XML 81 R69.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor Financial Information (Tables)
12 Months Ended
Dec. 31, 2015
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Income Statement [Table T
 Condensed Consolidating Statement of Income 
(for the year ended December 31, 2015)Shire Plc. (Parent Guarantor)SAIIDAC (Subsidiary Issuer) Baxalta Inc. (Subsidiary Issuer) Non-Guarantor Non-Issuer SubsidiariesNon-Guarantor Subsidiaries of SAIIDAC Notes Non-Guarantor Subsidiaries of Baxalta Notes EliminationsConsolidated
(in millions)        
         
Revenues:         
Product sales $ -$ -$ -$ 6,099.9$ 6,099.9$ 6,099.9$ -$ 6,099.9
Royalties & other revenues - - - 316.8 316.8 316.8 - 316.8
Total revenues - - - 6,416.7 6,416.7 6,416.7 - 6,416.7
         
Costs and expenses:         
Cost of sales - - - 969.0 969.0 969.0 - 969.0
Research and development - - - 1,564.0 1,564.0 1,564.0 - 1,564.0
Selling, general and administrative 24.9 - - 1,816.2 1,816.2 1,816.2 1.4 1,842.5
Integration and acquisition costs - - - 39.8 39.8 39.8 - 39.8
Amortization of acquired intangibles - - - 498.7 498.7 498.7 - 498.7
Other operating expenses - - - 83.2 83.2 83.2 - 83.2
Total operating expenses 24.9 - - 4,970.9 4,970.9 4,970.9 1.4 4,997.2
         
Operating (loss)/income from continuing operations (24.9) - - 1,445.8 1,445.8 1,445.8 (1.4) 1,419.5
         
Interest (expense)/income, net (63.6) (1.7) - 27.9 27.9 26.2 - (37.4)
Other income, net 0.9 - - 2.8 2.8 2.8 - 3.7
Total other (expense)/income, net (62.7) (1.7) - 30.7 30.7 29.0 - (33.7)
         
(Loss)/income from continuing operations before income taxes and equity in earnings/(losses) of equity method investees (87.6) (1.7) - 1,476.5 1,476.5 1,474.8 (1.4) 1,385.8
         
Income taxes 2.9 - - (49.0) (49.0) (49.0) - (46.1)
Equity in income/(losses) of equity method investees, net of taxes 1,388.1 - - (2.2) (2.2) (2.2) (1,388.1) (2.2)
         
Income/(loss) from continuing operations, net of taxes 1,303.4 (1.7) - 1,425.3 1,425.3 1,423.6 (1,389.5) 1,337.5
Loss from discontinued operations, net of taxes - - - (34.1) (34.1) (34.1) - (34.1)
Net income/(loss) 1,303.4 (1.7) - 1,391.2 1,391.2 1,389.5 (1,389.5) 1,303.4
         
Comprehensive income/(loss)$ 1,151.1$ (1.7)$ -$ 1,238.9$ 1,238.9$ 1,237.2$ (1,237.2)$ 1,151.1
         

 Condensed Consolidating Statement of Income 
(for the year ended December 31, 2014)Shire Plc. (Parent Guarantor)SAIIDAC (Subsidiary Issuer) Baxalta Inc. (Subsidiary Issuer) Non-Guarantor Non-Issuer SubsidiariesNon-Guarantor Subsidiaries of SAIIDAC Notes Non-Guarantor Subsidiaries of Baxalta Notes EliminationsConsolidated
(in millions)        
         
Revenues:         
Product sales $ -$ -$ -$ 5,830.4$ 5,830.4$ 5,830.4$ -$ 5,830.4
Royalties & other revenues - - - 191.7 191.7 191.7 - 191.7
Total revenues - - - 6,022.1 6,022.1 6,022.1 - 6,022.1
         
