XML 116 R105.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Financial Information (Consolidating Statements of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Revenues:        
Product sales $ 3,808.6 $ 3,591.8 $ 7,445.7 $ 7,004.1
Royalties and other revenues 110.9 154.0 239.5 314.0
Total revenues 3,919.5 3,745.8 7,685.2 7,318.1
Costs and expenses:        
Cost of sales 1,108.3 1,108.9 2,240.7 2,435.9
Research and development 427.6 542.4 832.8 921.7
Selling, general and administrative 907.7 899.1 1,712.5 1,788.0
Amortization of acquired intangible assets 457.6 434.1 941.6 798.1
Integration and acquisition costs 179.3 343.7 419.0 459.7
Reorganization costs 8.8 13.6 14.1 19.1
Gain/(loss) on sale of product rights 0.0 4.8 0.0 (0.7)
Total operating expenses 3,089.3 3,346.6 6,160.7 6,421.8
Operating income from continuing operations 830.2 399.2 1,524.5 896.3
Interest income/(expense), net (125.0) (140.2) (249.4) (279.4)
Other income/(expense), net 29.0 2.5 52.2 7.0
Total other expense, net (96.0) (137.7) (197.2) (272.4)
Income from continuing operations before income taxes and equity in earnings of equity method investees 734.2 261.5 1,327.3 623.9
Income taxes (124.4) (24.3) (167.7) (31.1)
Equity in income/(losses) of equity method investees, net of taxes 5.7 4.3 6.5 3.5
Income from continuing operations, net of taxes 615.5 241.5 1,166.1 596.3
Gain (loss) from discontinued operations, net of taxes 0.0 (1.2) 0.0 19.0
Net income 615.5 240.3 1,166.1 615.3
Comprehensive income/(loss) (503.0) 1,667.5 518.7 2,313.0
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
Total operating expenses 0.0 0.0 0.0 0.0
Operating income from continuing operations 0.0 0.0 0.0 0.0
Interest income/(expense), 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 from continuing operations before income taxes and equity in 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 (1,030.3) (525.7) (1,721.8) (816.7)
Income from continuing operations, net of taxes (1,030.3) (525.7) (1,721.8) (816.7)
Gain (loss) from discontinued operations, net of taxes   0.0   0.0
Net income (1,030.3) (525.7) (1,721.8) (816.7)
Comprehensive income/(loss) 1,174.4 (3,328.0) (488.3) (4,134.8)
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 79.0 8.7 90.9 18.1
Amortization of acquired intangible assets 0.0 0.0 0.0 0.0
Integration and acquisition costs 93.3 160.1 97.7 164.7
Reorganization costs 0.0 0.0 0.0 0.0
Gain/(loss) on sale of product rights   0.0   0.0
Total operating expenses 172.3 168.8 188.6 182.8
Operating income from continuing operations (172.3) (168.8) (188.6) (182.8)
Interest income/(expense), net (34.4) (30.8) (66.7) (61.1)
Other income/(expense), net 0.4 1.8 (0.2) 1.8
Total other expense, net (34.0) (29.0) (66.9) (59.3)
Income from continuing operations before income taxes and equity in earnings of equity method investees (206.3) (197.8) (255.5) (242.1)
Income taxes 16.3 (0.7) 17.2 0.8
Equity in income/(losses) of equity method investees, net of taxes 805.5 438.8 1,404.4 856.6
Income from continuing operations, net of taxes 615.5 240.3 1,166.1 615.3
Gain (loss) from discontinued operations, net of taxes   0.0   0.0
Net income 615.5 240.3 1,166.1 615.3
Comprehensive income/(loss) (503.0) 1,667.5 518.7 2,313.0
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
Total operating expenses 0.0 0.0 0.0 0.0
Operating income from continuing operations 0.0 0.0 0.0 0.0
Interest income/(expense), net (3.4) 6.1 (7.8) 11.5
Other income/(expense), net 0.0 0.0 0.0 0.0
Total other expense, net (3.4) 6.1 (7.8) 11.5
Income from continuing operations before income taxes and equity in earnings of equity method investees (3.4) 6.1 (7.8) 11.5
Income taxes 1.9 (2.9) 3.0 (4.2)
Equity in income/(losses) of equity method investees, net of taxes 0.0 0.0 0.0 0.0
Income from continuing operations, net of taxes (1.5) 3.2 (4.8) 7.3
Gain (loss) from discontinued operations, net of taxes   0.0   0.0
Net income (1.5) 3.2 (4.8) 7.3
