Guarantor Financial Information

On June 3, 2016, Shire plc provided full and unconditional, joint and several guarantees of the floating rate senior notes due 2018, 2.0% senior notes due 2018 (repaid upon maturity in June 2018), 2.875% senior notes due 2020, 3.6% senior notes due 2022, 4.0% senior notes due 2025, and 5.25% senior notes due 2045 (collectively, "Baxalta Notes"), of Baxalta Inc., a 100% owned subsidiary of the Company. Amounts related to Baxalta Inc. and its subsidiaries are included in the condensed consolidating financial information for periods subsequent to June 3, 2016, the date of Baxalta Inc.'s acquisition.

On September 23, 2016, Shire plc provided full and unconditional, joint and several guarantees of the 1.90% senior notes due 2019, 2.40% senior notes due 2021, 2.875% senior notes due 2023, and 3.20% senior notes due 2026, of SAIIDAC (collectively, "SAIIDAC Notes"), a 100% owned subsidiary of the Company.

On December 1, 2016, Baxalta Inc. became a guarantor to the SAIIDAC Notes. Accordingly, both Baxalta Inc. and Shire plc are now co-guarantors of the SAIIDAC Notes.

In accordance with the requirements of SEC Regulation S-X Rule 3-10 “Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered”, the following tables present Unaudited Condensed Consolidating Financial Statements of the two separate guarantee structures of the Baxalta Notes and SAIIDAC Notes, for:


•	Shire plc - Parent Guarantor;


•	SAIIDAC Subsidiary Issuer - issuer subsidiary of the SAIIDAC Notes; (a)


•	Baxalta Inc. - issuer subsidiary of the Baxalta Notes and guarantor subsidiary of the SAIIDAC Notes; (b)


•	Non-Guarantor Non-Issuer Subsidiaries - presents all other subsidiaries of the Parent Guarantor on a combined basis, none of which guarantee the Baxalta Notes or SAIIDAC Notes; (c)


•	Non-Guarantor Subsidiaries of Baxalta Notes - presents combined Non-Guarantor Non-Issuer Subsidiaries, including SAIIDAC, under the guarantee structure where Baxalta Inc. is the subsidiary issuer (a+c); and


•	Eliminations - primarily relate to eliminations of investments in subsidiaries and intercompany balances and transactions.

The Unaudited Condensed Consolidating Financial Statements present investments in subsidiaries using the equity method of accounting.



Condensed Consolidating Balance Sheets
(Unaudited, In millions)
As of June 30, 2018	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	$	—	$	—	$	—	$	259.7	$	259.7	$	—		$	259.7
Restricted cash	—		—		—		35.0		35.0		—			35.0
Accounts receivable, net	—		—		—		3,005.1		3,005.1		—			3,005.1
Inventories	—		—		—		3,353.3		3,353.3		—			3,353.3
Held for sale and other current assets	—		1.5		78.9		3,054.9		3,056.4		—			3,135.3
Intercompany receivables	—		111.9		—		6,260.4		6,372.3		(6,372.3		)	—
Short term intercompany loan receivable	—		1,154.9		—		—		1,154.9		(1,154.9		)	—
Total current assets	—		1,268.3		78.9		15,968.4		17,236.7		(7,527.2		)	9,788.4
Investments	44,091.9		—		38,702.9		13,356.7		13,356.7		(95,623.7		)	527.8
Property, plant and equipment (PP&E), net	—		—		4.8		6,421.8		6,421.8		—			6,426.6
Goodwill	—		—		—		19,043.7		19,043.7		—			19,043.7
Intangible assets, net	—		—		—		30,110.5		30,110.5		—			30,110.5
Deferred tax asset	—		—		304.1		158.3		158.3		(304.1		)	158.3
Long term intercompany loan receivable	—		12,055.8		2,276.0		—		12,055.8		(14,331.8		)	—
Other non-current assets	—		2.1		—		164.7		166.8		—			166.8
Total assets	$	44,091.9	$	13,326.2	$	41,366.7	$	85,224.1	$	98,550.3	$	(117,786.8	)	$	66,222.1
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable and accrued expenses	$	7.6	$	84.7	$	11.2	$	3,785.0	$	3,869.7	$	—		$	3,888.5
Short term borrowings and capital leases	—		1,154.9		—		38.0		1,192.9		—			1,192.9
Intercompany payables	3,691.3		—		2,681.0		—		—		(6,372.3		)	—
Short term intercompany loan payable	—		—		—		1,154.9		1,154.9		(1,154.9		)	—
Other current liabilities	611.4		—		11.9		602.6		602.6		—			1,225.9
Total current liabilities	4,310.3		1,239.6		2,704.1		5,580.5		6,820.1		(7,527.2		)	6,307.3
Long term borrowings and capital leases	—		12,055.8		4,287.3		378.9		12,434.7		—			16,722.0
Deferred tax liability	—		—		—		4,671.4		4,671.4		(304.1		)	4,367.3
Long term intercompany loan payable	3,021.2		—		—		11,310.6		11,310.6		(14,331.8		)	—
Other non-current liabilities	—		—		91.9		1,973.2		1,973.2		—			2,065.1
Total liabilities	7,331.5		13,295.4		7,083.3		23,914.6		37,210.0		(22,163.1		)	29,461.7
Total equity	36,760.4		30.8		34,283.4		61,309.5		61,340.3		(95,623.7		)	36,760.4
Total liabilities and equity	$	44,091.9	$	13,326.2	$	41,366.7	$	85,224.1	$	98,550.3	$	(117,786.8	)	$	66,222.1



