Attached files

file filename
8-K - 8-K - BAXTER INTERNATIONAL INCd57625d8k.htm
EX-10.5 - EX-10.5 - BAXTER INTERNATIONAL INCd57625dex105.htm
EX-2.1 - EX-2.1 - BAXTER INTERNATIONAL INCd57625dex21.htm
EX-10.4 - EX-10.4 - BAXTER INTERNATIONAL INCd57625dex104.htm
EX-10.2 - EX-10.2 - BAXTER INTERNATIONAL INCd57625dex102.htm
EX-10.3 - EX-10.3 - BAXTER INTERNATIONAL INCd57625dex103.htm
EX-10.1 - EX-10.1 - BAXTER INTERNATIONAL INCd57625dex101.htm
EX-10.6 - EX-10.6 - BAXTER INTERNATIONAL INCd57625dex106.htm

Exhibit 99.1

Baxter International Inc.

Unaudited Pro Forma Condensed Consolidated Financial Statements

On July 1, 2015, Baxter International Inc. (“Baxter” or the “company”) completed the previously announced distribution of 80.5% of the outstanding common stock of Baxalta Incorporated (“Baxalta”) to Baxter’s shareholders (the “Distribution”). Baxter retained a 19.5% ownership stake in Baxalta immediately following the distribution.

The following unaudited pro forma condensed consolidated statements of earnings of Baxter for the three months ended March 31, 2015 and for each of the years ended December 31, 2014, 2013, and 2012 are presented as if the Distribution had occurred on January 1, 2012. The following unaudited pro forma condensed consolidated balance sheet of Baxter as of March 31, 2015 is presented as if the Distribution and related events had occurred on March 31, 2015.

The statements have been derived from historical financial statements prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”), are presented based on information currently available, are intended for informational purposes only, and do not purport to represent what Baxter’s financial position and results of operations actually would have been had the Distribution and related events occurred on the dates indicated, or to project Baxter’s financial performance for any future period. Specifically, the statements do not include adjustments related to special items, the effects of transition services arrangements between Baxter and Baxalta, reductions in interest expense as a result of repayment or redemption of Baxter’s long-term debt or the impact of any future action Baxter may take to align its cost structure with the remaining Baxter business. Beginning in the third quarter of 2015, Baxalta’s historical financial results for periods prior to the Distribution will be reflected in Baxter’s consolidated financial statements as discontinued operations.

The unaudited pro forma condensed consolidated financial statements and the accompanying notes should be read in conjunction with (i) the audited consolidated GAAP financial statements and accompanying notes and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in Baxter’s Form 10-K for the years ended December 31, 2014, 2013, and 2012 and (ii) the unaudited condensed consolidated GAAP financial statements and accompanying notes and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in Baxter’s Form 10-Q for the three months ended March 31, 2015.


Baxter International Inc.

Unaudited Pro Forma Condensed Consolidated Statement of Earnings

Three Months Ended March 31, 2015

(dollars and shares in millions except per share data)

 

     Baxter
Historical (A)
    Baxalta
Separation (B)
    Baxter
Continuing
Pro Forma
 

Net sales

     $3,764        $(1,361     $2,403   

Cost of sales

     1,963        (574     1,389   
  

 

 

   

 

 

   

 

 

 

Gross margin

  1,801      (787   1,014   
  

 

 

   

 

 

   

 

 

 

Marketing and administrative expenses

  1,015      (231   784   

Research and development expenses

  300      (157   143   

Net interest expense

  30      —        30   

Other (income) expense, net

  (74   (12   (86
  

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

  530      (387   143   

Income tax expense

  110      (97   13   
  

 

 

   

 

 

   

 

 

 

Income from continuing operations

  $   420      $   (290   $   130   
  

 

 

   

 

 

   

 

 

 

Income from continuing operations per common share

Basic

  $  0.77      $  0.24   

Diluted

  $  0.76      $  0.24   

Weighted-average number of common shares outstanding

Basic

  543      543   

Diluted

  548      548   

See accompanying notes to the unaudited pro forma condensed consolidated financial statements.


Baxter International Inc.

