Medicines co /de (MDCO)
CashFlow / Yearly
Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Cash flows from operating activities:
Net loss

-123,156

-708,373

-119,172

-352,746

-32,348

15,260

51,170

127,877

104,635

-76,229

-8,504

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization

3,195

21,974

31,042

34,837

34,398

32,238

7,270

6,231

6,124

5,767

2,932

Asset impairment charges

-

-

-

29,413

31,133

0

0

-

-

5,000

-

Impairment on divestiture

-

-

-

133,273

-

-

-

-

-

-

-

Acquired in-process research and development

-

-

-

-

-

-

-

-

-

-

21,373

Amortization of net premiums and discounts on available for sale securities

-

-

-

-

-

-209

-734

-2,021

-3,260

-2,118

-113

Amortization of long term debt financing costs

-

-

-

-

-

1,179

598

0

0

-

-

Amortization of Debt Discount (Premium)

27,922

26,868

26,182

23,676

11,920

9,978

5,306

0

0

-

-

Unrealized foreign currency transaction losses, net

57

-2,180

941

173

833

-143

573

-562

1,217

0

-580

Stock compensation expense

18,070

31,520

30,987

30,605

34,311

23,078

14,981

11,017

8,336

19,437

22,798

Loss on available for sale securities

-

-

-

-

-

-

-

-

-

-33

33

Deferred tax benefit

0

-89,895

-23

-53,292

-5,565

-10,272

30,376

-53,246

-43,592

47,737

1,520

Accretion of deferred payments

3,231

0

0

-

-

-

-

-

-

-

-

Excess tax benefit from share-based compensation arrangements

-

-

-

-

1,443

7,675

1,558

9,393

-292

0

-

Gain (Loss) on Extinguishment of Debt

0

0

-5,380

0

0

-

-

-

-

-

-

Gain on sale of business

168,955

0

289,305

0

0

-

-

-

-

-

-

Gain on sale of assets

28,582

-105

-521

-543

-35

-39

-69

-299

-293

0

-33

Gain (Loss) on Investments

-51,881

0

0

19,773

0

0

-

-

-

-

-

Gain on remeasurement of equity investment

-

-

-

22,597

0

0

-

-

-

-

-

Reserve for excess or obsolete inventory

-390

17,453

8,533

42,599

0

0

-

-

-

-

-

Changes in contingent purchase price

-258

-18,787

23,981

20,278

20,823

16,942

-

-

-

-

-

Loss in equity investment

-

-

-

-

-1,711

0

0

7,500

0

0

-

Adjustment to contingent purchase price

-

-

-

-

-

-

1,460

4,956

-1,720

-486

-

Changes in operating assets and liabilities:
Accrued interest receivable

-

-

-

-

-

-347

-26

-905

364

-414

-262

Accounts receivable

-4,959

-9,180

-30,144

-103,100

54,739

15,017

11,120

28,086

16,627

-3,182

7,614

Inventory, net

-2,199

-6,511

15,653

69,318

-5,627

10,130

31,152

19,794

-701

-2,774

-6,890

Prepaid expenses and other assets

-9,663

-534

-569

5,286

3,559

-39

-1,516

6,763

-5,031

1,713

1,236

Other assets

-

-

-

-

-

-

-

-

-

-

0

Accounts payable

-9,514

-17,222

-7,398

16,362

-6,866

-1,319

18,903

-2,203

165

-7,851

3,315

Accrued expenses

-50,390

31,526

-37,233

-39,501

24,058

31,192

-40,160

71,608

-736

8,343

-18,945

Other current liabilities

-4,437

-13,757

1,568

-

-

-

-

-

-

-

-

Payments on contingent purchase price

59

52,543

1,045

78,900

0

0

-

-

-

-

-

Deferred revenue

-

-

-

8,386

5,257

3,854

1,685

125

-616

-8,519

9,588

Other liabilities

4,272

-7,659

-11,446

549

3,394

1,335

-265

171

62

-28

-4,939

Net cash used in operating activities

-261,795

-368,288

-323,309

-197,965

67,314

91,420

46,346

96,375

67,467

951

38,077

Cash flows from investing activities:
Proceeds from sale of fixed assets

-

-

-

250

0

0

-

-

-

-

0

Proceeds from sale of investment

-

-

-

19,773

0

0

-

