XML 126 R102.htm IDEA: XBRL DOCUMENT v3.5.0.2
Subsidiary Guarantors Condensed Consolidating Statement of Cash Flows (Details) - USD ($)
$ in Millions
9 Months Ended
Aug. 05, 2016
Sep. 30, 2016
Sep. 30, 2015
Cash flows from operating activities:      
Net cash (used in) provided by operating activities   $ 1,697.7 $ 1,356.5
Cash flows from investing activities:      
Capital expenditures   (239.5) (207.3)
Change in restricted cash   (50.5) 25.9
Purchase of marketable securities   (22.8) (59.1)
Cash paid for Meda's unconditional deferred payment $ (308.0) (308.0) 0.0
Proceeds from sale of marketable securities   15.8 29.4
Cash paid for acquisitions, net   (6,151.7) 0.0
Settlement of acquisition-related foreign currency derivatives   (128.6) 0.0
Investments in affiliates   0.0 0.0
Proceeds from Dividends Received   0.0  
Loans to affiliates   0.0 0.0
Repayments of loans from affiliates   0.0 0.0
Payments for product rights and other, net   (196.3) (428.2)
Net cash used in investing activities   (7,081.6) (639.3)
Cash flows from financing activities:      
Payments of financing fees   (95.3) (114.7)
Change in short-term borrowings, net   48.6 (329.7)
Proceeds from convertible note hedge   0.0 1,970.8
Proceeds from issuance of long-term debt   6,519.8 2,390.0
Payments of long-term debt   (1,067.0) (4,334.1)
Proceeds from exercise of stock options   11.1 92.8
Taxes paid related to net share settlement of equity awards   (12.9) (31.7)
Contingent consideration payments   (15.5) 0.0
Capital contribution from affiliates   0.0 0.0
Payments on borrowings from affiliates   0.0 0.0
Proceeds from borrowings from affiliates   0.0 0.0
Investments in and Advances to Affiliates, Dividends or Interest   0.0  
Acquisition of noncontrolling interest   (1.0) (11.7)
Other items, net   1.6 49.6
Net cash provided by (used in) financing activities   5,389.4 (318.7)
Effect on cash of changes in exchange rates   15.1 (37.0)
Net increase in cash and cash equivalents   20.6 361.5
Cash and cash equivalents — beginning of period   1,236.0 225.5
Cash and cash equivalents — end of period   1,256.6 587.0
Non-cash transactions:      
Ordinary shares issued for acquisition   1,281.7 6,305.8
Eliminations      
Cash flows from operating activities:      
Net cash (used in) provided by operating activities   0.0 0.0
Cash flows from investing activities:      
Capital expenditures   0.0 0.0
Change in restricted cash   0.0 0.0
Purchase of marketable securities   0.0 0.0
Cash paid for Meda's unconditional deferred payment   0.0  
Proceeds from sale of marketable securities   0.0 0.0
Cash paid for acquisitions, net   0.0  
Settlement of acquisition-related foreign currency derivatives   0.0  
Investments in affiliates   43.6 289.4
Proceeds from Dividends Received   (135.6)  
Loans to affiliates   9,115.2 9,946.9
Repayments of loans from affiliates   (8,312.2) (263.1)
Payments for product rights and other, net   0.0 0.0
Net cash used in investing activities   711.0 9,973.2
Cash flows from financing activities:      
Payments of financing fees   0.0 0.0
Change in short-term borrowings, net   0.0 0.0
Proceeds from convertible note hedge     0.0
Proceeds from issuance of long-term debt   0.0 0.0
Payments of long-term debt   0.0 0.0
Proceeds from exercise of stock options   0.0 0.0
Taxes paid related to net share settlement of equity awards   0.0 0.0
Contingent consideration payments   0.0  
Capital contribution from affiliates   (43.6) (289.4)
Payments on borrowings from affiliates   (9,115.2) 263.1
Proceeds from borrowings from affiliates   8,312.2 (9,946.9)
Investments in and Advances to Affiliates, Dividends or Interest   135.6  
Acquisition of noncontrolling interest   0.0 0.0
Other items, net   0.0 0.0
Net cash provided by (used in) financing activities   (711.0) (9,973.2)
Effect on cash of changes in exchange rates   0.0 0.0
Net increase in cash and cash equivalents   0.0 0.0
Cash and cash equivalents — beginning of period   0.0 0.0
