XML 130 R10.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Millions, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net income $ 3,405.5us-gaap_NetIncomeLoss $ 665.1us-gaap_NetIncomeLoss $ 745.4us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 407.3us-gaap_DepreciationAndAmortization 324.4us-gaap_DepreciationAndAmortization 308.6us-gaap_DepreciationAndAmortization
Share-based compensation 97.0us-gaap_ShareBasedCompensation 77.4us-gaap_ShareBasedCompensation 87.1us-gaap_ShareBasedCompensation
Change in fair value of contingent consideration 14.7us-gaap_FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings (159.1)us-gaap_FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings 9.2us-gaap_FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings
Impairment of intangible assets 190.3us-gaap_ImpairmentOfIntangibleAssetsExcludingGoodwill 19.9us-gaap_ImpairmentOfIntangibleAssetsExcludingGoodwill 197.9us-gaap_ImpairmentOfIntangibleAssetsExcludingGoodwill
Goodwill impairment charge 0us-gaap_GoodwillImpairmentLoss 7.1us-gaap_GoodwillImpairmentLoss 0us-gaap_GoodwillImpairmentLoss
Impairment of assets held for sale 0us-gaap_ImpairmentOfLongLivedAssetsToBeDisposedOf 636.9us-gaap_ImpairmentOfLongLivedAssetsToBeDisposedOf 0us-gaap_ImpairmentOfLongLivedAssetsToBeDisposedOf
Write down of assets 14.3us-gaap_GainLossOnSalesOfAssetsAndAssetImpairmentCharges 58.2us-gaap_GainLossOnSalesOfAssetsAndAssetImpairmentCharges 0.9us-gaap_GainLossOnSalesOfAssetsAndAssetImpairmentCharges
Gain on sale of product rights (88.2)shpgf_GainLossOnDispositionOfProductRights (15.9)shpgf_GainLossOnDispositionOfProductRights (18.1)shpgf_GainLossOnDispositionOfProductRights
Unwind of Viropharma inventory fair value step-up 91.9shpgf_UnwindOfInventoryFairValueStepUp 0shpgf_UnwindOfInventoryFairValueStepUp 0shpgf_UnwindOfInventoryFairValueStepUp
Other, net 15.1us-gaap_OtherNoncashIncomeExpense 8.3us-gaap_OtherNoncashIncomeExpense 7.4us-gaap_OtherNoncashIncomeExpense
Movement in deferred taxes (14.3)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes (349.9)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes (58.3)us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Equity in earnings of equity method investees (2.7)us-gaap_IncomeLossFromEquityMethodInvestments (3.9)us-gaap_IncomeLossFromEquityMethodInvestments (1.0)us-gaap_IncomeLossFromEquityMethodInvestments
Changes in operating assets and liabilities:      
(Increase)/decrease in accounts receivable (66.1)us-gaap_IncreaseDecreaseInAccountsReceivable (148.3)us-gaap_IncreaseDecreaseInAccountsReceivable 22.2us-gaap_IncreaseDecreaseInAccountsReceivable
Increase in sales deduction accruals 107.6shpgf_IncreaseDecreaseInSalesDeductionAccrual 177.5shpgf_IncreaseDecreaseInSalesDeductionAccrual 42.7shpgf_IncreaseDecreaseInSalesDeductionAccrual
Increase in inventory (25.3)us-gaap_IncreaseDecreaseInInventories (36.6)us-gaap_IncreaseDecreaseInInventories (88.2)us-gaap_IncreaseDecreaseInInventories
Decrease/(increase) in prepayments and other assets 42.4us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (60.9)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (14.5)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Increase in accounts and notes payable and other liabilities 5.3us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 67.9us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 136.7us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Returns on investment from joint venture 0us-gaap_EquityMethodInvestmentDividendsOrDistributions 3.1us-gaap_EquityMethodInvestmentDividendsOrDistributions 4.9us-gaap_EquityMethodInvestmentDividendsOrDistributions
Net cash provided by operating activities 4,228.4us-gaap_NetCashProvidedByUsedInOperatingActivities 1,463.0us-gaap_NetCashProvidedByUsedInOperatingActivities 1,382.9us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES:      