-

-

-

-

Purchases of available for sale securities

0

131,560

0

-

-

-

65,354

33,583

128,240

133,700

161,822

Proceeds from sale of assets

12,672

0

0

-

-

-

-

-

-

-

-

Proceeds from maturities and sales of available for sale securities

0

131,535

0

-

-

50,656

38,881

126,713

108,640

161,646

161,505

Purchases of fixed assets

7

4,525

2,176

2,555

7,289

13,574

1,005

1,269

340

342

19,395

Payments for intangible assets

0

0

10,000

112,617

15,000

0

36,678

7,000

0

0

2,000

Other investments

-

-

-

-

3,625

-1,125

2,500

-

-

-

-

Investment in pharmaceutical company

-

-

-

-

-

-

-

-

-

-

5,000

Acquisition of business, net of cash acquired

-

-

-

28,397

58,934

542,579

0

0

-

37,168

23,534

Proceeds from Divestiture of Businesses

166,383

0

437,875

0

0

-

-

-

-

-

-

Adjustment to goodwill

-

-

-

-

-

-

-

-

263

0

-

Change in restricted cash

-

-

-

-35

-92

-11

-3,148

-1,049

-1,278

1,652

-

Other investing activities

-

-

-

-

-

-

-

0

-

-

-

Net cash provided by investing activities

179,048

-4,550

425,699

-123,511

-84,756

-504,361

-63,508

78,410

-18,399

-11,216

-50,246

Cash flows from financing activities:
Proceeds from issuances of common stock, net

15,608

48,621

33,776

95,198

17,343

74,212

22,935

6,725

3,361

1,804

5,542

Payments on contingent purchase price

511

10,523

9,404

157,601

9,953

0

0

-

-

-

-

Proceeds from equity offering, net

-

-

-

-

-

189,600

0

-

-

-

-

Purchase of treasury stock

-

-

-

-

-

-

50,000

0

0

-

-

Proceeds from the issuance of convertible senior notes

163,000

0

402,500

400,000

0

0

275,000

0

0

-

-

Repayments of Long-term Debt

0

55,000

323,225

0

0

-

-

-

-

-

-

Purchase of capped call transactions related to convertible senior notes

0

0

33,931

0

0

-

-

-

-

-

-

Proceeds from settlement of bond hedges related to convertible senior notes

0

0

100,459

0

0

-

-

-

-

-

-

Settlement of warrants

0

2

87,874

0

0

-

-

-

-

-

-

Proceeds from issuance of warrants

-

-

-

-

-

-

38,425

0

0

-

-

Purchase of convertible note hedge

-

-

-

-

-

-

58,223

0

0

-

-

Debt issuance costs

5,464

0

11,725

12,769

0

0

8,774

0

0

-

-

Purchase of shares of non-controlling interest

0

167

0

0

-

-

-

-

-

-

-

Excess tax benefit from share-based compensation arrangements

-

-

-

-

1,443

7,675

1,558

9,393

0

0

-

Net cash provided by financing activities

172,633

-17,071

70,576

324,828

8,833

271,487

220,921

16,118

3,361

1,804

5,542

Effect of exchange rate changes on cash

-1,766

-58

-700

-920

2,623

-1,265

305

-1,885

1,710

-332

-482

Increase (decrease) in cash, cash equivalents and restricted cash

88,120

-389,967

172,266

2,432

-5,986

-142,719

204,064

189,018

54,139

-8,793

-7,109

Supplemental disclosure of cash flow information:
Interest paid

21,069

22,561

12,269

8,837

3,782

4,374

1,786

0

0

-

-

Taxes paid

581

575

36

114

1,371

9,137

1,709

6,850

1,699

358

2,518

Non-cash investing and financing activities
Issuance of common stock upon conversion of convertible notes

0

32,018

0

0

-

-

-

-

-

-

-

Receipt of common stock upon settlement of 2017 Note hedge

0

40,015

0

0

-

-

-

-

-

-

-

Issuance of common stock upon the exercise of the 2017 Warrants

0

1,638

0

0

-

-

-

-

-

-

-

Reconciliation of cash, cash equivalents and restricted cash
Fixed asset additions included in current liabilities

-

-

-

-

-

-

-

-

-

-

6,327