XML 119 R108.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Financial Information (Consolidating Statements of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Revenues:        
Total revenues $ 3,871.7 $ 3,697.6 $ 11,556.9 $ 11,015.7
Costs and expenses:        
Cost of sales 1,157.6 1,001.4 3,398.3 3,437.3
Research and development 407.2 402.8 1,240.0 1,324.5
Selling, general and administrative 836.8 859.7 2,549.3 2,647.7
Amortization of acquired intangible assets 433.7 482.4 1,375.3 1,280.5
Integration and acquisition costs 93.0 237.0 512.0 696.7
Reorganization costs 254.8 5.4 268.9 24.5
Gain on sale of Oncology franchise (267.2) 0.3 (267.2) (0.4)
Total operating expenses 2,915.9 2,989.0 9,076.6 9,410.8
Operating income from continuing operations 955.8 708.6 2,480.3 1,604.9
Interest income/(expense), net (123.9) (140.3) (373.3) (419.7)
Other income/(expense), net (96.1) (0.2) (43.9) 6.8
Total other expense, net (220.0) (140.5) (417.2) (412.9)
Income from continuing operations before income taxes and equity in earnings of equity method investees 735.8 568.1 2,063.1 1,192.0
Income taxes (203.3) (13.5) (371.0) (44.6)
Equity in income/(losses) of equity method investees, net of taxes 4.7 (3.4) 11.2 0.1
Income from continuing operations, net of taxes 537.2 551.2 1,703.3 1,147.5
Gain (loss) from discontinued operations, net of taxes 0.0 (0.4) 0.0 18.6
Net income 537.2 550.8 1,703.3 1,166.1
Comprehensive income/(loss) 436.0 1,319.8 954.7 3,632.8
Eliminations        
Revenues:        
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 on sale of Oncology franchise 0.0 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 (536.8) (524.3) (2,258.6) (1,340.9)
Income from continuing operations, net of taxes (536.8) (524.3) (2,258.6) (1,340.9)
Gain (loss) from discontinued operations, net of taxes   0.0   0.0
Net income (536.8) (524.3) (2,258.6) (1,340.9)
Comprehensive income/(loss) (341.5) (1,995.8) (829.8) (6,130.6)
Shire plc (Parent Guarantor)        
Revenues:        
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 (14.5) 6.1 76.4 24.2
Amortization of acquired intangible assets 0.0 0.0 0.0 0.0
Integration and acquisition costs 45.0 0.0 142.7 164.7
Reorganization costs 0.0 0.0 0.0 0.0
Gain on sale of Oncology franchise 0.0 0.0 0.0 0.0
Total operating expenses 30.5 6.1 219.1 188.9
Operating income from continuing operations (30.5) (6.1) (219.1) (188.9)
Interest income/(expense), net (43.7) (48.0) (110.4) (109.1)
Other income/(expense), net 0.2 0.0 0.0 1.8
Total other expense, net (43.5) (48.0) (110.4) (107.3)
Income from continuing operations before income taxes and equity in earnings of equity method investees (74.0) (54.1) (329.5) (296.2)
Income taxes 0.2 0.9 17.4 1.7
Equity in income/(losses) of equity method investees, net of taxes 611.0 604.0 2,015.4 1,460.6
Income from continuing operations, net of taxes 537.2 550.8 1,703.3 1,166.1
Gain (loss) from discontinued operations, net of taxes   0.0   0.0
Net income 537.2 550.8 1,703.3 1,166.1
Comprehensive income/(loss) 436.0 1,319.8 954.7 3,632.8
SAIIDAC (SAIIDAC Notes Subsidiary Issuer)        
Revenues:        
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 on sale of Oncology franchise 0.0 0.0 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 5.6 3.0 (2.2) 14.5
Other income/(expense), net 0.0 0.0 0.0 0.0
Total other expense, net 5.6 3.0 (2.2) 14.5
Income from continuing operations before income taxes and equity in earnings of equity method investees 5.6 3.0 (2.2) 14.5
Income taxes (2.4) 0.6 0.6 (3.6)
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 3.2 3.6 (1.6) 10.9
Gain (loss) from discontinued operations, net of taxes   0.0   0.0
Net income 3.2 3.6 (1.6) 10.9
Comprehensive income/(loss) 3.2 3.6 (1.6) 10.9
Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)        
Revenues:        
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 4.0 7.2 15.3
Amortization of acquired intangible assets 0.0 0.0 0.0 0.0
Integration and acquisition costs 5.3 9.2 7.4 52.3
Reorganization costs 0.0 0.0 0.0 0.0
Gain on sale of Oncology franchise 0.0 0.0 0.0 0.0
Total operating expenses 5.3 13.2 14.6 67.6
Operating income from continuing operations (5.3) (13.2) (14.6) (67.6)
Interest income/(expense), net (37.1) (23.6) (91.6) (66.5)
Other income/(expense), net (24.8) 4.4 (23.9) 4.3
Total other expense, net (61.9) (19.2) (115.5) (62.2)
Income from continuing operations before income taxes and equity in earnings of equity method investees (67.2) (32.4) (130.1) (129.8)
Income taxes 15.2 (8.9) 28.4 (45.0)
Equity in income/(losses) of equity method investees, net of taxes (74.2) (79.8) 243.2 (119.7)
