XML 63 R53.htm IDEA: XBRL DOCUMENT v3.5.0.2
Business Combinations (Pro Forma Information) (Details) - USD ($)
$ / shares in Units, $ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Baxalta        
Pro Forma Information        
Revenues $ 3,484.1 $ 2,986.6 $ 6,741.4 $ 5,836.0
Net income/(loss) from continuing operations $ 716.0 $ (401.4) $ 1,177.3 $ (976.1)
Net income/(loss) from continuing operations per share - basic $ 0.81 $ (0.45) $ 1.33 $ (1.09)
Net income/(loss) from continuing operations per share - diluted $ 0.81 $ (0.45) $ 1.32 $ (1.09)
Pro Forma Data Adjustments        
Decrease to net income to reflect the additional depreciation expense related to the fair value adjustment to property, plant and equipment acquired $ 3.5 $ 5.2 $ 8.7 $ 10.5
An adjustment to increase amortization of intangible assets (104.4) (166.7) (258.6) (333.4)
Increase/(decrease) to net income to reflect acquisition related costs 361.6   400.9 (400.9)
Decrease to net income to reflect the additional interest expense (42.5) (87.4) (59.0) (174.0)
Increase/(decrease) to net income to reflect the fair value adjustment to acquisition date inventory. 206.4 (600.7) 206.4 (1,201.3)
Dyax        
Pro Forma Information        
Revenues 2,429.1 1,584.0 4,144.3 3,092.8
Net income/(loss) from continuing operations $ 88.6 $ 128.3 $ 490.2 $ 406.3
Net income/(loss) from continuing operations per share - basic $ 0.13 $ 0.22 $ 0.77 $ 0.69
Net income/(loss) from continuing operations per share - diluted $ 0.13 $ 0.22 $ 0.77 $ 0.69
Pro Forma Data Adjustments        
An adjustment to increase amortization of intangible assets   $ (5.4) $ (1.3) $ (10.8)
Increase/(decrease) to net income to reflect acquisition related costs $ 2.0   $ 101.2 (101.2)
Decrease to net income to reflect the additional interest expense   (20.4)   (40.8)
Increase/(decrease) to net income to reflect the fair value adjustment to acquisition date inventory.   (1.6)   (2.3)
NPS Pharma        
Pro Forma Information        
Revenues   1,557.6   3,075.9
Net income/(loss) from continuing operations   $ 167.8   $ 526.6
Net income/(loss) from continuing operations per share - basic   $ 0.28   $ 0.96
Net income/(loss) from continuing operations per share - diluted   $ 0.28   $ 0.95
Pro Forma Data Adjustments        
An adjustment to increase amortization of intangible assets   $ 0.0   $ (21.1)
Increase/(decrease) to net income to reflect acquisition related costs   0.4   106.8
Increase/(decrease) to net income to reflect the fair value adjustment to acquisition date inventory.   $ 3.1   $ 9.2