Unaudited Pro Forma Condensed Consolidated Statement of Earnings

Year Ended December 31, 2014

(dollars and shares in millions except per share data)

 

     Baxter
Historical (A)
     Baxalta
Separation (B)
    Baxter
Continuing
Pro Forma
 

Net sales

     $16,671         $(5,952     $10,719   

Cost of sales

     8,514         (2,475     6,039   
  

 

 

    

 

 

   

 

 

 

Gross margin

  8,157      (3,477   4,680   
  

 

 

    

 

 

   

 

 

 

Marketing and administrative expenses

  4,029      (714   3,315   

Research and development expenses

  1,421      (811   610   

Net interest expense

  145      —        145   

Other (income) expense, net

  123      (102   21   
  

 

 

    

 

 

   

 

 

 

Income from continuing operations before income taxes

  2,439      (1,850   589   

Income tax expense

  493      (439   54   
  

 

 

    

 

 

   

 

 

 

Income from continuing operations

  $  1,946      $(1,411   $     535   
  

 

 

    

 

 

   

 

 

 

Income from continuing operations per common share

Basic

  $    3.59      $    0.99   

Diluted

  $    3.56      $    0.98   

Weighted-average number of common shares outstanding

Basic

  542      542   

Diluted

  547      547   

See accompanying notes to the unaudited pro forma condensed consolidated financial statements.


Baxter International Inc.

Unaudited Pro Forma Condensed Consolidated Statement of Earnings

Year Ended December 31, 2013

(dollars and shares in millions except per share data)

 

     Baxter
Historical (A)
    Baxalta
Separation (B)
    Baxter
Continuing
Pro Forma
 

Net sales

     $14,967        $(5,554     $9,413   

Cost of sales

     7,495        (2,331     5,164   
  

 

 

   

 

 

   

 

 

 

Gross margin

  7,472      (3,223   4,249   
  

 

 

   

 

 

   

 

 

 

Marketing and administrative expenses

  3,642      (558   3,084   

Research and development expenses

  1,165      (583   582   

Net interest expense

  128      —        128   

Other (income) expense, net

  (9   3      (6
  

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

  2,546      (2,085   461   

Income tax expense

  534      (456   78   
  

 

 

   

 

 

   

 

 

 

Income from continuing operations

  $  2,012      $(1,629   $   383   
  

 

 

   

 

 

   

 

 

 

Income from continuing operations per common share

Basic

  $    3.70      $  0.71   

Diluted

  $    3.66      $  0.70   

Weighted-average number of common shares outstanding

Basic

  543      543   

Diluted

  549      549   

See accompanying notes to the unaudited pro forma condensed consolidated financial statements.


Baxter International Inc.

Unaudited Pro Forma Condensed Consolidated Statement of Earnings

Year Ended December 31, 2012

(dollars and shares in millions except per share data)

 

     Baxter
Historical (A)
    Baxalta
Separation (B)
    Baxter
Continuing
Pro Forma
 

Net sales

     $13,936        $(5,310     $8,626   

Cost of sales

     6,802        (2,249     4,553   
  

 

 

   

 

 

   

 

 

 

Gross margin

  7,134      (3,061   4,073   
  

 

 

   

 

 

   

 

 

 

Marketing and administrative expenses

  3,283      (431   2,852   

Research and development expenses

  1,081      (569   512   

Net interest expense

  87      —        87   

Other (income) expense, net

  (155   (15   (170
  

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

  2,838      (2,046   792   

Income tax expense

  555      (495   60   
  

 

 

   

 

 

   

 

 

 

Income from continuing operations

  $  2,283      $(1,551   $   732   
  

 

 

   

 

 

   

 

 

 

Income from continuing operations per common share

Basic

  $    4.14      $  1.33   

Diluted

  $    4.11      $  1.32   

Weighted-average number of common shares outstanding

Basic

  551      551   

Diluted

  556      556   

See accompanying notes to the unaudited pro forma condensed consolidated financial statements.


Baxter International Inc.