Movements in restricted cash (32.6)us-gaap_IncreaseDecreaseInRestrictedCash (5.3)us-gaap_IncreaseDecreaseInRestrictedCash 3.5us-gaap_IncreaseDecreaseInRestrictedCash
Purchases of subsidiary undertakings and businesses, net of cash acquired (4,104.4)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (227.8)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (97.0)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Purchases of non-current investments (23.1)us-gaap_PaymentsToAcquireInvestments (10.6)us-gaap_PaymentsToAcquireInvestments (18.0)us-gaap_PaymentsToAcquireInvestments
Proceeds from short-term investments 57.8us-gaap_ProceedsFromSaleMaturityAndCollectionOfShorttermInvestments 0us-gaap_ProceedsFromSaleMaturityAndCollectionOfShorttermInvestments 0us-gaap_ProceedsFromSaleMaturityAndCollectionOfShorttermInvestments
Purchases of PP&E (77.0)us-gaap_PaymentsToAcquireOtherPropertyPlantAndEquipment (157.0)us-gaap_PaymentsToAcquireOtherPropertyPlantAndEquipment (149.6)us-gaap_PaymentsToAcquireOtherPropertyPlantAndEquipment
Purchases of intangible assets 0us-gaap_PaymentsToAcquireIntangibleAssets 0us-gaap_PaymentsToAcquireIntangibleAssets (43.5)us-gaap_PaymentsToAcquireIntangibleAssets
Proceeds received on sale of product rights 127.0us-gaap_ProceedsFromSaleOfIntangibleAssets 19.2us-gaap_ProceedsFromSaleOfIntangibleAssets 17.8us-gaap_ProceedsFromSaleOfIntangibleAssets
Retun on investments 0us-gaap_ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital 5.4us-gaap_ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital 0us-gaap_ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
Proceeds from disposal of non-current investments 21.5shpgf_ProceedsFromDisposalOfNoncurrentInvestmentsAndPropertyPlantAndEquipment 12.1shpgf_ProceedsFromDisposalOfNoncurrentInvestmentsAndPropertyPlantAndEquipment 7.2shpgf_ProceedsFromDisposalOfNoncurrentInvestmentsAndPropertyPlantAndEquipment
Other, net 0.2us-gaap_PaymentsForProceedsFromOtherInvestingActivities 3.1us-gaap_PaymentsForProceedsFromOtherInvestingActivities 8.6us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Net cash used in investing activities (4,030.6)us-gaap_NetCashProvidedByUsedInInvestingActivities (360.9)us-gaap_NetCashProvidedByUsedInInvestingActivities (271.0)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from revolving line of credit, long-term and short-term borrowings 2,310.8us-gaap_ProceedsFromLinesOfCredit 0us-gaap_ProceedsFromLinesOfCredit 0us-gaap_ProceedsFromLinesOfCredit
Repayment of revolving line of credit and short-term borrowings (1,461.8)us-gaap_RepaymentsOfLinesOfCredit 0us-gaap_RepaymentsOfLinesOfCredit 0us-gaap_RepaymentsOfLinesOfCredit
Repayment of debt acquired through business combinations (551.5)us-gaap_RepaymentsOfAssumedDebt 0us-gaap_RepaymentsOfAssumedDebt 0us-gaap_RepaymentsOfAssumedDebt
Proceeds from ViroPharma call options 346.7us-gaap_ProceedsFromDerivativeInstrumentFinancingActivities 0us-gaap_ProceedsFromDerivativeInstrumentFinancingActivities 0us-gaap_ProceedsFromDerivativeInstrumentFinancingActivities
Payment of dividend (121.2)us-gaap_PaymentsOfDividendsCommonStock (96.4)us-gaap_PaymentsOfDividendsCommonStock (86.3)us-gaap_PaymentsOfDividendsCommonStock
Excess tax benefit associated with exercise of stock options 39.7us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 13.4us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 40.7us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Proceeds from exercise of options 17.4us-gaap_ProceedsFromStockOptionsExercised 17.2us-gaap_ProceedsFromStockOptionsExercised 16.2us-gaap_ProceedsFromStockOptionsExercised
Contingent consideration payments (15.2)shpgf_PaymentsForDeferredContingentConsideration (14.1)shpgf_PaymentsForDeferredContingentConsideration (5.8)shpgf_PaymentsForDeferredContingentConsideration
