XML 113 R102.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Financial Information (Consolidating Statements of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Revenues:        
Product sales $ 3,533.8 $ 3,315.4 $ 10,537.9 $ 7,264.8
Royalties and other revenues 163.8 136.7 477.8 325.7
Total revenues 3,697.6 3,452.1 11,015.7 7,590.5
Costs and expenses:        
Cost of sales 1,001.4 1,736.2 3,437.3 2,762.9
Research and development 402.8 511.1 1,324.5 1,023.0
Selling, general and administrative 859.7 875.6 2,647.7 2,025.8
Amortization of acquired intangible assets 482.4 354.9 1,280.5 702.5
Integration and acquisition costs 237.0 284.5 696.7 738.6
Reorganization costs 5.4 101.4 24.5 115.7
Gain/(loss) on sale of product rights 0.3 (5.7) (0.4) (12.2)
Total operating expenses 2,989.0 3,858.0 9,410.8 7,356.3
Operating income/(loss) from continuing operations 708.6 (405.9) 1,604.9 234.2
Interest (expense)/income, net (140.3) (177.6) (419.7) (306.9)
Other income/(expense), net (0.2) (13.7) 6.8 (16.2)
Total other expense, net (140.5) (191.3) (412.9) (323.1)
Income/(loss) from continuing operations before income taxes and equity in (losses)/earnings of equity method investees 568.1 (597.2) 1,192.0 (88.9)
Income taxes (13.5) 229.6 (44.6) 218.4
Equity in income/(losses) of equity method investees, net of taxes (3.4) (0.9) 0.1 (1.9)
Income/(loss) from continuing operations, net of taxes 551.2 (368.5) 1,147.5 127.6
(Loss)/gain from discontinued operations, net of taxes (0.4) (18.3) 18.6 (257.5)
Net income/(loss) 550.8 (386.8) 1,166.1 (129.9)
Comprehensive income/(loss) 1,319.8 (135.2) 3,632.8 (80.3)
Eliminations        
Revenues:        
Product sales 0.0 0.0 0.0 0.0
Royalties and other revenues 0.0 0.0 0.0 0.0
Total revenues 0.0 0.0 0.0 0.0
Costs and expenses:        
Cost of sales 0.0 0.0 0.0 0.0
Research and development 0.0 0.0 0.0 0.0
Selling, general and administrative 0.0 0.0 0.0 0.0
Amortization of acquired intangible assets 0.0 0.0 0.0 0.0
Integration and acquisition costs 0.0 0.0 0.0 0.0
Reorganization costs 0.0 0.0 0.0 0.0
Gain/(loss) on sale of product rights 0.0 0.0 0.0 0.0
Total operating expenses 0.0 0.0 0.0 0.0
Operating income/(loss) from continuing operations 0.0 0.0 0.0 0.0
Interest (expense)/income, net 0.0 0.0 0.0 0.0
Other income/(expense), net 0.0 0.0 0.0 0.0
Total other expense, net 0.0 0.0 0.0 0.0
Income/(loss) from continuing operations before income taxes and equity in (losses)/earnings of equity method investees 0.0 0.0 0.0 0.0
Income taxes 0.0 0.0 0.0 0.0
Equity in income/(losses) of equity method investees, net of taxes (524.3) 871.0 (1,340.9) 667.5
Income/(loss) from continuing operations, net of taxes (524.3) 871.0 (1,340.9) 667.5
(Loss)/gain from discontinued operations, net of taxes 0.0 0.0 0.0 0.0
Net income/(loss) (524.3) 871.0 (1,340.9) 667.5
Comprehensive income/(loss) (1,995.8) 871.0 (6,130.6) 1,055.8
Shire plc (Parent Guarantor)        
Revenues:        
Product sales 0.0 0.0 0.0 0.0
Royalties and other revenues 0.0 0.0 0.0 0.0
Total revenues 0.0 0.0 0.0 0.0
Costs and expenses:        
Cost of sales 0.0 0.0 0.0 0.0
Research and development 0.0 0.0 0.0 0.0
Selling, general and administrative 6.1 (2.5) 24.2 33.3
Amortization of acquired intangible assets 0.0 0.0 0.0 0.0