Condensed Consolidating Balance Sheets
(Unaudited, In millions)
As of December 31, 2017	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	$	—	$	—	$	0.5	$	471.9	$	471.9	$	—		$	472.4
Restricted cash	—		—		—		39.4		39.4		—			39.4
Accounts receivable, net	—		—		—		3,009.8		3,009.8		—			3,009.8
Inventories	—		—		—		3,291.5		3,291.5		—			3,291.5
Held for sale and other current assets	—		1.6		95.2		698.5		700.1		—			795.3
Intercompany receivables	—		120.2		—		4,682.3		4,802.5		(4,802.5		)	—
Short term intercompany loan receivable	—		2,006.3		—		—		2,006.3		(2,006.3		)	—
Total current assets	—		2,128.1		95.7		12,193.4		14,321.5		(6,808.8		)	7,608.4
Investments	43,204.3		—		38,924.6		13,059.4		13,059.4		(94,947.2		)	241.1
Property, plant and equipment (PP&E), net	—		—		7.6		6,627.8		6,627.8		—			6,635.4
Goodwill	—		—		—		19,831.7		19,831.7		—			19,831.7
Intangible assets, net	—		—		—		33,046.1		33,046.1		—			33,046.1
Deferred tax asset	—		—		304.1		188.8		188.8		(304.1		)	188.8
Long term intercompany loan receivable	—		12,050.2		1,609.3		—		12,050.2		(13,659.5		)	—
Other non-current assets	—		2.8		—		202.6		205.4		—			205.4
Total assets	$	43,204.3	$	14,181.1	$	40,941.3	$	85,149.8	$	99,330.9	$	(115,719.6	)	$	67,756.9
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable and accrued expenses	$	0.2	$	85.9	$	18.1	$	4,080.3	$	4,166.2	$	—		$	4,184.5
Short term borrowings and capital leases	—		2,006.3		748.8		33.6		2,039.9		—			2,788.7
Intercompany payables	3,585.3		—		1,217.2		—		—		(4,802.5		)	—
Short term intercompany loan payable	—		—		—		2,006.3		2,006.3		(2,006.3		)	—
Other current liabilities	573.5		—		10.7		324.6		324.6		—			908.8
Total current liabilities	4,159.0		2,092.2		1,994.8		6,444.8		8,537.0		(6,808.8		)	7,882.0
Long term borrowings and capital leases	—		12,050.2		4,308.9		393.3		12,443.5		—			16,752.4
Deferred tax liability	—		—		—		5,052.3		5,052.3		(304.1		)	4,748.2
Long term intercompany loan payable	2,868.9		—		—		10,790.6		10,790.6		(13,659.5		)	—
Other non-current liabilities	—		—		70.0		2,127.9		2,127.9		—			2,197.9
Total liabilities	7,027.9		14,142.4		6,373.7		24,808.9		38,951.3		(20,772.4		)	31,580.5
Total equity	36,176.4		38.7		34,567.6		60,340.9		60,379.6		(94,947.2		)	36,176.4
Total liabilities and equity	$	43,204.3	$	14,181.1	$	40,941.3	$	85,149.8	$	99,330.9	$	(115,719.6	)	$	67,756.9



