XML 113 R102.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantor Financial Information (Consolidating Statements of Income) (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Revenues:    
Product sales $ 3,412.3 $ 1,627.3
Royalties and other revenues 160.0 82.0
Total revenues 3,572.3 1,709.3
Costs and expenses:    
Cost of sales 1,327.0 248.6
Research and development 379.3 217.1
Selling, general and administrative 888.9 474.9
Amortization of acquired intangible assets 364.0 134.6
Integration and acquisition costs 116.0 91.1
Reorganization costs 5.5 3.3
Gain on sale of product rights (5.5) (4.2)
Total operating expenses 3,075.2 1,165.4
Operating income from continuing operations 497.1 543.9
Interest (expense) / income, net (139.2) (43.7)
Other income, net 4.5 (8.5)
Total other expense, net (134.7) (52.2)
Income from continuing operations before income taxes and equity in losses of equity method investees 362.4 491.7
Income taxes (6.8) (82.1)
Equity in income/(losses) of equity method investees, net of taxes 0.8 0.1
Income from continuing operations, net of taxes 354.8 409.5
Gain from discontinued operations, net of taxes 20.2 9.5
Net income 375.0 419.0
Comprehensive (loss)/income 645.5 443.4
Eliminations    
Revenues:    
Product sales 0.0 0.0
Royalties and other revenues 0.0 0.0
Total revenues 0.0 0.0
Costs and expenses:    
Cost of sales 0.0 0.0
Research and development 0.0 0.0
Selling, general and administrative 0.0 0.0
Amortization of acquired intangible assets 0.0 0.0
Integration and acquisition costs 0.0 0.0
Reorganization costs 0.0 0.0
Gain on sale of product rights 0.0 0.0
Total operating expenses 0.0 0.0
Operating income from continuing operations 0.0 0.0
Interest (expense) / income, net 0.0 0.0
Other income, net 0.0 0.0
Total other expense, net 0.0 0.0
Income from continuing operations before income taxes and equity in losses of equity method investees 0.0 0.0
Income taxes 0.0 0.0
Equity in income/(losses) of equity method investees, net of taxes 291.0 457.2
Income from continuing operations, net of taxes (291.0) (457.2)
Gain from discontinued operations, net of taxes 0.0 0.0
Net income (291.0) (457.2)
Comprehensive (loss)/income (806.8) (481.6)
Shire plc (Parent Guarantor)    
Revenues:    
Product sales 0.0 0.0
Royalties and other revenues 0.0 0.0
Total revenues 0.0 0.0
Costs and expenses:    
Cost of sales 0.0 0.0
Research and development 0.0 0.0
Selling, general and administrative 14.0 17.0
Amortization of acquired intangible assets 0.0 0.0
Integration and acquisition costs 0.0
Reorganization costs 0.0 0.0
Gain on sale of product rights 0.0 0.0
Total operating expenses 14.0 17.0
Operating income from continuing operations (14.0) (17.0)
Interest (expense) / income, net (30.3) (21.9)
Other income, net 0.0 (0.3)
Total other expense, net (30.3) (22.2)
Income from continuing operations before income taxes and equity in losses of equity method investees (44.3) (39.2)
Income taxes 1.5 1.0
Equity in income/(losses) of equity method investees, net of taxes (417.8) (457.2)
Income from continuing operations, net of taxes 375.0 419.0
Gain from discontinued operations, net of taxes 0.0 0.0
Net income 375.0 419.0
Comprehensive (loss)/income 645.5 443.4
SAIIDAC (SAIIDAC Notes Subsidiary Issuer)    
Revenues:    
Product sales 0.0 0.0
Royalties and other revenues 0.0 0.0
Total revenues 0.0 0.0
Costs and expenses:    
Cost of sales 0.0 0.0
Research and development 0.0 0.0
Selling, general and administrative 0.0 0.0
Amortization of acquired intangible assets 0.0 0.0
Integration and acquisition costs 0.0 0.0
Reorganization costs 0.0 0.0
Gain on sale of product rights 0.0 0.0
Total operating expenses 0.0 0.0
