

Cash and cash equivalents at beginning of period

 

 

 
135.5

 
135.5

 

 
135.5

Cash and cash equivalents at end of period
$

 
$

 
$
41.7

 
$
487.1

 
$
487.1

 
$

 
$
528.8


 
Condensed Consolidating Statement of Cash Flows
(For the year ended December 31, 2015)
(In millions)
Shire plc (Parent Guarantor)
 
SAIIDAC (SAIIDAC Notes Subsidiary Issuer)
 
Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)
 
Non-Guarantor Non-Issuer Subsidiaries
 
Non-Guarantor Subsidiaries of Baxalta Notes
 
Eliminations
 
Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES
 

 
 
 
 
 
 
 
 

 
 

 
 

Net cash (used in) / provided by operating activities
$
(133.5
)
 
$

 
$

 
$
2,470.5

 
$
2,470.5

 
$

 
$
2,337.0

CASH FLOWS FROM INVESTING ACTIVITIES:
 

 
 
 
 
 
 
 
 

 
 

 
 

Transactions with subsidiaries
(3,570.0
)
 

 

 
(3,048.2
)
 
(3,048.2
)
 
6,618.2

 

Movements in restricted cash

 

 

 
(32.0
)
 
(32.0
)
 

 
(32.0
)
Purchases of subsidiary undertakings and businesses, net of cash acquired

 

 

 
(5,553.4
)
 
(5,553.4
)
 

 
(5,553.4
)
Purchases of non-current investments and PP&E

 

 

 
(124.2
)
 
(124.2
)
 

 
(124.2
)
Proceeds from short-term investments

 

 

 
67.0

 
67.0

 

 
67.0

Proceeds received on sale of product rights

 

 

 
17.5

 
17.5

 

 
17.5

Proceeds from disposal of non-current investments and PP&E

 

 

 
18.7

 
18.7

 

 
18.7

Other, net

 

 

 
(13.5
)
 
(13.5
)
 

 
(13.5
)
Net cash provided by / (used in) investing activities
(3,570.0
)
 

 

 
(8,668.1
)
 
(8,668.1
)
 
6,618.2

 
(5,619.9
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 

 
 
 
 
 
 
 
 

 
 

 
 

Proceeds from revolving line of credit, long term and short term borrowings
3,760.0

 

 

 
0.8

 
0.8

 

 
3,760.8

Repayment of revolving line of credit, long term and short term borrowings
(3,110.0
)
 

 

 
(0.9
)
 
(0.9
)
 

 
(3,110.9
)
Proceeds from intercompany borrowings
3,048.2

 

 

 
3,570.0

 
3,570.0

 
(6,618.2
)
 

Payment of dividend
(6.8
)
 

 

 
(127.6
)
 
(127.6
)
 

 
(134.4
)
Debt issuance costs
(4.5
)
 

 

 
(19.6
)
 
(19.6
)
 

 
(24.1
)
Contingent consideration payments

 

 

 
(101.2
)
 
(101.2
)
 

 
(101.2
)
Proceeds from exercise of options
16.6

 

 

 

 

 

 
16.6

Other, net

 

 

 
32.2

 
32.2

 

 
32.2

Net cash provided by / (used in) financing activities
3,703.5

 

 

 
3,353.7

 
3,353.7

 
(6,618.2
)
 
439.0

Effect of foreign exchange rate changes on cash and cash equivalents

 

 

 
(3.0
)
 
(3.0
)
 

 
(3.0
)
Net decrease in cash and cash equivalents

 

 

 
(2,846.9
)
 
(2,846.9
)
 

 
(2,846.9
)
Cash and cash equivalents at beginning of period

 

 

 
2,982.4

 
2,982.4

 

 
2,982.4

Cash and cash equivalents at end of period
$

 
$

 
$

 
$
135.5

 
$
135.5

 
$

 
$
135.5


 
Condensed Consolidating Statement of Cash Flows
(For the year ended December 31, 2014)
(In millions)
Shire plc (Parent Guarantor)
 
SAIIDAC (SAIIDAC Notes Subsidiary Issuer)
 
Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)
 
Non-Guarantor Non-Issuer Subsidiaries
 
Non-Guarantor Subsidiaries of Baxalta Notes
 
Eliminations
 
Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES
 

 
 
 
 
 
 
 
 

 
 

 
 

Net cash provided by / (used in) operating activities
$
1,512.6

 
$

 
$

 
$
2,715.8

 
$
2,715.8

 
$

 
$
4,228.4

CASH FLOWS FROM INVESTING ACTIVITIES:
 

 
 
 
 
 
 
 
 

 
 

 
 

Transactions with subsidiaries
(1,900.0
)
 

 

 
458.3

 
458.3

 
1,441.7

 

Movements in restricted cash

 

 

 
(32.6
)
 
(32.6
)
 

 
(32.6
)
Purchases of subsidiary undertakings and businesses, net of cash acquired

 

 

 
(4,104.4
)
 
(4,104.4
)
 

 
(4,104.4
)
Purchases of non-current investments and PP&E

 

 

 
(100.1
)
 
(100.1
)
 

 
(100.1
)
    Proceeds from short-term investments

 

 

 
57.8

 
57.8

 

 
57.8

Proceeds received on sale of product rights

 

 

 
127.0

 
127.0

 

 
127.0

Proceeds from disposal of non-current investments and PP&E

 

 

 
21.5

 
21.5

 

 
21.5

Other, net

 

 

 
0.2

 
0.2

 

 
0.2

Net cash provided by (used in) investing activities
(1,900.0
)
 

 

 
(3,572.3
)
 
(3,572.3
)
 
1,441.7

 
(4,030.6
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 

 
 
 
 
 
 
 
 

 
 

 
 

Proceeds from revolving line of credit, long term and short term borrowings
2,310.0

 

 

 
0.8

 
0.8

 

 
2,310.8

Repayment of revolving line of credit, long term and short term borrowings
(1,460.0
)
 

 

 
(1.8
)
 
(1.8
)
 

 
(1,461.8
)
Repayment of debt acquired through business combinations

 

 

 
(551.5
)
 
(551.5
)
 

 
(551.5
)
Proceeds from ViroPharma call options

 

 

 
346.7

 
346.7

 

 
346.7

Proceeds from intercompany borrowings
(458.3
)
 

 

 
1,900.0

 
1,900.0

 
(1,441.7
)
 

Payment of dividend
(8.9
)
 

 

 
(112.3
)
 
(112.3
)
 

 
(121.2
)
Debt issuance costs
(10.6
)
 

 

 
0.4

 
0.4

 

 
(10.2
)
Contingent consideration payments

 

 

 
(15.2
)
 
(15.2
)
 

 
(15.2
)
Proceeds from exercise of options
15.2

 

 

 
2.2

 
2.2

 

 
17.4

Other, net

 

 

 
39.5

 
39.5

 

 
39.5

Net cash provided by / (used in) financing activities
387.4

 

 

 
1,608.8

 
1,608.8

 
(1,441.7
)
 
554.5

Effect of foreign exchange rate changes on cash and cash equivalents

 

 

 
(9.3
)
 
(9.3
)
 

 
(9.3
)
Net increase in cash and cash equivalents

 

 

 
743.0

 
743.0

 

 
743.0

Cash and cash equivalents at beginning of period

 

 

 
2,239.4

 
2,239.4

 

 
2,239.4

Cash and cash equivalents at end of period
$

 
$

 
$

 
$
2,982.4

 
$
2,982.4

 
$

 
$
2,982.4