Condensed Consolidating Statements of Operations
(Unaudited, In millions)
Three months ended June 30, 2018	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	$	—		$	—		$	—		$	3,808.6		$	3,808.6		$	—		$	3,808.6
Royalties and other revenues	—			—			—			110.9			110.9			—			110.9
Total revenues	—			—			—			3,919.5			3,919.5			—			3,919.5
Costs and expenses:
Cost of sales	—			—			—			1,108.3			1,108.3			—			1,108.3
Research and development	—			—			—			427.6			427.6			—			427.6
Selling, general and administrative	79.0			—			4.3			824.4			824.4			—			907.7
Amortization of acquired intangible assets	—			—			—			457.6			457.6			—			457.6
Integration and acquisition costs	93.3			—			—			86.0			86.0			—			179.3
Reorganization costs	—			—			—			8.8			8.8			—			8.8
Total operating expenses	172.3			—			4.3			2,912.7			2,912.7			—			3,089.3

Operating income/(loss) from continuing operations	(172.3		)	—			(4.3		)	1,006.8			1,006.8			—			830.2

Interest income/(expense), net	(34.4		)	(3.4		)	(33.2		)	(54.0		)	(57.4		)	—			(125.0		)
Other income/(expense), net	0.4			—			(1.1		)	29.7			29.7			—			29.0
Total other income/(expense), net	(34.0		)	(3.4		)	(34.3		)	(24.3		)	(27.7		)	—			(96.0		)

Income/(loss) from continuing operations before income taxes and equity in earnings/(losses) of equity method investees	(206.3		)	(3.4		)	(38.6		)	982.5			979.1			—			734.2
Income taxes	16.3			1.9			8.8			(151.4		)	(149.5		)	—			(124.4		)
Equity in earnings/(losses) of equity method investees, net of taxes	805.5			—			224.8			5.7			5.7			(1,030.3		)	5.7
Income/(loss) from continuing operations, net of taxes	615.5			(1.5		)	195.0			836.8			835.3			(1,030.3		)	615.5
Net income/(loss)	615.5			(1.5		)	195.0			836.8			835.3			(1,030.3		)	615.5
Comprehensive income/(loss)	$	(503.0	)	$	(1.5	)	$	(891.2	)	$	(281.7	)	$	(283.2	)	$	1,174.4		$	(503.0	)



Condensed Consolidating Statements of Operations
(Unaudited, In millions)
Six months ended June 30, 2018	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	$	—		$	—		$	—		$	7,445.7		$	7,445.7		$	—		$	7,445.7
Royalties and other revenues	—			—			—			239.5			239.5			—			239.5
Total revenues	—			—			—			7,685.2			7,685.2			—			7,685.2
Costs and expenses:
Cost of sales	—			—			—			2,240.7			2,240.7			—			2,240.7
Research and development	—			—			—			832.8			832.8			—			832.8
Selling, general and administrative	90.9			—			7.2			1,614.4			1,614.4			—			1,712.5
Amortization of acquired intangible assets	—			—			—			941.6			941.6			—			941.6
Integration and acquisition costs	97.7			—			2.1			319.2			319.2			—			419.0
Reorganization costs	—			—			—			14.1			14.1			—			14.1
Total operating expenses	188.6			—			9.3			5,962.8			5,962.8			—			6,160.7

Operating income/(loss) from continuing operations	(188.6		)	—			(9.3		)	1,722.4			1,722.4			—			1,524.5

Interest income/(expense), net	(66.7		)	(7.8		)	(54.5		)	(120.4		)	(128.2		)	—			(249.4		)
Other income/(expense), net	(0.2		)	—			0.9			51.5			51.5			—			52.2
Total other income/(expense), net	(66.9		)	(7.8		)	(53.6		)	(68.9		)	(76.7		)	—			(197.2		)

Income/(loss) from continuing operations before income taxes and equity in earnings/(losses) of equity method investees	(255.5		)	(7.8		)	(62.9		)	1,653.5			1,645.7			—			1,327.3
Income taxes	17.2			3.0			13.2			(201.1		)	(198.1		)	—			(167.7		)
Equity in earnings/(losses) of equity method investees, net of taxes	1,404.4			—			317.4			6.5			6.5			(1,721.8		)	6.5
Income/(loss) from continuing operations, net of taxes	1,166.1			(4.8		)	267.7			1,458.9			1,454.1			(1,721.8		)	1,166.1
Net income/(loss)	1,166.1			(4.8		)	267.7			1,458.9			1,454.1			(1,721.8		)	1,166.1
Comprehensive income/(loss)	$	518.7		$	(4.8	)	$	(318.4	)	$	811.5		$	806.7		$	(488.3	)	$	518.7