Cash and cash equivalents — end of period   0.0 0.0
Non-cash transactions:      
Ordinary shares issued for acquisition   0.0 0.0
Mylan N.V. (Parent Guarantor)      
Cash flows from operating activities:      
Net cash (used in) provided by operating activities   (1.6) 0.0
Cash flows from investing activities:      
Capital expenditures   0.0 0.0
Change in restricted cash   0.0 0.0
Purchase of marketable securities   0.0 0.0
Cash paid for Meda's unconditional deferred payment   0.0  
Proceeds from sale of marketable securities   0.0 0.0
Cash paid for acquisitions, net   (5,278.5)  
Settlement of acquisition-related foreign currency derivatives   (128.6)  
Investments in affiliates   0.0 0.0
Proceeds from Dividends Received   135.6  
Loans to affiliates   (7,971.9) (39.5)
Repayments of loans from affiliates   6,838.3 0.0
Payments for product rights and other, net   0.0 0.0
Net cash used in investing activities   (6,405.1) (39.5)
Cash flows from financing activities:      
Payments of financing fees   (95.3) (89.1)
Change in short-term borrowings, net   0.0 0.0
Proceeds from convertible note hedge     0.0
Proceeds from issuance of long-term debt   6,478.8 0.0
Payments of long-term debt   0.0 0.0
Proceeds from exercise of stock options   11.1 39.5
Taxes paid related to net share settlement of equity awards   (12.9) 0.0
Contingent consideration payments   0.0  
Capital contribution from affiliates   0.0 0.0
Payments on borrowings from affiliates   25.0 0.0
Proceeds from borrowings from affiliates   0.0 89.1
Investments in and Advances to Affiliates, Dividends or Interest   0.0  
Acquisition of noncontrolling interest   0.0 0.0
Other items, net   0.0 1.3
Net cash provided by (used in) financing activities   6,406.7 40.8
Effect on cash of changes in exchange rates   0.0 0.0
Net increase in cash and cash equivalents   0.0 1.3
Cash and cash equivalents — beginning of period   0.0 0.1
Cash and cash equivalents — end of period   0.0 1.4
Non-cash transactions:      
Ordinary shares issued for acquisition   1,281.7 6,305.8
Mylan Inc. (Issuer)      
Cash flows from operating activities:      
Net cash (used in) provided by operating activities   724.7 (1,417.1)
Cash flows from investing activities:      
Capital expenditures   (64.8) (55.1)
Change in restricted cash   (49.5) 0.0
Purchase of marketable securities   (4.1) (29.3)
Cash paid for Meda's unconditional deferred payment   0.0  
Proceeds from sale of marketable securities   0.0 0.0
Cash paid for acquisitions, net   (931.3)  
Settlement of acquisition-related foreign currency derivatives   0.0  
Investments in affiliates   (43.6) (289.4)
Proceeds from Dividends Received   0.0  
Loans to affiliates   (417.0) (4,250.1)
Repayments of loans from affiliates   442.6 240.6
Payments for product rights and other, net   (0.4) 0.0
Net cash used in investing activities   (1,068.1) (4,383.3)
Cash flows from financing activities:      
Payments of financing fees   0.0 (25.6)
Change in short-term borrowings, net   0.0 0.0
Proceeds from convertible note hedge     1,970.8
Proceeds from issuance of long-term debt   0.0 2,390.0
Payments of long-term debt   (500.0) (4,334.1)
Proceeds from exercise of stock options   0.0 53.3
Taxes paid related to net share settlement of equity awards   0.0 (25.8)
Contingent consideration payments   0.0  
Capital contribution from affiliates   0.0 0.0
Payments on borrowings from affiliates   1,380.8 (22.5)
Proceeds from borrowings from affiliates   (1,361.8) 5,696.8
Investments in and Advances to Affiliates, Dividends or Interest   0.0  
Acquisition of noncontrolling interest   0.0 0.0
Other items, net   (12.9) 48.3
Net cash provided by (used in) financing activities   (493.9) 5,751.2
Effect on cash of changes in exchange rates   0.0 0.0
Net increase in cash and cash equivalents   (837.3) (49.2)
Cash and cash equivalents — beginning of period   870.5 112.9