Costs and expenses:         
Cost of sales - - - 979.3 979.3 979.3 - 979.3
Research and development - - - 1,067.5 1,067.5 1,067.5 - 1,067.5
Selling, general and administrative 109.4 - - 1,671.2 1,671.2 1,671.2 1.4 1,782.0
Integration and acquisition costs - - - 158.8 158.8 158.8 - 158.8
Amortization of acquired intangibles - - - 243.8 243.8 243.8 - 243.8
Other operating expenses - - - 92.7 92.7 92.7 - 92.7
Total operating expenses 109.4 - - 4,213.3 4,213.3 4,213.3 1.4 4,324.1
         
Operating (loss)/income from continuing operations (109.4) - - 1,808.8 1,808.8 1,808.0 (1.4) 1,698.0
         
Interest (expense)/income, net (42.8) - - 36.7 36.7 36.7 - (6.1)
Other income/(expense), net 0.3 - - 8.6 8.6 8.6 - 8.9
Receipt of break fee 1,635.4 - - - - - - 1,635.4
Total other income/(expense), net 1,592.9 - - 45.3 45.3 45.3 - 1,638.2
         
Income/(loss) from continuing operations before income taxes and equity in earnings /(losses) of equity method investees 1,483.5 - - 1,854.1 1,854.1 1,854.1 (1.4) 3,336.2
         
Income taxes 2.2 - - (58.3) (58.3) (58.3) - (56.1)
Equity in income/(losses) of equity method investees, net of taxes 1,919.8 - - 2.7 2.7 2.7 (1,919.8) 2.7
         
Income/(loss) from continuing operations, net of taxes 3,405.5 - - 1,798.5 1,798.5 1,798.5 (1,921.2) 3,282.8
Income from discontinued operations, net of taxes - - - 122.7 122.7 122.7 - 122.7
Net income/(loss) 3,405.5 - - 1,921.2 1,921.2 1,921.2 (1,921.2) 3,405.5
         
Comprehensive income/(loss)$ 3,263.8$ -$ -$ 1,779.5$ 1,779.5$ 1,779.5$ (1,779.5)$ 3,263.8
         

 Condensed Consolidating Statement of Income 
(for the year ended December 31, 2013)Shire Plc. (Parent Guarantor)SAIIDAC (Subsidiary Issuer) Baxalta Inc. (Subsidiary Issuer) Non-Guarantor Non-Issuer SubsidiariesNon-Guarantor Subsidiaries of SAIIDAC Notes Non-Guarantor Subsidiaries of Baxalta Notes EliminationsConsolidated
(in millions)        
         
Revenues:         
Product sales $ -$ -$ -$ 4,757.5$ 4,757.5$ 4,757.5$ -$ 4,757.5
Royalties & other revenues - - - 176.8 176.8 176.8 - 176.8
Total revenues - - - 4,934.3 4,934.3 4,934.3 - 4,934.3
         
Costs and expenses:         
Cost of sales - - - 670.8 670.8 670.8 - 670.8
Research and development - - - 933.4 933.4 933.4 - 933.4
Selling, general and administrative 26.6 - - 1,472.9 1,472.9 1,472.9 (0.2) 1,499.3
Integration and acquisition costs - - - (134.1) (134.1) (134.1) - (134.1)
Amortization of acquired intangibles - - - 152.0 152.0 152.0 - 152.0
Other operating expenses - - - 79.4 79.4 79.4 - 79.4
Total operating expenses 26.6 - - 3,174.4 3,174.4 3,174.4 (0.2) 3,200.8
         
Operating (loss)/income from continuing operations (26.6) - - 1,759.9 1,759.9 1,759.9 0.2 1,733.5
         
Interest (expense)/income, net (38.8) - - 2.8 2.8 2.8 - (36.0)
Other (expense)/income, net 0.2 - - (4.1) (4.1) (4.1) - (3.9)
Total other (expense)/income, net (38.6) - - (1.3) (1.3) (1.3) - (39.9)
         