Comprehensive income/(loss) (1.5) 3.2 (4.8) 7.3
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 0.2 0.0 1.4
Research and development 0.0 0.0 0.0 0.0
Selling, general and administrative 4.3 4.2 7.2 9.9
Amortization of acquired intangible assets 0.0 0.0 0.0 0.0
Integration and acquisition costs 0.0 17.5 2.1 43.1
Reorganization costs 0.0 0.0 0.0 0.0
Gain/(loss) on sale of product rights   0.0   0.0
Total operating expenses 4.3 21.9 9.3 54.4
Operating income from continuing operations (4.3) (21.9) (9.3) (54.4)
Interest income/(expense), net (33.2) (21.5) (54.5) (42.9)
Other income/(expense), net (1.1) (0.6) 0.9 (0.1)
Total other expense, net (34.3) (22.1) (53.6) (43.0)
Income from continuing operations before income taxes and equity in earnings of equity method investees (38.6) (44.0) (62.9) (97.4)
Income taxes 8.8 (16.2) 13.2 (36.1)
Equity in income/(losses) of equity method investees, net of taxes 224.8 86.9 317.4 (39.9)
Income from continuing operations, net of taxes 195.0 26.7 267.7 (173.4)
Gain (loss) from discontinued operations, net of taxes   0.0   0.0
Net income 195.0 26.7 267.7 (173.4)
Comprehensive income/(loss) (891.2) 1,401.8 (318.4) 1,450.5
Non-Guarantor Non-Issuer Subsidiaries        
Revenues:        
Product sales 3,808.6 3,591.8 7,445.7 7,004.1
Royalties and other revenues 110.9 154.0 239.5 314.0
Total revenues 3,919.5 3,745.8 7,685.2 7,318.1
Costs and expenses:        
Cost of sales 1,108.3 1,108.7 2,240.7 2,434.5
Research and development 427.6 542.4 832.8 921.7
Selling, general and administrative 824.4 886.2 1,614.4 1,760.0
Amortization of acquired intangible assets 457.6 434.1 941.6 798.1
Integration and acquisition costs 86.0 166.1 319.2 251.9
Reorganization costs 8.8 13.6 14.1 19.1
Gain/(loss) on sale of product rights   4.8   (0.7)
Total operating expenses 2,912.7 3,155.9 5,962.8 6,184.6
Operating income from continuing operations 1,006.8 589.9 1,722.4 1,133.5
Interest income/(expense), net (54.0) (94.0) (120.4) (186.9)
Other income/(expense), net 29.7 1.3 51.5 5.3
Total other expense, net (24.3) (92.7) (68.9) (181.6)
Income from continuing operations before income taxes and equity in earnings of equity method investees 982.5 497.2 1,653.5 951.9
Income taxes (151.4) (4.5) (201.1) 8.4
Equity in income/(losses) of equity method investees, net of taxes 5.7 4.3 6.5 3.5
Income from continuing operations, net of taxes 836.8 497.0 1,458.9 963.8
Gain (loss) from discontinued operations, net of taxes   (1.2)   19.0
Net income 836.8 495.8 1,458.9 982.8
Comprehensive income/(loss) (281.7) 1,923.0 811.5 2,677.0
Non-Guarantor Subsidiaries of Baxalta Notes        
Revenues:        
Product sales 3,808.6 3,591.8 7,445.7 7,004.1
Royalties and other revenues 110.9 154.0 239.5 314.0
Total revenues 3,919.5 3,745.8 7,685.2 7,318.1
Costs and expenses:        
Cost of sales 1,108.3 1,108.7 2,240.7 2,434.5
Research and development 427.6 542.4 832.8 921.7
Selling, general and administrative 824.4 886.2 1,614.4 1,760.0
Amortization of acquired intangible assets 457.6 434.1 941.6 798.1
Integration and acquisition costs 86.0 166.1 319.2 251.9
Reorganization costs 8.8 13.6 14.1 19.1
Gain/(loss) on sale of product rights   4.8   (0.7)
Total operating expenses 2,912.7 3,155.9 5,962.8 6,184.6
Operating income from continuing operations 1,006.8 589.9 1,722.4 1,133.5
Interest income/(expense), net (57.4) (87.9) (128.2) (175.4)
Other income/(expense), net 29.7 1.3 51.5 5.3
Total other expense, net (27.7) (86.6) (76.7) (170.1)
Income from continuing operations before income taxes and equity in earnings of equity method investees 979.1 503.3 1,645.7 963.4
Income taxes (149.5) (7.4) (198.1) 4.2
Equity in income/(losses) of equity method investees, net of taxes 5.7 4.3 6.5 3.5
Income from continuing operations, net of taxes 835.3 500.2 1,454.1 971.1
Gain (loss) from discontinued operations, net of taxes   (1.2)   19.0
Net income 835.3 499.0 1,454.1 990.1
Comprehensive income/(loss) $ (283.2) $ 1,926.2 $ 806.7 $ 2,684.3