XML 81 R51.htm IDEA: XBRL DOCUMENT v3.3.0.814
Business Combinations (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 28, 2015
Jul. 30, 2015
Feb. 21, 2015
Feb. 18, 2015
Dec. 31, 2014
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2013
Non-current assets:                    
Goodwill         $ 2,474.9 $ 4,289.6 $ 2,373.7 $ 4,289.6 $ 2,373.7 $ 624.6
Pro Forma Information                    
Post acquisition unwind of inventory fair value adjustment included in consolidated statement of income               23.0 90.6  
Integration and acquisition costs           89.9 $ 37.1 (46.8) $ 155.8  
NPS Pharma                    
Business Acquisition [Line Items]                    
Percentage of voting interests acquired     100.00%              
Cash consideration paid     $ 5,219.6              
Acquisition-date fair value of consideration     5,219.6              
Current assets:                    
Cash and cash equivalents     41.6              
Short term investments     67.0              
Accounts receivable     33.4              
Inventories     89.4              
Deferred tax assets     156.3              
Other current assets     11.1              
Total current assets     398.8              
Non-current assets:                    
Property, plant and equipment     4.8              
Goodwill     1,679.4              
Total assets     7,076.0              
Current liabilities:                    
Accounts payable and other current liabilities     72.5              
Short-term debt     27.4              
Non-current liabilities:                    
Long term debt, less current portion     78.9              
Deferred tax liabilities     1,673.1              
Other non-current liabilities     4.5              
Total liabilities     1,856.4              
Fair value of identified assets acquired and liabilities assumed     5,219.6              
Pro Forma Information                    
Post acquisition revenues included in consolidated statement of income           86.7   193.8    
Post acquisition pre-tax losses included in consolidated statement of income           47.5   207.4    
Post acquisition amortization of intangible assets included in consolidated statement of income           70.9   172.4    
Post acquisition unwind of inventory fair value adjustment included in consolidated statement of income           6.7   21.7    
Post acquisition integration costs included in consolidated statement of income           16.2   76.9    
Integration and acquisition costs           $ 13.6   $ 131.2    
NPS Pharma | Currently Marketed Products                    
Non-current assets:                    
Other intangible assets, net     $ 4,640.0              
NPS Pharma | Currently Marketed Products | GATTEX/REVESTIVE                    
Pro Forma Information                    
Estimated useful life of intangible assets     24 years              
NPS Pharma | Currently Marketed Products | NATPARA/NATPAR                    
Pro Forma Information                    
Estimated useful life of intangible assets     24 years              
NPS Pharma | Other intangible assets                    
Non-current assets:                    
Other intangible assets, net     $ 353.0              
Pro Forma Information                    
Weighted average amortization period of acquired amortizable intangible assets     4 years              
NPS Pharma | Other intangible assets | Minimum                    
Pro Forma Information                    
Estimated useful life of intangible assets     4 years              
NPS Pharma | Other intangible assets | Maximum                    
Pro Forma Information                    
Estimated useful life of intangible assets     5 years              
Foresight                    
Business Acquisition [Line Items]                    
Percentage of voting interests acquired   100.00%                
Cash consideration paid   $ 298.8                
Current assets:                    
Total current assets   3.0                
Non-current assets:                    
Goodwill   112.1                
Non-current liabilities:                    
Total liabilities   116.3                
Foresight | IPR&D | SHP640                    
Non-current assets:                    
Other intangible assets, net   $ 300.0                
Solpharm                    
Business Acquisition [Line Items]                    
Percentage of voting interests acquired 100.00%                  
Cash consideration paid $ 4.5                  
Acquisition-date fair value of consideration 5.2                  
Maximum amount of contingent cash consideration 3.1                  
Fair value of contingent consideration payable 0.7                  
Non-current assets:                    
Goodwill 4.4                  
Total assets 0.8                  
Non-current liabilities:                    
Fair value of identified assets acquired and liabilities assumed $ 5.2                  
Meritage                    
Business Acquisition [Line Items]                    
Cash consideration paid       $ 74.8            
Acquisition-date fair value of consideration       166.9            
Maximum amount of contingent cash consideration       175.0            
Fair value of contingent consideration payable       92.1            
Current assets:                    
Total current assets       5.5            
Non-current assets:                    
Goodwill       41.1            
Non-current liabilities:                    
Total liabilities       54.7            
Fair value of identified assets acquired and liabilities assumed       166.9            
Meritage | IPR&D | SHP621                    
Non-current assets:                    
Other intangible assets, net       $ 175.0            
Viropharma                    
Business Acquisition [Line Items]                    
Percentage of voting interests acquired         100.00%          
Cash consideration paid         $ 3,997.0          
Acquisition-date fair value of consideration         3,997.0          
Expected operational synergies that will result from combining the commercial operations of Viropharma with those of Shire         400.0          
Current assets:                    
Cash and cash equivalents         232.6          
Short term investments         57.8          
Accounts receivable         52.2          
Inventories         203.6          
Deferred tax assets         100.7          
Purchased call option         346.7          
Other current assets         50.9          
Total current assets         1,044.5          
Non-current assets:                    
Property, plant and equipment         24.7          
Goodwill         1,655.5          
Other non-current assets         10.4          
Total assets         5,370.1          
Current liabilities:                    
Accounts payable and other current liabilities         122.7          
Short-term debt         551.4          
Non-current liabilities:                    
Deferred tax liabilities         603.5          
Other non-current liabilities         95.5          
Total liabilities         1,373.1          
Fair value of identified assets acquired and liabilities assumed         $ 3,997.0          
Pro Forma Information                    
Discount rate used in determining fair value of acquired in process research and development, low rate         9.50%          
Discount rate used in determining fair value of acquired in process research and development, high rate         10.00%          
Viropharma | Currently Marketed Products                    
Non-current assets:                    
Other intangible assets, net         $ 2,320.0          
Pro Forma Information                    
Weighted average amortization period of acquired amortizable intangible assets         22 years          
Viropharma | Currently Marketed Products | Minimum                    
Pro Forma Information                    
Estimated useful life of intangible assets         10 years          
Viropharma | Currently Marketed Products | Maximum                    
Pro Forma Information                    
Estimated useful life of intangible assets         23 years          
Viropharma | IPR&D | MARIBAVIR                    
Non-current assets:                    
Other intangible assets, net         $ 315.0