XML 174 R146.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor Financial Information (Consolidating Statements of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Revenues:                      
Product sales                 $ 14,448.9 $ 10,885.8 $ 6,099.9
Royalties and other revenues                 711.7 510.8 316.8
Total revenues $ 4,144.9 $ 3,697.6 $ 3,745.8 $ 3,572.3 $ 3,806.1 $ 3,452.1 $ 2,429.1 $ 1,709.3 15,160.6 11,396.6 6,416.7
Costs and expenses:                      
Cost of sales 1,263.5 1,001.4 1,108.9 1,327.0 1,053.6 1,736.2 778.1 248.6 4,700.8 3,816.5 969.0
Research and development                 1,763.3 1,439.8 1,564.0
Selling, general and administrative                 3,530.9 3,015.2 1,842.5
Amortization of acquired intangible assets                 1,768.4 1,173.4 498.7
Integration and acquisition costs                 894.5 883.9 39.8
Reorganization costs                 47.9 121.4 97.9
Gain/(loss) on sale of product rights                 (0.4) (16.5) (14.7)
Total operating expenses                 12,705.4 10,433.7 4,997.2
Operating income from continuing operations                 2,455.2 962.9 1,419.5
Interest income/(expense), net                 (569.2) (451.2) (37.4)
Other income/(expense), net                 7.4 (25.6) 3.7
Total other expense, net                 (561.8) (476.8) (33.7)
Income from continuing operations before income taxes and equity in earnings/(losses) of equity method investees                 1,893.4 486.1 1,385.8
Income taxes                 2,357.6 126.1 (46.1)
Equity in income/(losses) of equity method investees, net of taxes                 2.5 (8.7) (2.2)
Income from continuing operations, net of taxes 3,106.0 551.2 241.5 354.8 475.9 (368.5) 86.6 409.5 4,253.5 603.5 1,337.5
Gain/(loss) from discontinued operations, net of taxes (0.6) (0.4) (1.2) 20.2 (18.6) (18.3) (248.7) 9.5 18.0 (276.1) (34.1)
Net income $ 3,105.4 $ 550.8 $ 240.3 $ 375.0 $ 457.3 $ (386.8) $ (162.1) $ 419.0 4,271.5 327.4 1,303.4
Comprehensive income/(loss)                 7,144.1 (986.4) 1,151.1
Eliminations                      
Revenues:                      
Product sales                 0.0 0.0 0.0
Royalties and other revenues                 0.0 0.0 0.0
Total revenues                 0.0 0.0 0.0
Costs and expenses:                      
Cost of sales                 0.0 0.0 0.0
Research and development                 0.0 0.0 0.0
Selling, general and administrative                 0.0 0.0 1.4
Amortization of acquired intangible assets                 0.0 0.0 0.0
Integration and acquisition costs                 0.0 0.0 0.0
Reorganization costs                 0.0 0.0 0.0
Gain/(loss) on sale of product rights                 0.0 0.0 0.0
Total operating expenses                 0.0 0.0 1.4
Operating income from continuing operations                 0.0 0.0 (1.4)
Interest income/(expense), net                 0.0 0.0 0.0
Other income/(expense), net                 0.0 0.0 0.0
Total other expense, net                 0.0 0.0 0.0
Income from continuing operations before income taxes and equity in earnings/(losses) of equity method investees                 0.0 0.0 (1.4)
Income taxes                 0.0 0.0 0.0
Equity in income/(losses) of equity method investees, net of taxes                 (6,158.4) 174.9 (1,388.1)
Income from continuing operations, net of taxes                 (6,158.4) 174.9 (1,389.5)
Gain/(loss) from discontinued operations, net of taxes                 0.0 0.0 0.0
Net income                 (6,158.4) 174.9 (1,389.5)
Comprehensive income/(loss)                 (11,621.8) 2,694.4 (1,237.2)
Shire plc (Parent Guarantor)                      
Revenues:                      
Product sales                 0.0 0.0 0.0
Royalties and other revenues                 0.0 0.0 0.0
Total revenues                 0.0 0.0 0.0
Costs and expenses:                      
Cost of sales                 0.0 0.0 0.0