Facility arrangement fee (10.2)us-gaap_PaymentsOfFinancingCosts (13.9)us-gaap_PaymentsOfFinancingCosts 0us-gaap_PaymentsOfFinancingCosts
Payments to acquire shares (in USD) 0us-gaap_PaymentsForRepurchaseOfCommonStock (243.8)us-gaap_PaymentsForRepurchaseOfCommonStock (205.8)us-gaap_PaymentsForRepurchaseOfCommonStock
Other, net (0.2)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (7.0)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (3.3)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash provided by/(used in) financing activities 554.5us-gaap_NetCashProvidedByUsedInFinancingActivities (344.6)us-gaap_NetCashProvidedByUsedInFinancingActivities (244.3)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of foreign exchange rate changes on cash and cash equivalents (9.3)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (0.3)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (5.4)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net increase in cash and cash equivalents 743.0us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 757.2us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 862.2us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 2,239.4us-gaap_CashAndCashEquivalentsAtCarryingValue 1,482.2us-gaap_CashAndCashEquivalentsAtCarryingValue 620.0us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 2,982.4us-gaap_CashAndCashEquivalentsAtCarryingValue 2,239.4us-gaap_CashAndCashEquivalentsAtCarryingValue 1,482.2us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental information associated with continuing operations:      
Interest paid (14.5)us-gaap_InterestPaid (29.9)us-gaap_InterestPaid (34.6)us-gaap_InterestPaid
Income taxes paid (200.6)us-gaap_IncomeTaxesPaid (290.2)us-gaap_IncomeTaxesPaid (199.2)us-gaap_IncomeTaxesPaid
Repayment from the Canadian revenue authorities 417.0us-gaap_ProceedsFromIncomeTaxRefunds 0us-gaap_ProceedsFromIncomeTaxRefunds 0us-gaap_ProceedsFromIncomeTaxRefunds
Receipt of break fee 1,635.4shpgf_ReceiptOfBreakFee 0shpgf_ReceiptOfBreakFee 0shpgf_ReceiptOfBreakFee
Continung operations      
Adjustments to reconcile net income to net cash provided by operating activities:      
Goodwill impairment charge   7.1us-gaap_GoodwillImpairmentLoss
/ us-gaap_StatementOperatingActivitiesSegmentAxis
= us-gaap_SegmentContinuingOperationsMember
 
Gain on sale of product rights (88.2)shpgf_GainLossOnDispositionOfProductRights
/ us-gaap_StatementOperatingActivitiesSegmentAxis
= us-gaap_SegmentContinuingOperationsMember
   
Discontinued operations      
Adjustments to reconcile net income to net cash provided by operating activities:      
Goodwill impairment charge   191.8us-gaap_GoodwillImpairmentLoss
/ us-gaap_StatementOperatingActivitiesSegmentAxis
= us-gaap_SegmentDiscontinuedOperationsMember
 
Gain on sale of product rights 33.6shpgf_GainLossOnDispositionOfProductRights
/ us-gaap_StatementOperatingActivitiesSegmentAxis
= us-gaap_SegmentDiscontinuedOperationsMember
   
EBT      
CASH FLOWS FROM FINANCING ACTIVITIES:      
Payments to acquire shares (in USD) 0us-gaap_PaymentsForRepurchaseOfCommonStock
/ us-gaap_ShareRepurchaseProgramAxis
= us-gaap_TrustForBenefitOfEmployeesMember
(50.0)us-gaap_PaymentsForRepurchaseOfCommonStock
/ us-gaap_ShareRepurchaseProgramAxis
= us-gaap_TrustForBenefitOfEmployeesMember
(99.3)us-gaap_PaymentsForRepurchaseOfCommonStock
/ us-gaap_ShareRepurchaseProgramAxis
= us-gaap_TrustForBenefitOfEmployeesMember
Share Buy-back Program      
CASH FLOWS FROM FINANCING ACTIVITIES:      
Payments to acquire shares (in USD) $ 0us-gaap_PaymentsForRepurchaseOfCommonStock
/ us-gaap_ShareRepurchaseProgramAxis
= shpgf_ShareBuyBackProgramMember
$ (193.8)us-gaap_PaymentsForRepurchaseOfCommonStock
/ us-gaap_ShareRepurchaseProgramAxis
= shpgf_ShareBuyBackProgramMember
$ (106.5)us-gaap_PaymentsForRepurchaseOfCommonStock
/ us-gaap_ShareRepurchaseProgramAxis
= shpgf_ShareBuyBackProgramMember