Condensed Consolidating Statements of Operations
(Unaudited, In millions)
Three months ended June 30, 2017	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	$	—		$	—		$	—		$	3,591.8		$	3,591.8		$	—		$	3,591.8
Royalties and other revenues	—			—			—			154.0			154.0			—			154.0
Total revenues	—			—			—			3,745.8			3,745.8			—			3,745.8
Costs and expenses:
Cost of sales	—			—			0.2			1,108.7			1,108.7			—			1,108.9
Research and development	—			—			—			542.4			542.4			—			542.4
Selling, general and administrative	8.7			—			4.2			886.2			886.2			—			899.1
Amortization of acquired intangible assets	—			—			—			434.1			434.1			—			434.1
Integration and acquisition costs	160.1			—			17.5			166.1			166.1			—			343.7
Reorganization costs	—			—			—			13.6			13.6			—			13.6
Loss on sale of product rights	—			—			—			4.8			4.8			—			4.8
Total operating expenses	168.8			—			21.9			3,155.9			3,155.9			—			3,346.6

Operating income/(loss) from continuing operations	(168.8		)	—			(21.9		)	589.9			589.9			—			399.2

Interest income/(expense), net	(30.8		)	6.1			(21.5		)	(94.0		)	(87.9		)	—			(140.2		)
Other income/(expense), net	1.8			—			(0.6		)	1.3			1.3			—			2.5
Total other income/(expense), net	(29.0		)	6.1			(22.1		)	(92.7		)	(86.6		)	—			(137.7		)

Income/(loss) from continuing operations before income taxes and equity in earnings/(losses) of equity method investees	(197.8		)	6.1			(44.0		)	497.2			503.3			—			261.5
Income taxes	(0.7		)	(2.9		)	(16.2		)	(4.5		)	(7.4		)	—			(24.3		)
Equity in earnings/(losses) of equity method investees, net of taxes	438.8			—			86.9			4.3			4.3			(525.7		)	4.3
Income/(loss) from continuing operations, net of taxes	240.3			3.2			26.7			497.0			500.2			(525.7		)	241.5
Loss from discontinued operations, net of taxes	—			—			—			(1.2		)	(1.2		)	—			(1.2		)
Net income/(loss)	240.3			3.2			26.7			495.8			499.0			(525.7		)	240.3
Comprehensive income/(loss)	$	1,667.5		$	3.2		$	1,401.8		$	1,923.0		$	1,926.2		$	(3,328.0	)	$	1,667.5



Condensed Consolidating Statements of Operations
(Unaudited, In millions)
Six months ended June 30, 2017	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	$	—		$	—		$	—		$	7,004.1		$	7,004.1		$	—		$	7,004.1
Royalties and other revenues	—			—			—			314.0			314.0			—			314.0
Total revenues	—			—			—			7,318.1			7,318.1			—			7,318.1
Costs and expenses:
Cost of sales	—			—			1.4			2,434.5			2,434.5			—			2,435.9
Research and development	—			—			—			921.7			921.7			—			921.7
Selling, general and administrative	18.1			—			9.9			1,760.0			1,760.0			—			1,788.0
Amortization of acquired intangible assets	—			—			—			798.1			798.1			—			798.1
Integration and acquisition costs	164.7			—			43.1			251.9			251.9			—			459.7
Reorganization costs	—			—			—			19.1			19.1			—			19.1
Gain on sale of product rights	—			—			—			(0.7		)	(0.7		)	—			(0.7		)
Total operating expenses	182.8			—			54.4			6,184.6			6,184.6			—			6,421.8

Operating income/(loss) from continuing operations	(182.8		)	—			(54.4		)	1,133.5			1,133.5			—			896.3

Interest income/(expense), net	(61.1		)	11.5			(42.9		)	(186.9		)	(175.4		)	—			(279.4		)
Other income/(expense), net	1.8			—			(0.1		)	5.3			5.3			—			7.0
Total other income/(expense), net	(59.3		)	11.5			(43.0		)	(181.6		)	(170.1		)	—			(272.4		)

Income/(loss) from continuing operations before income taxes and equity in earnings/(losses) of equity method investees	(242.1		)	11.5			(97.4		)	951.9			963.4			—			623.9
Income taxes	0.8			(4.2		)	(36.1		)	8.4			4.2			—			(31.1		)
Equity in earnings/(losses) of equity method investees, net of taxes	856.6			—			(39.9		)	3.5			3.5			(816.7		)	3.5
Income/(loss) from continuing operations, net of taxes	615.3			7.3			(173.4		)	963.8			971.1			(816.7		)	596.3
Gain from discontinued operations, net of taxes	—			—			—			19.0			19.0			—			19.0
Net income/(loss)	615.3			7.3			(173.4		)	982.8			990.1			(816.7		)	615.3
Comprehensive income/(loss)	$	2,313.0		$	7.3		$	1,450.5		$	2,677.0		$	2,684.3		$	(4,134.8	)	$	2,313.0