Income from continuing operations, net of taxes (126.2) (121.1) 141.5 (294.5)
Gain (loss) from discontinued operations, net of taxes   0.0   0.0
Net income (126.2) (121.1) 141.5 (294.5)
Comprehensive income/(loss) (220.3) 581.0 (538.7) 2,031.5
Non-Guarantor Non-Issuer Subsidiaries        
Revenues:        
Total revenues 3,871.7 3,697.6 11,556.9 11,015.7
Costs and expenses:        
Cost of sales 1,157.6 1,001.4 3,398.3 3,437.3
Research and development 407.2 402.8 1,240.0 1,324.5
Selling, general and administrative 851.3 849.6 2,465.7 2,608.2
Amortization of acquired intangible assets 433.7 482.4 1,375.3 1,280.5
Integration and acquisition costs 42.7 227.8 361.9 479.7
Reorganization costs 254.8 5.4 268.9 24.5
Gain on sale of Oncology franchise   0.3   (0.4)
Total operating expenses 2,880.1 2,969.7 8,842.9 9,154.3
Operating income from continuing operations 991.6 727.9 2,714.0 1,861.4
Interest income/(expense), net (48.7) (71.7) (169.1) (258.6)
Other income/(expense), net (71.5) (4.6) (20.0) 0.7
Total other expense, net (120.2) (76.3) (189.1) (257.9)
Income from continuing operations before income taxes and equity in earnings of equity method investees 871.4 651.6 2,524.9 1,603.5
Income taxes (216.3) (6.1) (417.4) 2.3
Equity in income/(losses) of equity method investees, net of taxes 4.7 (3.3) 11.2 0.1
Income from continuing operations, net of taxes 659.8 642.2 2,118.7 1,605.9
Gain (loss) from discontinued operations, net of taxes   (0.4)   18.6
Net income 659.8 641.8 2,118.7 1,624.5
Comprehensive income/(loss) 558.6 1,411.2 1,370.1 4,088.2
Non-Guarantor Subsidiaries of Baxalta Notes        
Revenues:        
Total revenues 3,871.7 3,697.6 11,556.9 11,015.7
Costs and expenses:        
Cost of sales 1,157.6 1,001.4 3,398.3 3,437.3
Research and development 407.2 402.8 1,240.0 1,324.5
Selling, general and administrative 851.3 849.6 2,465.7 2,608.2
Amortization of acquired intangible assets 433.7 482.4 1,375.3 1,280.5
Integration and acquisition costs 42.7 227.8 361.9 479.7
Reorganization costs 254.8 5.4 268.9 24.5
Gain on sale of Oncology franchise (267.2) 0.3 (267.2) (0.4)
Total operating expenses 2,880.1 2,969.7 8,842.9 9,154.3
Operating income from continuing operations 991.6 727.9 2,714.0 1,861.4
Interest income/(expense), net (43.1) (68.7) (171.3) (244.1)
Other income/(expense), net (71.5) (4.6) (20.0) 0.7
Total other expense, net (114.6) (73.3) (191.3) (243.4)
Income from continuing operations before income taxes and equity in earnings of equity method investees 877.0 654.6 2,522.7 1,618.0
Income taxes (218.7) (5.5) (416.8) (1.3)
Equity in income/(losses) of equity method investees, net of taxes 4.7 (3.3) 11.2 0.1
Income from continuing operations, net of taxes 663.0 645.8 2,117.1 1,616.8
Gain (loss) from discontinued operations, net of taxes   (0.4)   18.6
Net income 663.0 645.4 2,117.1 1,635.4
Comprehensive income/(loss) 561.8 1,414.8 1,368.5 4,099.1
Product sales        
Revenues:        
Total revenues 3,752.8 3,533.8 11,198.5 10,537.9
Product sales | Eliminations        
Revenues:        
Total revenues 0.0 0.0 0.0 0.0
Product sales | Shire plc (Parent Guarantor)        
Revenues:        
Total revenues 0.0 0.0 0.0 0.0
Product sales | SAIIDAC (SAIIDAC Notes Subsidiary Issuer)        
Revenues:        
Total revenues 0.0 0.0 0.0 0.0
Product sales | Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)        
Revenues:        
Total revenues 0.0 0.0 0.0 0.0
Product sales | Non-Guarantor Non-Issuer Subsidiaries        
Revenues:        
Total revenues 3,752.8 3,533.8 11,198.5 10,537.9
Product sales | Non-Guarantor Subsidiaries of Baxalta Notes        
Revenues:        
Total revenues 3,752.8 3,533.8 11,198.5 10,537.9
Royalties and other revenues        
Revenues:        
Total revenues 118.9 163.8 358.4 477.8
Royalties and other revenues | Eliminations        
Revenues:        
Total revenues 0.0 0.0 0.0 0.0
Royalties and other revenues | Shire plc (Parent Guarantor)        
Revenues:        
Total revenues 0.0 0.0 0.0 0.0
Royalties and other revenues | SAIIDAC (SAIIDAC Notes Subsidiary Issuer)        
Revenues:        
Total revenues 0.0 0.0 0.0 0.0
Royalties and other revenues | Baxalta Inc. (Baxalta Notes Subsidiary Issuer and SAIIDAC Notes Subsidiary Guarantor)        
Revenues:        
Total revenues 0.0 0.0 0.0 0.0
Royalties and other revenues | Non-Guarantor Non-Issuer Subsidiaries        
Revenues:        
Total revenues 118.9 163.8 358.4 477.8
Royalties and other revenues | Non-Guarantor Subsidiaries of Baxalta Notes        
Revenues:        
Total revenues $ 118.9 $ 163.8 $ 358.4 $ 477.8