Integration and acquisition costs 0.0 164.7 0.0
Reorganization costs 0.0 0.0 0.0 0.0
Gain/(loss) on sale of product rights 0.0 0.0 0.0 0.0
Total operating expenses 6.1 (2.5) 188.9 33.3
Operating income/(loss) from continuing operations (6.1) 2.5 (188.9) (33.3)
Interest (expense)/income, net (48.0) (23.2) (109.1) (67.7)
Other income/(expense), net 0.0 (0.1) 1.8 0.8
Total other expense, net (48.0) (23.3) (107.3) (66.9)
Income/(loss) from continuing operations before income taxes and equity in (losses)/earnings of equity method investees (54.1) (20.8) (296.2) (100.2)
Income taxes 0.9 0.0 1.7 1.9
Equity in income/(losses) of equity method investees, net of taxes 604.0 (366.0) 1,460.6 (31.6)
Income/(loss) from continuing operations, net of taxes 550.8 (386.8) 1,166.1 (129.9)
(Loss)/gain from discontinued operations, net of taxes 0.0 0.0 0.0 0.0
Net income/(loss) 550.8 (386.8) 1,166.1 (129.9)
Comprehensive income/(loss) 1,319.8 (135.2) 3,632.8 (80.3)
SAIIDAC (SAIIDAC Notes Subsidiary Issuer)        
Revenues:        
Product sales 0.0 0.0 0.0 0.0
Royalties and other revenues 0.0 0.0 0.0 0.0
Total revenues 0.0 0.0 0.0 0.0
Costs and expenses:        
Cost of sales 0.0 0.0 0.0 0.0
Research and development 0.0 0.0 0.0 0.0
Selling, general and administrative 0.0 0.0 0.0 0.0
Amortization of acquired intangible assets 0.0 0.0 0.0 0.0
Integration and acquisition costs 0.0 0.0 0.0 0.0
Reorganization costs 0.0 0.0 0.0 0.0
Gain/(loss) on sale of product rights 0.0 0.0 0.0 0.0
Total operating expenses 0.0 0.0 0.0 0.0
Operating income/(loss) from continuing operations 0.0 0.0 0.0 0.0
Interest (expense)/income, net 3.0 61.7 14.5 41.5
Other income/(expense), net 0.0 0.0 0.0 0.0
Total other expense, net 3.0 61.7 14.5 41.5
Income/(loss) from continuing operations before income taxes and equity in (losses)/earnings of equity method investees 3.0 61.7 14.5 41.5
Income taxes 0.6 (15.4) (3.6) (10.3)
Equity in income/(losses) of equity method investees, net of taxes 0.0 0.0 0.0 0.0
Income/(loss) from continuing operations, net of taxes 3.6 46.3 10.9 31.2
(Loss)/gain from discontinued operations, net of taxes 0.0 0.0 0.0 0.0
Net income/(loss) 3.6 46.3 10.9 31.2
Comprehensive income/(loss) 3.6 46.3 10.9 31.2
Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)        
Revenues:        
Product sales 0.0 0.0 0.0 0.0
Royalties and other revenues 0.0 0.0 0.0 0.0
Total revenues 0.0 0.0 0.0 0.0
Costs and expenses:        
Cost of sales 0.0 0.0 0.0 0.0
Research and development 0.0 0.0 0.0 0.4
Selling, general and administrative 4.0 10.8 15.3 19.4
Amortization of acquired intangible assets 0.0 0.0 0.0 0.0
Integration and acquisition costs 9.2 50.0 52.3 259.7
Reorganization costs 0.0 0.0 0.0 0.0
Gain/(loss) on sale of product rights 0.0 0.0 0.0 0.0
Total operating expenses 13.2 60.8 67.6 279.5
Operating income/(loss) from continuing operations (13.2) (60.8) (67.6) (279.5)
Interest (expense)/income, net (23.6) (26.1) (66.5) (32.4)
Other income/(expense), net 4.4 (0.1) 4.3 7.6
Total other expense, net (19.2) (26.2) (62.2) (24.8)
Income/(loss) from continuing operations before income taxes and equity in (losses)/earnings of equity method investees (32.4) (87.0) (129.8) (304.3)
Income taxes (8.9) 18.9 (45.0) 77.7
Equity in income/(losses) of equity method investees, net of taxes (79.8) (505.0) (119.7) (635.9)