Unaudited Pro Forma Condensed Consolidated Balance Sheet

As of March 31, 2015

(dollars in millions)

 

     Baxter
Historical (A)
    Baxalta
Separation (C)
    Other
Adjustments
   

Notes

   Baxter
Continuing
Pro Forma
 

Current assets

           

Cash and equivalents

     $  2,530        $    —          $ 1,914      (D)      $  4,444   

Accounts and other current receivables, net

     2,599        (928     —             1,671   

Inventories

     3,501        (1,918     —             1,583   

Prepaid expenses and other

     1,104        (387     —             717   
  

 

 

   

 

 

   

 

 

      

 

 

 

Total current assets

  9,734      (3,233   1,914      8,415   

Property, plant and equipment, net

  8,492      (4,304   —        4,188   

Other assets

Goodwill

  3,694      (1,003   —        2,691   

Other intangible assets, net

  2,068      (602   —        1,466   

Investment in Baxalta common stock

  —        —        4,292    (E)   4,292   

Other

  873      (428   —        445   
  

 

 

   

 

 

   

 

 

      

 

 

 

Total other assets

  6,635      (2,033   4,292      8,894   
  

 

 

   

 

 

   

 

 

      

 

 

 

Total assets

  $24,861      $(9,570   $ 6,206      $21,497   
  

 

 

   

 

 

   

 

 

      

 

 

 

Current liabilities

Short-term debt

  $  2,151      $    —        $(1,236 (D)   $     915   

Current maturities of long-term debt and lease obligations

  174      (1   —        173   

Accounts payable and accrued liabilities

  3,749      (1,233   —        2,516   
  

 

 

   

 

 

   

 

 

      

 

 

 

Total current liabilities

  6,074      (1,234   (1,236   3,604   

Long-term debt and lease obligations

  7,680      (317   —        7,363   

Other long-term liabilities

  3,819      (1,483   —        2,336   

Commitments and contingencies

Equity

Common stock, $1 par value, authorized 2,000,000,000 shares, issued 683,494,944 shares

  683      —        —        683   

Common stock in treasury, at cost, 139,644,913 shares

  (7,890   —        —        (7,890

Additional contributed capital

  5,822      —        —        5,822   

Retained earnings

  13,352      (7,467   4,424    (D)(E)   10,309   

Accumulated other comprehensive (loss) income

  (4,709   931      3,018    (E)   (760
  

 

 

   

 

 

   

 

 

      

 

 

 

Total Baxter shareholders’ equity

  7,258      (6,536   7,442      8,164   

Noncontrolling interests

  30      —        —        30   
  

 

 

   

 

 

   

 

 

      

 

 

 

Total equity

  7,288      (6,536   7,442      8,194   
  

 

 

   

 

 

   

 

 

      

 

 

 

Total liabilities and equity

  $24,861      $(9,570   $ 6,206      $21,497   
  

 

 

   

 

 

   

 

 

      

 

 

 

See accompanying notes to the unaudited pro forma condensed consolidated financial statements.


Baxter International Inc.

Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

(A) Reflects Baxter’s historical GAAP financial statements and does not reflect any adjustments related to the Distribution.

(B) Reflects the revenues and expenses directly associated with the results of operations of Baxalta and was derived from the annual and interim combined GAAP financial statements included in Baxalta’s Registration Statement on Form 10 (File No. 001-36782) (the “Form 10”), adjusted to exclude previously allocated corporate overhead costs and to include separation costs that are directly related to the separation of Baxalta from Baxter. Separation costs included in this column are $106 million and $155 million for the three months ended March 31, 2015 and the year ended December 31, 2014, respectively.

(C) Reflects the assets and liabilities of Baxalta and was derived from the unaudited combined GAAP balance sheet included in the Form 10, adjusted for certain assets and liabilities to give effect to the Distribution. Adjustments also include the elimination of goodwill attributed to the Baxter BioScience segment remaining on Baxter’s unaudited condensed consolidated balance sheet as of March 31, 2015.

(D) Reflects a $4.0 billion cash distribution from Baxalta, net of $850 million of cash that was contributed to Baxalta in connection with the formation of various Baxalta entities and the $1.2 billion repayment of Baxter’s outstanding short-term debt. This does not include reductions in indebtedness associated with Baxter’s ongoing debt tender offers.

(E) After giving effect to the Distribution, Baxter holds 131,902,719 shares of Baxalta’s common stock with an estimated cost basis of $1.3 billion. For purposes of the unaudited pro forma condensed consolidated balance sheet, the value of the company’s investment in Baxalta was calculated using a stock price of $32.54 per share, which represents the mid-point price for Baxalta’s common stock on July 1, 2015. The difference between the cost basis of the investment and the fair value of the investment as of July 1, 2015 is recorded as a component of accumulated other comprehensive (loss) income in the unaudited pro forma condensed consolidated balance sheet.