Research and development                 0.0 0.0 0.0
Selling, general and administrative                 5.8 59.8 24.9
Amortization of acquired intangible assets                 0.0 0.0 0.0
Integration and acquisition costs                 168.2 0.0
Reorganization costs                 0.0 0.0 0.0
Gain/(loss) on sale of product rights                 0.0 0.0 0.0
Total operating expenses                 174.0 59.8 24.9
Operating income from continuing operations                 (174.0) (59.8) (24.9)
Interest income/(expense), net                 (145.8) (100.6) (63.6)
Other income/(expense), net                 2.2 0.9 0.9
Total other expense, net                 (143.6) (99.7) (62.7)
Income from continuing operations before income taxes and equity in earnings/(losses) of equity method investees                 (317.6) (159.5) (87.6)
Income taxes                 3.5 4.3 2.9
Equity in income/(losses) of equity method investees, net of taxes                 4,585.6 482.6 1,388.1
Income from continuing operations, net of taxes                 4,271.5 327.4 1,303.4
Gain/(loss) from discontinued operations, net of taxes                 0.0 0.0 0.0
Net income                 4,271.5 327.4 1,303.4
Comprehensive income/(loss)                 7,144.1 (986.4) 1,151.1
SAIIDAC (SAIIDAC Notes Subsidiary Issuer)                      
Revenues:                      
Product sales                 0.0 0.0 0.0
Royalties and other revenues                 0.0 0.0 0.0
Total revenues                 0.0 0.0 0.0
Costs and expenses:                      
Cost of sales                 0.0 0.0 0.0
Research and development                 0.0 0.0 0.0
Selling, general and administrative                 0.0 0.0 0.0
Amortization of acquired intangible assets                 0.0 0.0 0.0
Integration and acquisition costs                 0.0 0.0 0.0
Reorganization costs                 0.0 0.0 0.0
Gain/(loss) on sale of product rights                 0.0 0.0 0.0
Total operating expenses                 0.0 0.0 0.0
Operating income from continuing operations                 0.0 0.0 0.0
Interest income/(expense), net                 3.6 36.5 (1.7)
Other income/(expense), net                 0.0 0.0 0.0
Total other expense, net                 3.6 36.5 (1.7)
Income from continuing operations before income taxes and equity in earnings/(losses) of equity method investees                 3.6 36.5 (1.7)
Income taxes                 (0.9) (9.1) 0.0
Equity in income/(losses) of equity method investees, net of taxes                 0.0 0.0 0.0
Income from continuing operations, net of taxes                 2.7 27.4 (1.7)
Gain/(loss) from discontinued operations, net of taxes                 0.0 0.0 0.0
Net income                 2.7 27.4 (1.7)
Comprehensive income/(loss)                 2.7 27.4 (1.7)
Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)                      
Revenues:                      
Product sales                 0.0 0.0 0.0
Royalties and other revenues                 0.0 0.0 0.0
Total revenues                 0.0 0.0 0.0
Costs and expenses:                      
Cost of sales                 0.0 0.0 0.0
Research and development                 0.0 0.4 0.0
Selling, general and administrative                 13.6 29.4 0.0
Amortization of acquired intangible assets                 2.2 0.0 0.0
Integration and acquisition costs                 110.6 302.0 0.0
Reorganization costs                 0.0 0.0 0.0
Gain/(loss) on sale of product rights                 0.0 0.0 0.0
Total operating expenses                 126.4 331.8 0.0
Operating income from continuing operations                 (126.4) (331.8) 0.0
Interest income/(expense), net                 (91.4) (45.1) 0.0
Other income/(expense), net                 4.4 2.7 0.0
Total other expense, net                 (87.0) (42.4) 0.0
Income from continuing operations before income taxes and equity in earnings/(losses) of equity method investees                 (213.4) (374.2) 0.0