Income/(loss) from continuing operations, net of taxes (121.1) (573.1) (294.5) (862.5)
(Loss)/gain from discontinued operations, net of taxes 0.0 0.0 0.0 0.0
Net income/(loss) (121.1) (573.1) (294.5) (862.5)
Comprehensive income/(loss) 581.0 (333.4) 2,031.5 (809.0)
Non-Guarantor Non-Issuer Subsidiaries        
Revenues:        
Product sales 3,533.8 3,315.4 10,537.9 7,264.8
Royalties and other revenues 163.8 136.7 477.8 325.7
Total revenues 3,697.6 3,452.1 11,015.7 7,590.5
Costs and expenses:        
Cost of sales 1,001.4 1,736.2 3,437.3 2,762.9
Research and development 402.8 511.1 1,324.5 1,022.6
Selling, general and administrative 849.6 867.3 2,608.2 1,973.1
Amortization of acquired intangible assets 482.4 354.9 1,280.5 702.5
Integration and acquisition costs 227.8 234.5 479.7 478.9
Reorganization costs 5.4 101.4 24.5 115.7
Gain/(loss) on sale of product rights 0.3 (5.7) (0.4) (12.2)
Total operating expenses 2,969.7 3,799.7 9,154.3 7,043.5
Operating income/(loss) from continuing operations 727.9 (347.6) 1,861.4 547.0
Interest (expense)/income, net (71.7) (190.0) (258.6) (248.3)
Other income/(expense), net (4.6) (13.5) 0.7 (24.6)
Total other expense, net (76.3) (203.5) (257.9) (272.9)
Income/(loss) from continuing operations before income taxes and equity in (losses)/earnings of equity method investees 651.6 (551.1) 1,603.5 274.1
Income taxes (6.1) 226.1 2.3 149.1
Equity in income/(losses) of equity method investees, net of taxes (3.3) (0.9) 0.1 (1.9)
Income/(loss) from continuing operations, net of taxes 642.2 (325.9) 1,605.9 421.3
(Loss)/gain from discontinued operations, net of taxes (0.4) (18.3) 18.6 (257.5)
Net income/(loss) 641.8 (344.2) 1,624.5 163.8
Comprehensive income/(loss) 1,411.2 (583.9) 4,088.2 (278.0)
Non-Guarantor Subsidiaries of Baxalta Notes        
Revenues:        
Product sales 3,533.8 3,315.4 10,537.9 7,264.8
Royalties and other revenues 163.8 136.7 477.8 325.7
Total revenues 3,697.6 3,452.1 11,015.7 7,590.5
Costs and expenses:        
Cost of sales 1,001.4 1,736.2 3,437.3 2,762.9
Research and development 402.8 511.1 1,324.5 1,022.6
Selling, general and administrative 849.6 867.3 2,608.2 1,973.1
Amortization of acquired intangible assets 482.4 354.9 1,280.5 702.5
Integration and acquisition costs 227.8 234.5 479.7 478.9
Reorganization costs 5.4 101.4 24.5 115.7
Gain/(loss) on sale of product rights 0.3 (5.7) (0.4) (12.2)
Total operating expenses 2,969.7 3,799.7 9,154.3 7,043.5
Operating income/(loss) from continuing operations 727.9 (347.6) 1,861.4 547.0
Interest (expense)/income, net (68.7) (128.3) (244.1) (206.8)
Other income/(expense), net (4.6) (13.5) 0.7 (24.6)
Total other expense, net (73.3) (141.8) (243.4) (231.4)
Income/(loss) from continuing operations before income taxes and equity in (losses)/earnings of equity method investees 654.6 (489.4) 1,618.0 315.6
Income taxes (5.5) 210.7 (1.3) 138.8
Equity in income/(losses) of equity method investees, net of taxes (3.3) (0.9) 0.1 (1.9)
Income/(loss) from continuing operations, net of taxes 645.8 (279.6) 1,616.8 452.5
(Loss)/gain from discontinued operations, net of taxes (0.4) (18.3) 18.6 (257.5)
Net income/(loss) 645.4 (297.9) 1,635.4 195.0
Comprehensive income/(loss) $ 1,414.8 $ (537.6) $ 4,099.1 $ (246.8)