XML 44 R22.htm IDEA: XBRL DOCUMENT v3.8.0.1
Subsidiary Guarantors
12 Months Ended
Dec. 31, 2017
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Organization, Consolidation and Presentation of Financial Statements Disclosure [Text Block]
Subsidiary Guarantors
The following tables present condensed consolidating financial information for (a) Mylan N.V., the issuer of the 3.000% Senior Notes due 2018, 2.500% Senior Notes due 2019, 3.750% Senior Notes due 2020, 3.150% Senior Notes due 2021, 3.950% Senior Notes due 2026 and 5.250% Senior Notes due 2046 (collectively, the “Mylan N.V. Senior Notes”), which are guaranteed on a senior unsecured basis by Mylan Inc.; (b) Mylan Inc., the issuer of the 2.600% Senior Notes due 2018, 2.550% Senior Notes due 2019, 3.125% Senior Notes due 2023, 4.200% Senior Notes due 2023 and 5.400% Senior Notes due 2043 (collectively, the “Mylan Inc. Senior Notes”), which are guaranteed on a senior unsecured basis by Mylan N.V.; and (c) all other subsidiaries of the Company on a combined basis, none of which guarantee the Mylan N.V. Senior Notes or guarantee the Mylan Inc. Senior Notes (“Non-Guarantor Subsidiaries”). The consolidating adjustments primarily relate to eliminations of investments in subsidiaries and intercompany balances and transactions. The condensed consolidating financial statements present investments in subsidiaries using the equity method of accounting.
The following financial information presents the related Condensed Consolidating Balance Sheet as of December 31, 2017 and 2016 and the related Condensed Consolidating Statements of Operations, Condensed Consolidating Statements of Comprehensive Earnings and Condensed Consolidating Statements of Cash Flows for each of the three years in the period ended December 31, 2017. This condensed consolidating financial information has been prepared and presented in accordance with SEC Regulation S-X Rule 3-10 “Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered.”
The Company has revised its consolidating balance sheet as previously presented in the 2016 Annual Report on Form 10-K to appropriately present intercompany activity relating to certain subsidiaries which were included in the Mylan Inc. column. The Company understated the line items investment in subsidiaries and total equity within the Mylan Inc. column with a corresponding offset to the elimination column. Specifically, the balance sheet caption investment in subsidiaries has been revised from the previously reported amount of $8.28 billion as of December 31, 2016 to $13.42 billion with an offset to total equity. There is no impact to the consolidated financial statements of Mylan N.V. as previously filed in the 2016 Annual Report on Form 10-K.

CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2017
(In millions)
Mylan N.V.
 
Mylan Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
0.2

 
$

 
$
291.9

 
$

 
$
292.1

Accounts receivable, net

 
1.0

 

 
3,611.4

 

 
3,612.4

Inventories

 

 

 
2,542.7

 

 
2,542.7

Intercompany receivables
317.2

 
462.1

 

 
11,828.5

 
(12,607.8
)
 

Prepaid expenses and other current assets
5.6

 
171.1

 

 
589.4

 

 
766.1

Total current assets
322.8

 
634.4

 

 
18,863.9

 
(12,607.8
)
 
7,213.3

Property, plant and equipment, net

 
294.1

 

 
2,045.0

 

 
2,339.1

Investments in subsidiaries
19,736.5

 
15,288.3

 

 

 
(35,024.8
)
 

Intercompany notes and interest receivable
7,822.6

 
10,271.2

 

 
2,186.3

 
(20,280.1
)
 

Intangible assets, net

 

 

 
15,245.8

 

 
15,245.8

Goodwill

 
17.1

 

 
10,188.6

 

 
10,205.7

Other assets
4.9

 
56.5

 

 
741.0

 

 
802.4

Total assets
$
27,886.8

 
$
26,561.6

 
$

 
$
49,270.6

 
$
(67,912.7
)
 
$
35,806.3

 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Trade accounts payable
$

 
$
45.3

 
$

 
$
1,407.2

 
$

 
$
1,452.5

Short-term borrowings

 

 

 
46.5

 

 
46.5

Income taxes payable

 

 

 
112.9

 

 
112.9

Current portion of long-term debt and other long-term obligations
1,097.8

 
649.1

 

 
62.0

 

 
1,808.9

Intercompany payables
664.7

 
11,911.5

 

 
31.6

 
(12,607.8
)
 

Other current liabilities
35.5

 
397.0

 

 
2,532.0

 

