XML 102 R92.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Financial Information (Consolidating Statements of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Revenues [Abstract]        
Product sales $ 2,322.1 $ 1,476.2 $ 3,949.4 $ 2,899.4
Royalties and other revenues 107.0 81.4 189.0 146.6
Total revenues 2,429.1 1,557.6 4,138.4 3,046.0
Costs and Expenses [Abstract]        
Cost of sales 778.1 228.0 1,026.7 455.8
Research and Development Expense 294.8 775.9 511.9 969.6
Selling, general and administrative 675.3 496.0 1,150.2 914.3
Gain on sale of product rights (2.3) (7.1) (6.5) (12.3)
Reorganization costs 11.0 13.3 14.3 28.5
Integration and acquisition costs 363.0 (212.4) 454.1 (136.7)
Amortization of acquired intangibles 213.0 131.3 347.6 219.6
Total operating expenses 2,332.9 1,425.0 3,498.3 2,438.8
Operating income/(loss) from continuing operations 96.2 132.6 640.1 607.2
Interest expense (87.2) (11.3) (131.9) (20.9)
Other (expense)/income, net 6.0 (2.0) (2.5) 2.3
Total other (expense)/income, net (79.6) (12.7) (131.8) (16.0)
Income/(loss) from continuing operations before income taxes and equity in earnings/(losses) of equity method investees 16.6 119.9 508.3 591.2
Income taxes benefit / (charge) 70.9 44.1 (11.2) (13.3)
Equity in income/(losses) of equity method investees 0.9 (0.1) 1.0 0.9
Income/(loss) from continuing operations, net of taxes 86.6 164.1 496.1 577.0
(Loss)/gain from discontinued operations, net of taxes (248.7) (4.5) (239.2) (7.0)
Net (loss)/income (162.1) 159.6 256.9 570.0
Comprehensive (loss)/income (388.5) 208.4 54.9 490.0
Consolidation, Eliminations [Member]        
Revenues [Abstract]        
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
Costs and Expenses [Abstract]        
Cost of sales   0.0 0.0 0.0
Research and Development Expense   0.0 0.0 0.0
Selling, general and administrative (4.6) 0.4 0.0 0.7
Integration and acquisition costs   0.0 0.0 0.0
Amortization of acquired intangibles 0.0     0.0
Other operating expenses   0.0 0.0 0.0
Total operating expenses (4.6) 0.4 0.0 0.7
Operating income/(loss) from continuing operations 4.6 (0.4) 0.0 (0.7)
Interest expense   0.0 0.0 0.0
Other (expense)/income, net   0.0 0.0 0.0
Total other (expense)/income, net   0.0 0.0 0.0
Income/(loss) from continuing operations before income taxes and equity in earnings/(losses) of equity method investees   (0.4) 0.0 (0.7)
Income taxes benefit / (charge)   0.0 0.0 0.0
Equity in income/(losses) of equity method investees 249.7 182.8 202.9 610.7
Income/(loss) from continuing operations, net of taxes   (183.2) (202.9) (611.4)
(Loss)/gain from discontinued operations, net of taxes   0.0 0.0 0.0
Net (loss)/income   (183.2) (202.9) (611.4)
Comprehensive (loss)/income 480.7 (232.0) (0.9) (531.4)
Consolidated        
Revenues [Abstract]        
Product sales 2,322.1 1,476.2 3,949.4 2,899.4
Royalties and other revenues 107.0 81.4 189.0 146.6
Total revenues 2,429.1 1,557.6 4,138.4 3,046.0
Costs and Expenses [Abstract]        
Cost of sales 778.1 228.0 1,026.7 455.8
Research and Development Expense 294.8 775.9 511.9 969.6
Selling, general and administrative 675.3 496.0 1,150.2 914.3
Integration and acquisition costs 363.0 (212.4) 454.1 (136.7)
Amortization of acquired intangibles 213.0     219.6
Other operating expenses 8.7 6.2 7.8 16.2
Total operating expenses 2,332.9 1,425.0 3,498.3 2,438.8
Operating income/(loss) from continuing operations 96.2 132.6 640.1 607.2
Interest expense (85.6) (10.7) (129.3) (18.3)
Other (expense)/income, net 6.0 (2.0) (2.5) 2.3
Total other (expense)/income, net (79.6) (12.7) (131.8) (16.0)
Income/(loss) from continuing operations before income taxes and equity in earnings/(losses) of equity method investees 16.6 119.9 508.3 591.2
Income taxes benefit / (charge) 70.9 (44.1) 11.2 13.3
Equity in income/(losses) of equity method investees (0.9) (0.1) 1.0 0.9
Income/(loss) from continuing operations, net of taxes 86.6 164.1 496.1 577.0
(Loss)/gain from discontinued operations, net of taxes (248.7) (4.5) (239.2) (7.0)
Net (loss)/income (162.1) 159.6 256.9 570.0
Comprehensive (loss)/income (388.5) 208.4 54.9 490.0
Parent Company [Member]        
Revenues [Abstract]        
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 [Abstract]        
Cost of sales 0.0 0.0 0.0 0.0
Research and Development Expense 0.0 0.0 0.0 0.0
Selling, general and administrative 23.4 7.4 35.8 12.8
Integration and acquisition costs 0.0 0.0 0.0 0.0
Amortization of acquired intangibles 0.0 0.0 0.0 0.0
Other operating expenses 0.0 0.0 0.0 0.0
Total operating expenses 23.4 7.4 35.8 12.8