(Loss)/income from continuing operations before income taxes and equity in earnings/(losses) of equity method investees (65.2) - - 1,758.6 1,758.6 1,758.6 0.2 1,693.6
         
Income taxes 0.6 - - (278.5) (278.5) (278.5) - (277.9)
Equity in income/(losses) of equity method investees, net of taxes 729.7 - - 3.9 3.9 3.9 (729.7) 3.9
         
Income/(loss) from continuing operations, net of taxes 665.1 - - 1,484.0 1,484.0 1,484.0 (729.5) 1,419.6
Loss from discontinued operations, net of taxes - - - (754.5) (754.5) (754.5) - (754.5)
Net income/(loss) 665.1 - - 729.5 729.5 729.5 (729.5) 665.1
         
Comprehensive income/(loss)$ 688.4$ -$ -$ 752.8$ 752.8$ 752.8$ (752.8)$ 688.4
         
Condensed Balance Sheet [Table Text Block]
 Condensed Consolidating Balance Sheet 
(As of December 31, 2015)Shire Plc. (Parent Guarantor)SAIIDAC (Subsidiary Issuer)Baxalta Inc. (Issuer)Non-Guarantor Non-Issuer SubsidiariesNon-Guarantor Non-Issuer Subsidiaries of SAIIDAC NotesNon-Guarantor Subsidiaries of Baxalta NotesEliminationsConsolidated
(in millions)        
         
ASSETS        
Current assets:        
Cash and cash equivalents$ -$ -$ -$ 135.5$ 135.5$ 135.5$ -$ 135.5
Restricted cash - - - 86.0 86.0 86.0 - 86.0
Accounts receivable, net - - - 1,201.2 1,201.2 1,201.2 - 1,201.2
Inventories - - - 635.4 635.4 635.4 - 635.4
Prepaid expenses and other current assets 1.9 9.6 - 185.9 185.9 195.5 - 197.4
Intercompany receivables - - - 3,164.9 3,164.9 3,164.9 (3,164.9) -
Total current assets 1.9 9.6 - 5,408.9 5,408.9 5,418.5 (3,164.9) 2,255.5
         
Non-current assets:        
Investments 14,477.2 - - 50.8 50.8 50.8 (14,477.2) 50.8
Property, plant and equipment, net - - - 828.1 828.1 828.1 - 828.1
Goodwill - - - 4,147.8 4,147.8 4,147.8 - 4,147.8
Intangible assets, net - - - 9,173.3 9,173.3 9,173.3 - 9,173.3
Other non-current assets 5.3 8.3 - 140.7 140.7 149.0 - 154.3
Total assets$ 14,484.4$ 17.9$ -$ 19,749.6$ 19,749.6$ 19,767.5$ (17,642.1)$ 16,609.8
         
LIABILITIES AND EQUITY        
Current liabilities:        
Accounts payable and accrued expenses$ 10.0$ -$ -$ 2,040.6$ 2,040.6$ 2,040.6$ -$ 2,050.6
Short term borrowings 1,500.0 - - 11.5 11.5 11.5 - 1,511.5
Intercompany payables 3,145.3 19.6 - - - 19.6 (3,164.9) -
Other current liabilities - - - 144.0 144.0 144.0 - 144.0
Total current liabilities 4,655.3 19.6 - 2,196.1 2,196.1 2,215.7 (3,164.9) 3,706.1
         
Non-current liabilities:        
Long term borrowings - - - 69.9 69.9 69.9 - 69.9
Deferred tax liability - - - 2,205.9 2,205.9 2,205.9 - 2,205.9
Other non-current liabilities - - - 798.8 798.8 798.8 - 798.8
Total liabilities 4,655.3 19.6 - 5,270.7 5,270.7 5,290.3 (3,164.9) 6,780.7
         
Total equity 9,829.1 (1.7) - 14,478.9 14,478.9 14,477.2 (14,477.2) 9,829.1
         
Total liabilities and equity $ 14,484.4$ 17.9$ -$ 19,749.6$ 19,749.6$ 19,767.5$ (17,642.1)$ 16,609.8
         