 
2,964.5

Total current liabilities
1,798.0

 
13,002.9

 

 
4,192.2

 
(12,607.8
)
 
6,385.3

Long-term debt
10,614.3

 
2,244.5

 

 
6.5

 

 
12,865.3

Intercompany notes payable
2,166.9

 
3,312.7

 

 
14,800.5

 
(20,280.1
)
 

Other long-term obligations

 
57.3

 

 
3,190.8

 

 
3,248.1

Total liabilities
14,579.2

 
18,617.4

 

 
22,190.0

 
(32,887.9
)
 
22,498.7

 
 
 
 
 
 
 
 
 
 
 
 
Total equity
13,307.6

 
7,944.2

 

 
27,080.6

 
(35,024.8
)
 
13,307.6

 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities and equity
$
27,886.8

 
$
26,561.6

 
$

 
$
49,270.6

 
$
(67,912.7
)
 
$
35,806.3

CONDENSED CONSOLIDATING BALANCE SHEET
As of December 31, 2016
(In millions)
Mylan N.V.
 
Mylan Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
0.3

 
$
12.3

 
$

 
$
986.2

 
$

 
$
998.8

Accounts receivable, net

 
12.3

 

 
3,298.6

 

 
3,310.9

Inventories

 

 

 
2,456.4

 

 
2,456.4

Intercompany receivables
215.9

 
416.0

 

 
10,506.6

 
(11,138.5
)
 

Prepaid expenses and other current assets

 
256.4

 

 
500.0

 

 
756.4

Total current assets
216.2

 
697.0

 

 
17,747.8

 
(11,138.5
)
 
7,522.5

Property, plant and equipment, net

 
360.3

 

 
1,961.9

 

 
2,322.2

Investments in subsidiaries
15,606.2

 
13,424.1

 

 

 
(29,030.3
)
 

Intercompany notes and interest receivable
7,952.3

 
9,817.3

 

 
16.7

 
(17,786.3
)
 

Intangible assets, net

 

 

 
14,447.8

 

 
14,447.8

Goodwill

 
17.1

 

 
9,214.8

 

 
9,231.9

Other assets
5.2

 
51.9

 

 
1,144.7

 

 
1,201.8

Total assets
$
23,779.9

 
$
24,367.7

 
$

 
$
44,533.7

 
$
(57,955.1
)
 
$
34,726.2

 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
Trade accounts payable
$
3.9

 
$
69.6

 
$

 
$
1,274.6

 
$

 
$
1,348.1

Short-term borrowings

 

 

 
46.4

 

 
46.4

Income taxes payable

 

 

 
97.7

 

 
97.7

Current portion of long-term debt and other long-term obligations

 
0.2

 

 
289.8

 

 
290.0

Intercompany payables
416.0

 
10,722.5

 

 

 
(11,138.5
)
 

Other current liabilities
90.9

 
388.8

 

 
2,778.8

 

 
3,258.5

Total current liabilities
510.8

 
11,181.1

 

 
4,487.3

 
(11,138.5
)
 
5,040.7

Long-term debt
12,151.5

 
2,897.6

 

 
153.8

 

 
15,202.9

Intercompany notes payable

 
3,870.9

 

 
13,915.4

 
(17,786.3
)
 

Other long-term obligations

 
58.1

 

 
3,306.9

 

 
3,365.0

Total liabilities
12,662.3

 
18,007.7

 

 
21,863.4

 
(28,924.8
)
 
23,608.6

 
 
 
 
 
 
 
 
 
 
 
 
Total equity
11,117.6

 
6,360.0

 

 
22,670.3

 
(29,030.3
)
 
11,117.6

 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities and equity
$
23,779.9

 
$
24,367.7

 
$

 
$
44,533.7

 
$
(57,955.1
)
 
$
34,726.2


CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
Year Ended December 31, 2017
(In millions)
Mylan N.V.
 
