XML 99 R89.htm IDEA: XBRL DOCUMENT v3.4.0.3
Subsidiary Guarantors Condensed Consolidating Statement of Operations (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Condensed Income Statements, Captions [Line Items]    
Net sales $ 2,176.1 $ 1,854.6
Other revenues 15.2 17.1
Total revenues 2,191.3 1,871.7
Cost of sales 1,284.3 1,041.6
Gross profit 907.0 830.1
Research and development 253.6 169.9
Selling, general and administrative 549.3 483.2
Litigation settlements, net (1.5) 17.7
Total operating expenses 801.4 670.8
Earnings from operations 105.6 159.3
Interest expense 70.3 79.5
Other expense (income), net 16.3 18.5
Earnings before income taxes 19.0 61.3
Income tax (benefit) provision 5.1 4.7
Earnings (losses) of equity interest subsidiaries 0.0 0.0
Net earnings attributable to Mylan N.V. ordinary shareholders 13.9 56.6
Eliminations    
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 0.0 0.0
Other expense (income), net 0.0 0.0
Earnings before income taxes 0.0 0.0
Income tax (benefit) provision 0.0 0.0
Earnings (losses) of equity interest subsidiaries (305.2) (376.0)
Net earnings attributable to Mylan N.V. ordinary shareholders (305.2) (376.0)
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 13.2 0.0
Litigation settlements, net 0.0 0.0
Total operating expenses 13.2 0.0
Earnings from operations (13.2) 0.0
Interest expense 13.3 0.0
Other expense (income), net 0.0 0.0
Earnings before income taxes (26.5) 0.0
Income tax (benefit) provision 0.0 0.0
Earnings (losses) of equity interest subsidiaries 40.4 56.6
Net earnings attributable to Mylan N.V. ordinary shareholders 13.9 56.6
Mylan Inc. (Issuer)    
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 176.0 201.0
Litigation settlements, net 0.0 0.0
Total operating expenses 176.0 201.0
Earnings from operations (176.0) (201.0)
Interest expense 41.5 63.7
Other expense (income), net 0.0 0.0
Earnings before income taxes (217.5) (264.7)
Income tax (benefit) provision 9.0 2.3
Earnings (losses) of equity interest subsidiaries 264.8 319.4
Net earnings attributable to Mylan N.V. ordinary shareholders 38.3 52.4
Guarantor Subsidiaries    
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 0.0 0.0
Other expense (income), net 0.0 0.0
Earnings before income taxes 0.0 0.0
Income tax (benefit) provision 0.0 0.0
Earnings (losses) of equity interest subsidiaries 0.0 0.0
Net earnings attributable to Mylan N.V. ordinary shareholders 0.0 0.0
Non-Guarantor Subsidiaries    
Condensed Income Statements, Captions [Line Items]    
Net sales 2,176.1 1,854.6
Other revenues 15.2 17.1
Total revenues 2,191.3 1,871.7
Cost of sales 1,284.3 1,041.6
Gross profit 907.0 830.1
Research and development 253.6 169.9
Selling, general and administrative 360.1 282.2
Litigation settlements, net (1.5) 17.7
Total operating expenses 612.2 469.8
Earnings from operations 294.8 360.3
Interest expense 15.5 15.8
Other expense (income), net 16.3 18.5
Earnings before income taxes 263.0 326.0
Income tax (benefit) provision (3.9) 2.4
Earnings (losses) of equity interest subsidiaries 0.0 0.0
Net earnings attributable to Mylan N.V. ordinary shareholders $ 266.9 $ 323.6