 Condensed Consolidating Balance Sheet 
(As of December 31, 2014)Shire Plc. (Parent Guarantor)SAIIDAC (Subsidiary Issuer) Baxalta Inc. (Subsidiary Issuer) Non-Guarantor Non-Issuer SubsidiariesNon-Guarantor Subsidiaries of SAIIDAC Notes Non-Guarantor Subsidiaries of Baxalta Notes EliminationsConsolidated
(in millions)        
         
ASSETS        
Current assets:        
Cash and cash equivalents$ -$ -$ -$ 2,982.4$ 2,982.4$ 2,982.4$ -$ 2,982.4
Restricted cash - - - 54.6 54.6 54.6 - 54.6
Accounts receivable, net - - - 1,035.1 1,035.1 1,035.1 - 1,035.1
Inventories - - - 544.8 544.8 544.8 - 544.8
Prepaid expenses and other current assets 5.4 - - 560.8 560.8 560.8 - 566.2
Intercompany receivables - - - 115.9 115.9 115.9 (115.9) -
Total current assets 5.4 - - 5,293.6 5,293.6 5,293.6 (115.9) 5,183.1
         
Non-current assets:        
Investments 9,666.2 - - 43.7 43.7 43.7 (9,666.2) 43.7
Property, plant and equipment, net - - - 837.5 837.5 837.5 - 837.5
Goodwill - - - 2,474.9 2,474.9 2,474.9 - 2,474.9
Intangible assets, net - - - 4,934.4 4,934.4 4,934.4 - 4,934.4
Other non-current assets 6.7 - - 151.8 151.8 151.8 - 158.5
Total assets$ 9,678.3$ -$ -$ 13,735.9$ 13,735.9$ 13,735.9$ (9,782.1)$ 13,632.1
         
LIABILITIES AND EQUITY        
Current liabilities:        
Accounts payable and accrued expenses$ 49.5$ -$ -$ 1,859.9$ 1,859.9$ 1,859.9$ -$ 1,909.4
Short term borrowings 850.0 - - - - - - 850.0
Intercompany payables 115.9 - - - - - (115.9) -
Other current liabilities - - - 262.5 262.5 262.5 - 262.5
Total current liabilities 1,015.4 - - 2,122.4 2,122.4 2,122.4 (115.9) 3,021.9
         
Non-current liabilities:        
Deferred tax liability - - - 1,210.6 1,210.6 1,210.6 - 1,210.6
Other non-current liabilities - - - 736.7 736.7 736.7 - 736.7
Total liabilities 1,015.4 - - 4,069.7 4,069.7 4,069.7 (115.9) 4,969.2
         
Total equity 8,662.9 - - 9,666.2 9,666.2 9,666.2 (9,666.2) 8,662.9
         
Total liabilities and equity $ 9,678.3$ -$ -$ 13,735.9$ 13,735.9$ 13,735.9$ (9,782.1)$ 13,632.1
         
Condensed Cash Flow Statement [Table Text Block]
 Condensed Consolidating Statement of Cash Flows 
(for the year ended December 31, 2015)Shire Plc. (Parent Guarantor)SAIIDAC (Subsidiary Issuer) Baxalta Inc. (Subsidiary Issuer) Non-Guarantor Non-Issuer SubsidiariesNon-Guarantor Subsidiaries of SAIIDAC Notes Non-Guarantor Subsidiaries of Baxalta Notes EliminationsConsolidated
(in millions)        
         
CASH FLOWS FROM OPERATING ACTIVITIES        
         
Net cash (used in)/provided by operating activities $ (133.5)$ -$ -$ 2,470.5$ 2,470.5$ 2,470.5$ -$ 2,337.0
         
