XML 34 R9.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Millions, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 410.4us-gaap_NetIncomeLoss $ 230.4us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 120.6us-gaap_DepreciationAndAmortization 94.6us-gaap_DepreciationAndAmortization
Share-based compensation 15.3us-gaap_ShareBasedCompensation 26.2us-gaap_ShareBasedCompensation
Change in fair value of contingent consideration 2.4us-gaap_FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings (59.2)us-gaap_FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings
Unwind of inventory fair value step-ups 11.2shpgf_UnwindOfInventoryFairValueStepUp 38.8shpgf_UnwindOfInventoryFairValueStepUp
Impairment of IPR&D intangible assets 0us-gaap_ImpairmentOfIntangibleAssetsExcludingGoodwill 166.0us-gaap_ImpairmentOfIntangibleAssetsExcludingGoodwill
Impairment of PP&E 0us-gaap_ImpairmentOfLongLivedAssetsHeldForUse 12.1us-gaap_ImpairmentOfLongLivedAssetsHeldForUse
Gain on sale of product rights (5.2)shpgf_GainLossOnDispositionOfProductRights (36.4)shpgf_GainLossOnDispositionOfProductRights
Other, net 1.1us-gaap_OtherNoncashIncomeExpense (0.3)us-gaap_OtherNoncashIncomeExpense
Movement in deferred taxes 16.6us-gaap_IncreaseDecreaseInDeferredIncomeTaxes 18.5us-gaap_IncreaseDecreaseInDeferredIncomeTaxes
Equity in earnings of equity method investees 1.0us-gaap_IncomeLossFromEquityMethodInvestments 0.6us-gaap_IncomeLossFromEquityMethodInvestments
Changes in operating assets and liabilities:    
Increase in accounts receivable (85.1)us-gaap_IncreaseDecreaseInAccountsReceivable (77.3)us-gaap_IncreaseDecreaseInAccountsReceivable
(Decrease)/increase in sales deduction accruals (24.6)shpgf_IncreaseDecreaseInSalesDeductionAccrual 70.8shpgf_IncreaseDecreaseInSalesDeductionAccrual
Increase in inventory (22.0)us-gaap_IncreaseDecreaseInInventories (18.6)us-gaap_IncreaseDecreaseInInventories
Decrease/(increase) in prepayments and other assets 42.4us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (74.6)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Increase/(decrease) in accounts and notes payable and other liabilities 77.5us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (145.5)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Net cash provided by operating activities 561.6us-gaap_NetCashProvidedByUsedInOperatingActivities 246.1us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES:    
Movements in restricted cash (14.5)us-gaap_IncreaseDecreaseInRestrictedCash (10.1)us-gaap_IncreaseDecreaseInRestrictedCash
Purchases of subsidiary undertakings and businesses, net of cash acquired (5,199.7)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (3,764.4)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Purchases of non-current investments and PP&E (22.3)us-gaap_PaymentsToAcquireInvestments (15.6)us-gaap_PaymentsToAcquireInvestments
Proceeds from short-term investments 54.5us-gaap_ProceedsFromSaleMaturityAndCollectionOfShorttermInvestments 46.8us-gaap_ProceedsFromSaleMaturityAndCollectionOfShorttermInvestments
Proceeds received on sale of product rights 3.9us-gaap_ProceedsFromSaleOfIntangibleAssets 48.0us-gaap_ProceedsFromSaleOfIntangibleAssets
Proceeds from disposal of non-current investments and PP&E 0.9shpgf_ProceedsFromDisposalOfNoncurrentInvestmentsAndPropertyPlantAndEquipment 8.0shpgf_ProceedsFromDisposalOfNoncurrentInvestmentsAndPropertyPlantAndEquipment
Other, net 0us-gaap_PaymentsForProceedsFromOtherInvestingActivities (2.9)us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Net cash used in investing activities (5,177.2)us-gaap_NetCashProvidedByUsedInInvestingActivities (3,690.2)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from revolving line of credit, long-term and short-term borrowings 2,230.0us-gaap_ProceedsFromLinesOfCredit 2,170.0us-gaap_ProceedsFromLinesOfCredit
Repayment of revolving line of credit (535.2)us-gaap_RepaymentsOfLinesOfCredit (650.2)us-gaap_RepaymentsOfLinesOfCredit
Repayment of debt acquired ViroPharma Inc. ("ViroPharma") 0us-gaap_RepaymentsOfAssumedDebt (533.9)us-gaap_RepaymentsOfAssumedDebt
Proceeds from ViroPharma call options 0us-gaap_ProceedsFromDerivativeInstrumentFinancingActivities 346.7us-gaap_ProceedsFromDerivativeInstrumentFinancingActivities
Excess tax benefit associated with exercise of stock options 19.9us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 20.5us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Contingent consideration payments (2.4)shpgf_PaymentsForDeferredContingentConsideration (7.8)shpgf_PaymentsForDeferredContingentConsideration
Other, net (3.2)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 0.2us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash provided by/(used in) financing activities 1,709.1us-gaap_NetCashProvidedByUsedInFinancingActivities 1,345.5us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of foreign exchange rate changes on cash and cash equivalents (1.6)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (1.7)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net decrease in cash and cash equivalents (2,908.1)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (2,100.3)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 2,982.4us-gaap_CashAndCashEquivalentsAtCarryingValue 2,239.4us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 74.3us-gaap_CashAndCashEquivalentsAtCarryingValue 139.1us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental information associated with continuing operations:    
Interest paid (5.0)us-gaap_InterestPaid (2.6)us-gaap_InterestPaid
Income taxes repaid/(paid) $ 48.8us-gaap_IncomeTaxesPaid $ (82.6)us-gaap_IncomeTaxesPaid