Income taxes                 7.5 88.9 0.0
Equity in income/(losses) of equity method investees, net of taxes                 1,572.8 (657.5) 0.0
Income from continuing operations, net of taxes                 1,366.9 (942.8) 0.0
Gain/(loss) from discontinued operations, net of taxes                 0.0 0.0 0.0
Net income                 1,366.9 (942.8) 0.0
Comprehensive income/(loss)                 3,963.5 (2,148.9) 0.0
Non-Guarantor Non-Issuer Subsidiaries                      
Revenues:                      
Product sales                 14,448.9 10,885.8 6,099.9
Royalties and other revenues                 711.7 510.8 316.8
Total revenues                 15,160.6 11,396.6 6,416.7
Costs and expenses:                      
Cost of sales                 4,700.8 3,816.5 969.0
Research and development                 1,763.3 1,439.4 1,564.0
Selling, general and administrative                 3,511.5 2,926.0 1,816.2
Amortization of acquired intangible assets                 1,766.2 1,173.4 498.7
Integration and acquisition costs                 615.7 581.9 39.8
Reorganization costs                 47.9 121.4 97.9
Gain/(loss) on sale of product rights                 (0.4) (16.5) (14.7)
Total operating expenses                 12,405.0 10,042.1 4,970.9
Operating income from continuing operations                 2,755.6 1,354.5 1,445.8
Interest income/(expense), net                 (335.6) (342.0) 27.9
Other income/(expense), net                 0.8 (29.2) 2.8
Total other expense, net                 (334.8) (371.2) 30.7
Income from continuing operations before income taxes and equity in earnings/(losses) of equity method investees                 2,420.8 983.3 1,476.5
Income taxes                 2,347.5 42.0 (49.0)
Equity in income/(losses) of equity method investees, net of taxes                 2.5 (8.7) (2.2)
Income from continuing operations, net of taxes                 4,770.8 1,016.6 1,425.3
Gain/(loss) from discontinued operations, net of taxes                 18.0 (276.1) (34.1)
Net income                 4,788.8 740.5 1,391.2
Comprehensive income/(loss)                 7,655.6 (572.9) 1,238.9
Non-Guarantor Subsidiaries of Baxalta Notes                      
Revenues:                      
Product sales                 14,448.9 10,885.8 6,099.9
Royalties and other revenues                 711.7 510.8 316.8
Total revenues                 15,160.6 11,396.6 6,416.7
Costs and expenses:                      
Cost of sales                 4,700.8 3,816.5 969.0
Research and development                 1,763.3 1,439.4 1,564.0
Selling, general and administrative                 3,511.5 2,926.0 1,816.2
Amortization of acquired intangible assets                 1,766.2 1,173.4 498.7
Integration and acquisition costs                 615.7 581.9 39.8
Reorganization costs                 47.9 121.4 97.9
Gain/(loss) on sale of product rights                 (0.4) (16.5) (14.7)
Total operating expenses                 12,405.0 10,042.1 4,970.9
Operating income from continuing operations                 2,755.6 1,354.5 1,445.8
Interest income/(expense), net                 (332.0) (305.5) 26.2
Other income/(expense), net                 0.8 (29.2) 2.8
Total other expense, net                 (331.2) (334.7) 29.0
Income from continuing operations before income taxes and equity in earnings/(losses) of equity method investees                 2,424.4 1,019.8 1,474.8
Income taxes                 2,346.6 32.9 (49.0)
Equity in income/(losses) of equity method investees, net of taxes                 2.5 (8.7) (2.2)
Income from continuing operations, net of taxes                 4,773.5 1,044.0 1,423.6
Gain/(loss) from discontinued operations, net of taxes                 18.0 (276.1) (34.1)
Net income                 4,791.5 767.9 1,389.5
Comprehensive income/(loss)                 $ 7,658.3 $ (545.5) $ 1,237.2