CASH FLOWS FROM INVESTING ACTIVITIES:         
Transactions with subsidiaries (3,570.0) - - (3,048.2) (3,048.2) (3,048.2) 6,618.2 -
Movements in restricted cash - - - (32.0) (32.0) (32.0) - (32.0)
Purchases of businesses, net of cash acquired - - - (5,553.4) (5,553.4) (5,553.4) - (5,553.4)
Purchases of non-current investments and PP&E - - - (124.2) (124.2) (124.2) - (124.2)
Proceeds from sale of product rights - - - 17.5 17.5 17.5 - 17.5
Other, net - - - 72.2 72.2 72.2 - 72.2
Net cash (used in)/provided by investing activities (3,570.0) - - (8,668.1) (8,668.1) (8,668.1) 6,618.2 (5,619.9)
         
CASH FLOWS FROM FINANCING ACTIVITIES:         
Proceeds from revolving line of credit, long term and short term borrowings 3,760.0 - - 0.8 0.8 0.8 - 3,760.8
Repayment of revolving line of credit, long term and short term borrowings (3,110.0) - - (0.9) (0.9) (0.9) - (3,110.9)
Proceeds from intercompany borrowings 3,048.2   3,570.0 3,570.0 3,570.0 (6,618.2) -
Payment of dividend (6.8) - - (127.6) (127.6) (127.6) - (134.4)
Excess tax benefit associated with exercise of stock options - - - 32.4 32.4 32.4 - 32.4
Debt issuance costs (4.5) - - (19.6) (19.6) (19.6) - (24.1)
Contingent consideration payments - - - (101.2) (101.2) (101.2) - (101.2)
Other, net 16.6 - - (0.2) (0.2) (0.2) - 16.4
Net cash provided by/(used in) financing activities 3,703.5 - - 3,353.7 3,353.7 3,353.7 (6,618.2) 439.0
         
Effect of foreign exchange rate changes on cash and cash equivalents - - - (3.0) (3.0) (3.0) - (3.0)
         
Net decrease in cash and cash equivalents - - - (2,846.9) (2,846.9) (2,846.9) - (2,846.9)
Cash and cash equivalents at beginning of period - - - 2,982.4 2,982.4 2,982.4 - 2,982.4
Cash and cash equivalents at end of period $ -$ -$ -$ 135.5$ 135.5$ 135.5$ -$ 135.5
         

 Condensed Consolidating Statement of Cash Flows 
(for the year ended December 31, 2014)Shire Plc. (Parent Guarantor)SAIIDAC (Subsidiary Issuer) Baxalta Inc. (Subsidiary Issuer) Non-Guarantor Non-Issuer SubsidiariesNon-Guarantor Subsidiaries of SAIIDAC Notes Non-Guarantor Subsidiaries of Baxalta Notes EliminationsConsolidated
(in millions)        
         
CASH FLOWS FROM OPERATING ACTIVITIES        
         
Net cash provided by/(used in) operating activities $ 1,512.6$ -$ -$ 2,715.8$ 2,715.8$ 2,715.8$ -$ 4,228.4
         
CASH FLOWS FROM INVESTING ACTIVITIES:         
Transactions with subsidiaries (1,900.0) - - 458.3 458.3 458.3 1,441.7 -
Movements in restricted cash - - - (32.6) (32.6) (32.6) - (32.6)
Purchases of businesses, net of cash acquired - - - (4,104.4) (4,104.4) (4,104.4) - (4,104.4)
Purchases of non-current investments and PP&E - - - (100.1) (100.1) (100.1) - (100.1)
Proceeds from sale of product rights - - - 127.0 127.0 127.0 - 127.0
Other, net - - - 79.5 79.5 79.5 - 79.5
Net cash (used in)/provided by investing activities (1,900.0) - - (3,572.3) (3,572.3) (3,572.3) 1,441.7 (4,030.6)
         
