XML 79 R80.htm IDEA: XBRL DOCUMENT v3.3.0.814
Subsidiary Guarantors Condensed Consolidating Statement of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Condensed Income Statements, Captions [Line Items]        
Net sales $ 2,676.2 $ 2,069.4 $ 6,887.8 $ 5,588.8
Other revenues 19.0 14.6 50.8 48.1
Total revenues 2,695.2 2,084.0 6,938.6 5,636.9
Cost of sales 1,379.9 1,071.6 3,785.1 3,077.9
Gross profit 1,315.3 1,012.4 3,153.5 2,559.0
Research and development 174.8 158.2 512.9 431.6
Selling, general and administrative 537.1 418.3 1,584.5 1,200.1
Litigation settlements, net 2.3 20.9 19.1 47.2
Other operating income, net 0.0 (80.0) 0.0 (80.0)
Total operating expenses 714.2 517.4 2,116.5 1,598.9
Earnings from operations 601.1 495.0 1,037.0 960.1
Interest expense 95.1 83.9 268.5 251.2
Other expense (income), net 50.9 (1.5) 71.4 6.8
Earnings before income taxes and noncontrolling interest 455.1 412.6 697.1 702.1
Income tax (benefit) provision 26.5 (86.8) 44.0 (40.5)
Earnings (losses) of equity interest subsidiaries 0.0 0.0 0.0 0.0
Net earnings 428.6 499.4 653.1 742.6
Net earnings attributable to noncontrolling interest 0.0 (0.3) (0.1) (2.4)
Net earnings attributable to Mylan N.V. ordinary shareholders 428.6 499.1 653.0 740.2
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Net sales 0.0 0.0 0.0 0.0
Other revenues 0.0 0.0 0.0 0.0
Total revenues 0.0 0.0 0.0 0.0
Cost of sales 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Research and development 0.0 0.0 0.0 0.0
Selling, general and administrative 0.0 0.0 0.0 0.0
Litigation settlements, net 0.0 0.0 0.0 0.0
Other operating income, net   0.0   0.0
Total operating expenses 0.0 0.0 0.0 0.0
Earnings from operations 0.0 0.0 0.0 0.0
Interest expense 0.0 0.0 0.0 0.0
Other expense (income), net 0.0 0.0 0.0 0.0
Earnings before income taxes and noncontrolling interest 0.0 0.0 0.0 0.0
Income tax (benefit) provision 0.0 0.0 0.0 0.0
Earnings (losses) of equity interest subsidiaries (1,102.0) (714.6) (2,086.7) (1,360.2)
Net earnings (1,102.0) (714.6) (2,086.7) (1,360.2)
Net earnings attributable to noncontrolling interest 0.0 0.3 0.1 2.4
Net earnings attributable to Mylan N.V. ordinary shareholders (1,102.0) (714.3) (2,086.6) (1,357.8)
Mylan N.V. (Parent Guarantor)        
Condensed Income Statements, Captions [Line Items]        
Net sales 0.0   0.0  
Other revenues 0.0   0.0  
Total revenues 0.0   0.0  
Cost of sales 0.0   0.0  
Gross profit 0.0   0.0  
Research and development 0.0   0.0  
Selling, general and administrative 0.0   0.0  
Litigation settlements, net 0.0   0.0  
Total operating expenses 0.0   0.0  
Earnings from operations 0.0   0.0  
Interest expense 30.4   42.3  
Other expense (income), net 0.0   0.0  
Earnings before income taxes and noncontrolling interest (30.4)   (42.3)  
Income tax (benefit) provision 0.0   0.0  
Earnings (losses) of equity interest subsidiaries 459.0   695.4  
Net earnings 428.6   653.1  
Net earnings attributable to noncontrolling interest 0.0   (0.1)  
Net earnings attributable to Mylan N.V. ordinary shareholders 428.6   653.0  
Mylan Inc. (Issuer)        
Condensed Income Statements, Captions [Line Items]        
Net sales 0.0 0.0 0.0 0.0
Other revenues 0.0 0.0 0.0 0.0
Total revenues 0.0 0.0 0.0 0.0
Cost of sales 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Research and development 0.0 0.0 0.0 0.0
Selling, general and administrative 193.9 154.3 611.0 424.9
Litigation settlements, net 0.0 0.0 0.0 0.0
Other operating income, net   0.0   0.0
Total operating expenses 193.9 154.3 611.0 424.9
Earnings from operations (193.9) (154.3) (611.0) (424.9)
Interest expense 49.4 69.3 179.7 206.4
Other expense (income), net 0.0 0.0 0.0 0.0
Earnings before income taxes and noncontrolling interest (243.3) (223.6) (790.7) (631.3)
Income tax (benefit) provision (46.4) (8.4) (88.2) (13.7)
Earnings (losses) of equity interest subsidiaries 643.0 714.6 1,391.3 1,360.2
Net earnings 446.1 499.4 688.8 742.6
Net earnings attributable to noncontrolling interest 0.0 (0.3) 0.0 (2.4)
Net earnings attributable to Mylan N.V. ordinary shareholders 446.1 499.1 688.8 740.2
Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net sales 0.0 0.0 0.0 0.0
Other revenues 0.0 0.0 0.0 0.0
Total revenues 0.0 0.0 0.0 0.0
Cost of sales 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Research and development 0.0 0.0 0.0 0.0
Selling, general and administrative 0.0 0.0 0.0 0.0
Litigation settlements, net 0.0 0.0 0.0 0.0
Other operating income, net   0.0   0.0
Total operating expenses 0.0 0.0 0.0 0.0
Earnings from operations 0.0 0.0 0.0 0.0
Interest expense 0.0 0.0 0.0 0.0
Other expense (income), net 0.0 0.0 0.0 0.0
Earnings before income taxes and noncontrolling interest 0.0 0.0 0.0 0.0
Income tax (benefit) provision 0.0 0.0 0.0 0.0
Earnings (losses) of equity interest subsidiaries 0.0 0.0 0.0 0.0
Net earnings 0.0 0.0 0.0 0.0
Net earnings attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net earnings attributable to Mylan N.V. ordinary shareholders 0.0 0.0 0.0 0.0
Non-Guarantor Subsidiaries        
Condensed Income Statements, Captions [Line Items]        
Net sales 2,676.2 2,069.4 6,887.8 5,588.8
Other revenues 19.0 14.6 50.8 48.1
Total revenues 2,695.2 2,084.0 6,938.6 5,636.9
Cost of sales 1,379.9 1,071.6 3,785.1 3,077.9
Gross profit 1,315.3 1,012.4 3,153.5 2,559.0
Research and development 174.8 158.2 512.9 431.6
Selling, general and administrative 343.2 264.0 973.5 775.2
Litigation settlements, net 2.3 20.9 19.1 47.2
Other operating income, net   (80.0)   (80.0)
Total operating expenses 520.3 363.1 1,505.5 1,174.0
Earnings from operations 795.0 649.3 1,648.0 1,385.0
Interest expense 15.3 14.6 46.5 44.8
Other expense (income), net 50.9 (1.5) 71.4 6.8
Earnings before income taxes and noncontrolling interest 728.8 636.2 1,530.1 1,333.4
Income tax (benefit) provision 72.9 (78.4) 132.2 (26.8)
Earnings (losses) of equity interest subsidiaries 0.0 0.0 0.0 0.0
Net earnings 655.9 714.6 1,397.9 1,360.2
Net earnings attributable to noncontrolling interest 0.0 (0.3) (0.1) (2.4)
Net earnings attributable to Mylan N.V. ordinary shareholders $ 655.9 $ 714.3 $ 1,397.8 $ 1,357.8