XML 123 R99.htm IDEA: XBRL DOCUMENT v3.5.0.2
Subsidiary Guarantors Condensed Consolidating Statement of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Income Statements, Captions [Line Items]        
Net sales $ 3,029.5 $ 2,676.2 $ 7,745.5 $ 6,887.8
Other revenues 27.6 19.0 63.6 50.8
Total revenues 3,057.1 2,695.2 7,809.1 6,938.6
Cost of sales 1,773.8 1,379.9 4,447.1 3,785.1
Gross profit 1,283.3 1,315.3 3,362.0 3,153.5
Research and development 199.1 174.8 632.2 512.9
Selling, general and administrative 656.9 537.1 1,787.6 1,584.5
Litigation settlements and other contingencies, net 558.0 2.3 556.4 19.1
Total operating expenses 1,414.0 714.2 2,976.2 2,116.5
(Loss) earnings from operations (130.7) 601.1 385.8 1,037.0
Interest expense 144.4 95.1 305.0 268.5
Other expense (income), net 50.2 50.9 184.0 71.4
(Loss) earnings before income taxes and noncontrolling interest (325.3) 455.1 (103.2) 697.1
Income tax (benefit) provision (205.5) 26.5 (165.7) 44.0
Earnings (losses) of equity interest subsidiaries 0.0 0.0 0.0 0.0
Net earnings (119.8) 428.6 62.5 653.1
Net earnings attributable to the noncontrolling interest 0.0 0.0 0.0 (0.1)
Net (loss) earnings attributable to Mylan N.V. ordinary shareholders (119.8) 428.6 62.5 653.0
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 and other contingencies, net 0.0 0.0 0.0 0.0
Total operating expenses 0.0 0.0 0.0 0.0
(Loss) 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
(Loss) 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 (405.5) (1,102.0) (1,362.7) (2,086.7)
Net earnings (405.5) (1,102.0) (1,362.7) (2,086.7)
Net earnings attributable to the noncontrolling interest   0.0   0.1
Net (loss) earnings attributable to Mylan N.V. ordinary shareholders (405.5) (1,102.0) (1,362.7) (2,086.6)
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 43.1 0.0 75.8 0.0
Litigation settlements and other contingencies, net 0.0 0.0 0.0 0.0
Total operating expenses 43.1 0.0 75.8 0.0
(Loss) earnings from operations (43.1) 0.0 (75.8) 0.0
Interest expense 70.7 30.4 115.1 42.3
Other expense (income), net (31.4) 0.0 53.6 0.0
(Loss) earnings before income taxes and noncontrolling interest (82.4) (30.4) (244.5) (42.3)
Income tax (benefit) provision 0.0 0.0 0.0 0.0
Earnings (losses) of equity interest subsidiaries (37.4) 459.0 307.0 695.4
Net earnings (119.8) 428.6 62.5 653.1
Net earnings attributable to the noncontrolling interest   0.0   (0.1)
Net (loss) earnings attributable to Mylan N.V. ordinary shareholders (119.8) 428.6 62.5 653.0
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 134.0 193.9 499.2 611.0
Litigation settlements and other contingencies, net 0.0 0.0 0.0 0.0
Total operating expenses 134.0 193.9 499.2 611.0
(Loss) earnings from operations (134.0) (193.9) (499.2) (611.0)
Interest expense 40.9 49.4 126.3 179.7
Other expense (income), net (102.7) 0.0 (305.7) 0.0
(Loss) earnings before income taxes and noncontrolling interest (72.2) (243.3) (319.8) (790.7)
Income tax (benefit) provision 8.1 (46.4) 22.1 (88.2)
Earnings (losses) of equity interest subsidiaries 442.9 643.0 1,055.7 1,391.3
Net earnings 362.6 446.1 713.8 688.8
Net earnings attributable to the noncontrolling interest   0.0   0.0
Net (loss) earnings attributable to Mylan N.V. ordinary shareholders 362.6 446.1 713.8 688.8
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 and other contingencies, net 0.0 0.0 0.0 0.0
Total operating expenses 0.0 0.0 0.0 0.0
(Loss) 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
(Loss) 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 (loss) 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 3,029.5 2,676.2 7,745.5 6,887.8
Other revenues 27.6 19.0 63.6 50.8
Total revenues 3,057.1 2,695.2 7,809.1 6,938.6
Cost of sales 1,773.8 1,379.9 4,447.1 3,785.1
Gross profit 1,283.3 1,315.3 3,362.0 3,153.5
Research and development 199.1 174.8 632.2 512.9
Selling, general and administrative 479.8 343.2 1,212.6 973.5
Litigation settlements and other contingencies, net 558.0 2.3 556.4 19.1
Total operating expenses 1,236.9 520.3 2,401.2 1,505.5
(Loss) earnings from operations 46.4 795.0 960.8 1,648.0
Interest expense 32.8 15.3 63.6 46.5
Other expense (income), net 184.3 50.9 436.1 71.4
(Loss) earnings before income taxes and noncontrolling interest (170.7) 728.8 461.1 1,530.1
Income tax (benefit) provision (213.6) 72.9 (187.8) 132.2
Earnings (losses) of equity interest subsidiaries 0.0 0.0 0.0 0.0
Net earnings 42.9 655.9 648.9 1,397.9
Net earnings attributable to the noncontrolling interest   0.0   (0.1)
Net (loss) earnings attributable to Mylan N.V. ordinary shareholders $ 42.9 $ 655.9 $ 648.9 $ 1,397.8