CASH FLOWS FROM FINANCING ACTIVITIES:         
Proceeds from revolving line of credit, long term and short term borrowings 2,310.0 - - 0.8 0.8 0.8 - 2,310.8
Repayment of revolving line of credit, long term and short term borrowings (1,460.0) - - (1.8) (1.8) (1.8) - (1,461.8)
Proceeds (to)/from intercompany borrowings (458.3)   1,900.0 1,900.0 1,900.0 (1,441.7) -
Payment of dividend (8.9) - - (112.3) (112.3) (112.3) - (121.2)
Excess tax benefit associated with exercise of stock options - - - 39.7 39.7 39.7 - 39.7
Debt issuance costs (10.6) - - 0.4 0.4 0.4 - (10.2)
Contingent consideration payments - - - (15.2) (15.2) (15.2) - (15.2)
Other, net 15.2 - - (202.8) (202.8) (202.8) - (187.6)
Net cash provided by/(used in) financing activities 387.4 - - 1,608.8 1,608.8 1,608.8 (1,441.7) 554.5
         
Effect of foreign exchange rate changes on cash and cash equivalents - - - (9.3) (9.3) (9.3)  (9.3)
         
Net increase in cash and cash equivalents - - - 743.0 743.0 743.0 - 743.0
Cash and cash equivalents at beginning of period - - - 2,239.4 2,239.4 2,239.4 - 2,239.4
Cash and cash equivalents at end of period $ -$ -$ -$ 2,982.4$ 2,982.4$ 2,982.4$ -$ 2,982.4
         

 Condensed Consolidating Statement of Cash Flows 
(for the year ended December 31, 2013)Shire Plc. (Parent Guarantor)SAIIDAC (Subsidiary Issuer) Baxalta Inc. (Subsidiary Issuer) Non-Guarantor Non-Issuer SubsidiariesNon-Guarantor Subsidiaries of SAIIDAC Notes Non-Guarantor Subsidiaries of Baxalta Notes EliminationsConsolidated
(in millions)        
         
CASH FLOWS FROM OPERATING ACTIVITIES        
         
Net cash provided by/(used in) operating activities $ (78.2) - - $ 1,541.2$ 1,541.2$ 1,541.2$ -$ 1,463.0
         
CASH FLOWS FROM INVESTING ACTIVITIES:         
Movements in restricted cash - - - (5.3) (5.3) (5.3) - (5.3)
Purchases of businesses, net of cash acquired - - - (227.8) (227.8) (227.8) - (227.8)
Purchases of non-current investments and PP&E - - - (167.6) (167.6) (167.6) - (167.6)
Proceeds from sale of product rights - - - 19.2 19.2 19.2 - 19.2
Other, net - - - 20.6 20.6 20.6 - 20.6
Net cash (used in)/provided by investing activities - - - (360.9) (360.9) (360.9) - (360.9)
         
CASH FLOWS FROM FINANCING ACTIVITIES:         
Proceeds (to)/from intercompany borrowings 259.8 - - (259.8) (259.8) (259.8) - -
Payment of dividend (5.7) - - (90.7) (90.7) (90.7) - (96.4)
Excess tax benefit associated with exercise of stock options - - - 13.4 13.4 13.4 - 13.4
Contingent consideration payments - - - (14.1) (14.1) (14.1) - (14.1)
Other, net (175.9) - - (71.6) (71.6) (71.6) - (247.5)
Net cash provided by/(used in) financing activities 78.2 - - (422.8) (422.8) (422.8) - (344.6)
         
Effect of foreign exchange rate changes on cash and cash equivalents - - - (0.3) (0.3) (0.3) - (0.3)
         
Net increase in cash and cash equivalents - - - 757.2 757.2 757.2 - 757.2
Cash and cash equivalents at beginning of period - - - 1,482.2 1,482.2 1,482.2 - 1,482.2
Cash and cash equivalents at end of period $ -$ -$ -$ 2,239.4$ 2,239.4$ 2,239.4 - $ 2,239.4