Operating income from continuing operations 0.0 0.0
Interest (expense) / income, net 5.4 (21.8)
Other income, net 0.0 0.0
Total other expense, net 5.4 (21.8)
Income from continuing operations before income taxes and equity in losses of equity method investees 5.4 (21.8)
Income taxes (1.3) 5.5
Equity in income/(losses) of equity method investees, net of taxes 0.0 0.0
Income from continuing operations, net of taxes 4.1 (16.3)
Gain from discontinued operations, net of taxes 0.0 0.0
Net income 4.1 (16.3)
Comprehensive (loss)/income 4.1 (16.3)
Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)    
Revenues:    
Product sales 0.0 0.0
Royalties and other revenues 0.0 0.0
Total revenues 0.0 0.0
Costs and expenses:    
Cost of sales 1.2 0.0
Research and development 0.0 0.0
Selling, general and administrative 5.7 0.0
Amortization of acquired intangible assets 0.0 0.0
Integration and acquisition costs 25.6 0.0
Reorganization costs 0.0 0.0
Gain on sale of product rights 0.0 0.0
Total operating expenses 32.5 0.0
Operating income from continuing operations (32.5) 0.0
Interest (expense) / income, net (21.4) 0.0
Other income, net 0.5 0.0
Total other expense, net (20.9) 0.0
Income from continuing operations before income taxes and equity in losses of equity method investees (53.4) 0.0
Income taxes (19.9) 0.0
Equity in income/(losses) of equity method investees, net of taxes 126.8 0.0
Income from continuing operations, net of taxes (200.1) 0.0
Gain from discontinued operations, net of taxes 0.0 0.0
Net income (200.1) 0.0
Comprehensive (loss)/income 48.7 0.0
Non-Guarantor Non-Issuer Subsidiaries    
Revenues:    
Product sales 3,412.3 1,627.3
Royalties and other revenues 160.0 82.0
Total revenues 3,572.3 1,709.3
Costs and expenses:    
Cost of sales 1,325.8 248.6
Research and development 379.3 217.1
Selling, general and administrative 869.2 457.9
Amortization of acquired intangible assets 364.0 134.6
Integration and acquisition costs 90.4 91.1
Reorganization costs 5.5 3.3
Gain on sale of product rights (5.5) (4.2)
Total operating expenses 3,028.7 1,148.4
Operating income from continuing operations 543.6 560.9
Interest (expense) / income, net (92.9) 0.0
Other income, net 4.0 (8.2)
Total other expense, net (88.9) (8.2)
Income from continuing operations before income taxes and equity in losses of equity method investees 454.7 552.7
Income taxes 12.9 (88.6)
Equity in income/(losses) of equity method investees, net of taxes 0.8 0.1
Income from continuing operations, net of taxes 466.8 464.0
Gain from discontinued operations, net of taxes 20.2 9.5
Net income 487.0 473.5
Comprehensive (loss)/income 754.0 497.9
Non-Guarantor Subsidiaries of Baxalta Notes    
Revenues:    
Product sales 3,412.3 1,627.3
Royalties and other revenues 160.0 82.0
Total revenues 3,572.3 1,709.3
Costs and expenses:    
Cost of sales 1,325.8 248.6
Research and development 379.3 217.1
Selling, general and administrative 869.2 457.9
Amortization of acquired intangible assets 364.0 134.6
Integration and acquisition costs 90.4 91.1
Reorganization costs 5.5 3.3
Gain on sale of product rights (5.5) (4.2)
Total operating expenses 3,028.7 1,148.4
Operating income from continuing operations 543.6 560.9
Interest (expense) / income, net (87.5) (21.8)
Other income, net 4.0 (8.2)
Total other expense, net (83.5) (30.0)
Income from continuing operations before income taxes and equity in losses of equity method investees 460.1 530.9
Income taxes 11.6 (83.1)
Equity in income/(losses) of equity method investees, net of taxes 0.8 0.1
Income from continuing operations, net of taxes 470.9 447.7
Gain from discontinued operations, net of taxes 20.2 9.5
Net income 491.1 457.2
Comprehensive (loss)/income $ 758.1 $ 481.6