XML 115 R92.htm IDEA: XBRL DOCUMENT v3.5.0.2
Subsidiary Guarantors Condensed Consolidating Statement of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Condensed Income Statements, Captions [Line Items]        
Net sales $ 2,539.9 $ 2,357.0 $ 4,716.0 $ 4,211.6
Other revenues 20.8 14.7 36.0 31.8
Total revenues 2,560.7 2,371.7 4,752.0 4,243.4
Cost of sales 1,389.0 1,363.6 2,673.3 2,405.2
Gross profit 1,171.7 1,008.1 2,078.7 1,838.2
Research and development 179.5 168.2 433.1 338.1
Selling, general and administrative 581.4 564.2 1,130.7 1,047.4
Litigation settlements, net (0.1) (0.9) (1.6) 16.8
Total operating expenses 760.8 731.5 1,562.2 1,402.3
Earnings from operations 410.9 276.6 516.5 435.9
Interest expense 90.3 93.9 160.6 173.4
Other expense (income), net 117.5 2.0 133.8 20.5
Earnings before income taxes and noncontrolling interest 203.1 180.7 222.1 242.0
Income tax (benefit) provision 34.7 12.8 39.8 17.5
Earnings (losses) of equity interest subsidiaries 0.0 0.0 0.0 0.0
Net earnings 168.4 167.9 182.3 224.5
Net earnings attributable to the noncontrolling interest 0.0 (0.1) 0.0 (0.1)
Net earnings attributable to Mylan N.V. ordinary shareholders 168.4 167.8 182.3 224.4
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
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 (767.8) (645.2) (958.8) (984.7)
Net earnings (767.8) (645.2) (958.8) (984.7)
Net earnings attributable to the noncontrolling interest   0.1   0.1
Net earnings attributable to Mylan N.V. ordinary shareholders (767.8) (645.1) (958.8) (984.6)
Mylan N.V. (Parent Guarantor)        
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 19.8 0.0 32.9 0.0
Litigation settlements, net 0.0 0.0 0.0 0.0
Total operating expenses 19.8 0.0 32.9 0.0
Earnings from operations (19.8) 0.0 (32.9) 0.0
Interest expense 31.1 11.9 44.4 11.9
Other expense (income), net 90.8 0.0 84.9 0.0
Earnings before income taxes and noncontrolling interest (141.7) (11.9) (162.2) (11.9)
Income tax (benefit) provision 0.0 0.0 0.0 0.0
Earnings (losses) of equity interest subsidiaries 310.1 179.8 344.5 236.4
Net earnings 168.4 167.9 182.3 224.5
Net earnings attributable to the noncontrolling interest   (0.1)   (0.1)
Net earnings attributable to Mylan N.V. ordinary shareholders 168.4 167.8 182.3 224.4
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 187.4 216.1 365.1 417.1
Litigation settlements, net 0.0 0.0 0.0 0.0
Total operating expenses 187.4 216.1 365.1 417.1
Earnings from operations (187.4) (216.1) (365.1) (417.1)
Interest expense 43.9 66.6 85.4 130.3
Other expense (income), net (97.5) 0.0 (201.4) 0.0
Earnings before income taxes and noncontrolling interest (133.8) (282.7) (249.1) (547.4)
Income tax (benefit) provision 4.9 (8.0) 13.9 (41.9)
Earnings (losses) of equity interest subsidiaries 457.7 465.4 614.3 748.3
Net earnings 319.0 190.7 351.3 242.8
Net earnings attributable to the noncontrolling interest   0.0   0.0
Net earnings attributable to Mylan N.V. ordinary shareholders 319.0 190.7 351.3 242.8
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
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 the noncontrolling interest   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 2,539.9 2,357.0 4,716.0 4,211.6
Other revenues 20.8 14.7 36.0 31.8
Total revenues 2,560.7 2,371.7 4,752.0 4,243.4
Cost of sales 1,389.0 1,363.6 2,673.3 2,405.2
Gross profit 1,171.7 1,008.1 2,078.7 1,838.2
Research and development 179.5 168.2 433.1 338.1
Selling, general and administrative 374.2 348.1 732.7 630.3
Litigation settlements, net (0.1) (0.9) (1.6) 16.8
Total operating expenses 553.6 515.4 1,164.2 985.2
Earnings from operations 618.1 492.7 914.5 853.0
Interest expense 15.3 15.4 30.8 31.2
Other expense (income), net 124.2 2.0 250.3 20.5
Earnings before income taxes and noncontrolling interest 478.6 475.3 633.4 801.3
Income tax (benefit) provision 29.8 20.8 25.9 59.4
Earnings (losses) of equity interest subsidiaries 0.0 0.0 0.0 0.0
Net earnings 448.8 454.5 607.5 741.9
Net earnings attributable to the noncontrolling interest   (0.1)   (0.1)
Net earnings attributable to Mylan N.V. ordinary shareholders $ 448.8 $ 454.4 $ 607.5 $ 741.8