Condensed Consolidating Statements of Cash Flows
(Unaudited, In millions)
Six months ended June 30, 2018	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	$	(4.5	)	$	10.2		$	(14.5	)	$	1,958.7		$	1,968.9		$	—		$	1,949.9
CASH FLOWS FROM INVESTING ACTIVITIES:
Transactions with subsidiaries	(103.8		)	(7,036.8		)	(1,351.4		)	(10,147.3		)	(17,184.1		)	18,639.3			—
Purchases of PP&E	—			—			1.8			(363.1		)	(363.1		)	—			(361.3		)
Other, net	—			—			—			(35.6		)	(35.6		)	—			(35.6		)
Net cash provided by/(used in) investing activities	(103.8		)	(7,036.8		)	(1,349.6		)	(10,546.0		)	(17,582.8		)	18,639.3			(396.9		)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from revolving line of credit, long term and short term borrowings	—			1,770.0			—			880.3			2,650.3			—			2,650.3
Repayment of revolving line of credit, long term and short term borrowings	—			(2,625.0		)	(749.5		)	(887.8		)	(3,512.8		)	—			(4,262.3		)
Proceeds from/(to) intercompany borrowings	156.6			7,881.6			2,109.1			8,492.0			16,373.6			(18,639.3		)	—
Payment of dividend	(48.6		)	—			—			(228.0		)	(228.0		)	—			(276.6		)
Proceeds from exercise of options	0.3			—			4.0			129.4			129.4			—			133.7
Other, net	—			—			—			(6.9		)	(6.9		)	—			(6.9		)
Net cash provided by/(used in) financing activities	108.3			7,026.6			1,363.6			8,379.0			15,405.6			(18,639.3		)	(1,761.8		)
Effect of foreign exchange rate changes on cash and cash equivalents and restricted cash	—			—			—			(8.3		)	(8.3		)	—			(8.3		)
Net decrease in cash and cash equivalents and restricted cash	—			—			(0.5		)	(216.6		)	(216.6		)	—			(217.1		)
Cash, cash equivalents, and restricted cash at beginning of period	—			—			0.5			511.3			511.3			—			511.8
Cash, cash equivalents, and restricted cash at end of period	$	—		$	—		$	—		$	294.7		$	294.7		$	—		$	294.7



Condensed Consolidating Statements of Cash Flows
(Unaudited, In millions)
Six months ended June 30, 2017	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/(used in) operating activities	$	(36.0	)	$	4.5		$	(1.8	)	$	1,715.2		$	1,719.7		$	—		$	1,681.9
CASH FLOWS FROM INVESTING ACTIVITIES:
Transactions with subsidiaries	(760.6		)	—			(343.5		)	(1,928.0		)	(1,928.0		)	3,032.1			—
Purchases of PP&E	—			—			—			(391.1		)	(391.1		)	—			(391.1		)
Other, net	—			—			(2.0		)	45.8			45.8			—			43.8
Net cash provided by/(used in) investing activities	(760.6		)	—			(345.5		)	(2,273.3		)	(2,273.3		)	3,032.1			(347.3		)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from revolving line of credit, long term and short term borrowings	2,110.0			—			—			1.9			1.9			—			2,111.9
Repayment of revolving line of credit, long term and short term borrowings	(1,825.0		)	(1,700.0		)	—			(2.9		)	(1,702.9		)	—			(3,527.9		)
Proceeds from/(to) intercompany borrowings	539.0			1,695.5			303.7			493.9			2,189.4			(3,032.1		)	—
Payment of dividend	(27.6		)	—			—			(207.1		)	(207.1		)	—			(234.7		)
Proceeds from exercise of options	0.2			—			4.6			74.7			74.7			—			79.5
Other, net	—			—			(0.8		)	(23.2		)	(23.2		)	—			(24.0		)
Net cash provided by/(used in) financing activities	796.6			(4.5		)	307.5			337.3			332.8			(3,032.1		)	(1,595.2		)
Effect of foreign exchange rate changes on cash and cash equivalents and restricted cash	—			—			—			4.1			4.1			—			4.1
Net decrease in cash and cash equivalents and restricted cash	—			—			(39.8		)	(216.7		)	(216.7		)	—			(256.5		)
Cash, cash equivalents, and restricted cash at beginning of period	—			—			41.7			512.7			512.7			—			554.4
Cash, cash equivalents, and restricted cash at end of period	$	—		$	—		$	1.9		$	296.0		$	296.0		$	—		$	297.9