Cash and cash equivalents — end of period   33.2 63.7
Non-cash transactions:      
Ordinary shares issued for acquisition   0.0 0.0
Guarantor Subsidiaries      
Cash flows from operating activities:      
Net cash (used in) provided by operating activities   0.0 0.0
Cash flows from investing activities:      
Capital expenditures   0.0 0.0
Change in restricted cash   0.0 0.0
Purchase of marketable securities   0.0 0.0
Cash paid for Meda's unconditional deferred payment   0.0  
Proceeds from sale of marketable securities   0.0 0.0
Cash paid for acquisitions, net   0.0  
Settlement of acquisition-related foreign currency derivatives   0.0  
Investments in affiliates   0.0 0.0
Proceeds from Dividends Received   0.0  
Loans to affiliates   0.0 0.0
Repayments of loans from affiliates   0.0 0.0
Payments for product rights and other, net   0.0 0.0
Net cash used in investing activities   0.0 0.0
Cash flows from financing activities:      
Payments of financing fees   0.0 0.0
Change in short-term borrowings, net   0.0 0.0
Proceeds from convertible note hedge     0.0
Proceeds from issuance of long-term debt   0.0 0.0
Payments of long-term debt   0.0 0.0
Proceeds from exercise of stock options   0.0 0.0
Taxes paid related to net share settlement of equity awards   0.0 0.0
Contingent consideration payments   0.0  
Capital contribution from affiliates   0.0 0.0
Payments on borrowings from affiliates   0.0 0.0
Proceeds from borrowings from affiliates   0.0 0.0
Investments in and Advances to Affiliates, Dividends or Interest   0.0  
Acquisition of noncontrolling interest   0.0 0.0
Other items, net   0.0 0.0
Net cash provided by (used in) financing activities   0.0 0.0
Effect on cash of changes in exchange rates   0.0 0.0
Net increase in cash and cash equivalents   0.0 0.0
Cash and cash equivalents — beginning of period   0.0 0.0
Cash and cash equivalents — end of period   0.0 0.0
Non-cash transactions:      
Ordinary shares issued for acquisition   0.0 0.0
Non-Guarantor Subsidiaries      
Cash flows from operating activities:      
Net cash (used in) provided by operating activities   974.6 2,773.6
Cash flows from investing activities:      
Capital expenditures   (174.7) (152.2)
Change in restricted cash   (1.0) 25.9
Purchase of marketable securities   (18.7) (29.8)
Cash paid for Meda's unconditional deferred payment   (308.0)  
Proceeds from sale of marketable securities   15.8 29.4
Cash paid for acquisitions, net   58.1  
Settlement of acquisition-related foreign currency derivatives   0.0  
Investments in affiliates   0.0 0.0
Proceeds from Dividends Received   0.0  
Loans to affiliates   (726.3) (5,657.3)
Repayments of loans from affiliates   1,031.3 22.5
Payments for product rights and other, net   (195.9) (428.2)
Net cash used in investing activities   (319.4) (6,189.7)
Cash flows from financing activities:      
Payments of financing fees   0.0 0.0
Change in short-term borrowings, net   48.6 (329.7)
Proceeds from convertible note hedge     0.0
Proceeds from issuance of long-term debt   41.0 0.0
Payments of long-term debt   (567.0) 0.0
Proceeds from exercise of stock options   0.0 0.0
Taxes paid related to net share settlement of equity awards   0.0 (5.9)
Contingent consideration payments   (15.5)  
Capital contribution from affiliates   43.6 289.4
Payments on borrowings from affiliates   7,709.4 (240.6)
Proceeds from borrowings from affiliates   (6,950.4) 4,161.0
Investments in and Advances to Affiliates, Dividends or Interest   (135.6)  
Acquisition of noncontrolling interest   (1.0) (11.7)
Other items, net   14.5 0.0
Net cash provided by (used in) financing activities   187.6 3,862.5
Effect on cash of changes in exchange rates   15.1 (37.0)
Net increase in cash and cash equivalents   857.9 409.4
Cash and cash equivalents — beginning of period   365.5 112.5
Cash and cash equivalents — end of period   1,223.4 521.9
Non-cash transactions:      
Ordinary shares issued for acquisition   $ 0.0 $ 0.0