Operating income/(loss) from continuing operations (23.4) (7.4) (35.8) (12.8)
Interest expense (22.6) (16.4) (44.5) (30.4)
Other (expense)/income, net 1.2 (0.2) 0.9 1.2
Total other (expense)/income, net (21.4) (16.6) (43.6) (29.2)
Income/(loss) from continuing operations before income taxes and equity in earnings/(losses) of equity method investees (44.8) (24.0) (79.4) (42.0)
Income taxes benefit / (charge) 0.9 (0.8) (1.9) (1.3)
Equity in income/(losses) of equity method investees (118.2) (182.8) (334.4) (610.7)
Income/(loss) from continuing operations, net of taxes (162.1) 159.6 256.9 570.0
(Loss)/gain from discontinued operations, net of taxes 0.0 0.0 0.0 0.0
Net (loss)/income (162.1) 159.6 256.9 570.0
Comprehensive (loss)/income (388.5) 208.4 54.9 490.0
Parent Company [Member] | Consolidation, Eliminations [Member]        
Revenues [Abstract]        
Total revenues 0.0      
Costs and Expenses [Abstract]        
Cost of sales 0.0      
Research and Development Expense 0.0      
Integration and acquisition costs 0.0      
Amortization of acquired intangibles     0.0  
Other operating expenses 0.0      
Interest expense 0.0      
Other (expense)/income, net 0.0      
Total other (expense)/income, net 0.0      
Income/(loss) from continuing operations before income taxes and equity in earnings/(losses) of equity method investees 4.6      
Income taxes benefit / (charge) 0.0      
Income/(loss) from continuing operations, net of taxes 254.3      
(Loss)/gain from discontinued operations, net of taxes 0.0      
Net (loss)/income 254.3      
Parent Company [Member] | Consolidated        
Costs and Expenses [Abstract]        
Amortization of acquired intangibles     347.6  
Subsidiary Issuer [Member]        
Revenues [Abstract]        
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 [Abstract]        
Cost of sales 5.6   5.6 0.0
Research and Development Expense 1.0   1.0 0.0
Selling, general and administrative 97.2 0.0 97.2 0.0
Integration and acquisition costs 114.9   114.9 0.0
Amortization of acquired intangibles 0.0 0.0 0.0 0.0
Other operating expenses 0.0 0.0 0.0 0.0
Total operating expenses 218.7 0.0 218.7 0.0
Operating income/(loss) from continuing operations (218.7) 0.0 (218.7) 0.0
Interest expense (5.7) 0.0 (5.7) 0.0
Other (expense)/income, net 7.7 0.0 7.7 0.0
Total other (expense)/income, net 2.0 0.0 2.0 0.0
Income/(loss) from continuing operations before income taxes and equity in earnings/(losses) of equity method investees (216.7) 0.0 (216.7) 0.0
Income taxes benefit / (charge) 58.8 0.0 (58.8) 0.0
Equity in income/(losses) of equity method investees (131.5) 0.0 131.5 0.0
Income/(loss) from continuing operations, net of taxes (289.4) 0.0 (289.4) 0.0
(Loss)/gain from discontinued operations, net of taxes   0.0 0.0 0.0
Net (loss)/income (289.4) 0.0 (289.4) 0.0
Comprehensive (loss)/income (291.2) 0.0 (291.2) 0.0
Subsidiary Issuer [Member] | Consolidation, Eliminations [Member]        
Costs and Expenses [Abstract]        
Amortization of acquired intangibles   0.0    
Subsidiary Issuer [Member] | Consolidated        
Costs and Expenses [Abstract]        
Amortization of acquired intangibles   131.3    
Non-Guarantor Subsidiaries [Member]        
Revenues [Abstract]        
Product sales 2,322.1 1,476.2 3,949.4 2,899.4
Royalties and other revenues 107.0 81.4 189.0 146.6
Total revenues 2,429.1 1,557.6 4,138.4 3,046.0
Costs and Expenses [Abstract]        
Cost of sales 772.5 228.0 1,021.1 455.8
Research and Development Expense 293.8 775.9 510.9 969.6
Selling, general and administrative 559.3 488.2 1,017.2 900.8
Integration and acquisition costs 248.1 (212.4) 339.2 (136.7)
Amortization of acquired intangibles 213.0 131.3 347.6 219.6
Other operating expenses 8.7 6.2 7.8 16.2
Total operating expenses 2,095.4 1,417.2 3,243.8 2,425.3
Operating income/(loss) from continuing operations 333.7 140.4 894.6 620.7
Interest expense (57.3) 5.7 (79.1) 12.1
Other (expense)/income, net (2.9) (1.8) (11.1) 1.1
Total other (expense)/income, net (60.2) 3.9 (90.2) 13.2
Income/(loss) from continuing operations before income taxes and equity in earnings/(losses) of equity method investees 273.5 144.3 804.4 633.9
Income taxes benefit / (charge) 11.2 (43.3) 71.9 14.6
Equity in income/(losses) of equity method investees (0.9) (0.1) 1.0 0.9
Income/(loss) from continuing operations, net of taxes 283.8 187.7 731.5 618.4
(Loss)/gain from discontinued operations, net of taxes (248.7) (4.5) (239.2) (7.0)
Net (loss)/income 35.1 183.2 492.3 611.4
Comprehensive (loss)/income $ (189.5) $ 232.0 $ 292.1 $ 531.4