Mylan Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Net sales
$

 
$

 
$

 
$
11,760.0

 
$

 
$
11,760.0

Other revenues

 

 

 
147.7

 

 
147.7

Total revenues

 

 

 
11,907.7

 

 
11,907.7

Cost of sales

 

 

 
7,124.6

 

 
7,124.6

Gross profit

 

 

 
4,783.1

 

 
4,783.1

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
Research and development

 

 

 
783.3

 

 
783.3

Selling, general and administrative
45.5

 
650.9

 

 
1,879.4

 

 
2,575.8

Litigation settlements and other contingencies, net

 
17.0

 

 
(30.1
)
 

 
(13.1
)
Total operating expenses
45.5

 
667.9

 

 
2,632.6

 

 
3,346.0

(Losses) earnings from operations
(45.5
)
 
(667.9
)
 

 
2,150.5

 

 
1,437.1

Interest expense
378.0

 
104.1

 

 
52.5

 

 
534.6

Other (income) expense, net
(484.9
)
 
(264.6
)
 

 
749.0

 

 
(0.5
)
Earnings (losses) before income taxes
61.4

 
(507.4
)
 

 
1,349.0

 

 
903.0

Income tax (benefit) provision
(21.1
)
 
(14.0
)
 

 
242.1

 

 
207.0

Earnings of equity interest subsidiaries
613.5

 
886.4

 

 

 
(1,499.9
)
 

Net earnings
$
696.0

 
$
393.0

 
$

 
$
1,106.9

 
$
(1,499.9
)
 
$
696.0

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
Year Ended December 31, 2016
(In millions)
Mylan N.V.
 
Mylan Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Net sales
$

 
$

 
$

 
$
10,967.1

 
$

 
$
10,967.1

Other revenues

 

 

 
109.8

 

 
109.8

Total revenues

 

 

 
11,076.9

 

 
11,076.9

Cost of sales

 

 

 
6,379.9

 

 
6,379.9

Gross profit

 

 

 
4,697.0

 

 
4,697.0

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
Research and development

 

 

 
826.8

 

 
826.8

Selling, general and administrative
71.6

 
664.1

 

 
1,760.4

 

 
2,496.1

Litigation settlements and other contingencies, net

 

 

 
672.5

 

 
672.5

Total operating expenses
71.6

 
664.1

 

 
3,259.7

 

 
3,995.4

(Losses) earnings from operations
(71.6
)
 
(664.1
)
 

 
1,437.3

 

 
701.6

Interest expense
198.4

 
161.3

 

 
95.1

 

 
454.8

Other (income) expense, net
(55.6
)
 
(193.2
)
 

 
373.9

 

 
125.1

(Losses) earnings before income taxes and noncontrolling interest
(214.4
)
 
(632.2
)
 

 
968.3

 

 
121.7

Income tax benefit
(19.5
)
 
(18.2
)
 

 
(320.6
)
 

 
(358.3
)
Earnings of equity interest subsidiaries
674.9

 
1,360.2

 

 

 
(2,035.1
)
 

Net earnings
$
480.0

 
$
746.2

 
$

 
$
1,288.9

 
$
(2,035.1
)
 
$
480.0

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
Year Ended December 31, 2015
(In millions)
Mylan N.V.
 
Mylan Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Net sales
$

 
$

 
$

 
$
9,362.6

 
$

 
$
9,362.6

Other revenues

 

 

 
66.7

 

 
66.7

Total revenues

 

 

 
9,429.3

 

 
9,429.3

Cost of sales

 

 

 
5,213.2

 

 
5,213.2

Gross profit

 

 

 
4,216.1

 

 
4,216.1

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
Research and development

 

 

 
671.9

 

 
671.9

Selling, general and administrative
106.1

 
572.1

 

 
1,502.5

 

 
2,180.7

Litigation settlements and other contingencies, net

 

 

 
(97.4
)
 

 
(97.4
)
Total operating expenses
106.1

 
572.1

 

 
2,077.0

 

 
2,755.2

(Losses) earnings from operations
(106.1
)
 
(572.1
)
 

 
2,139.1

 

 
1,460.9

Interest expense
58.3

 
217.9

 

 
63.2

 

 
339.4

Other expense, net
41.1

 

 

 
165.0

 

 
206.1

(Losses) earnings before income taxes and noncontrolling interest
(205.5
)
 
(790.0
)
 

 
1,910.9

 

 
915.4

Income tax (benefit) provision

 
(23.2
)
 

 
90.9

 

 
67.7

Earnings of equity interest subsidiaries
1,053.2

 
1,814.8

 

 

 
(2,868.0
)
 

Net earnings
847.7

 
1,048.0

 

 
1,820.0

 
(2,868.0
)
 
847.7

Net earnings attributable to noncontrolling interest
(0.1
)
 

 

 
(0.1
)
 
0.1

 
(0.1
)
Net earnings attributable to Mylan N.V. ordinary shareholders
$
847.6

 
$
1,048.0

 
$

 
$
1,819.9

 
$
(2,867.9
)
 
$
847.6


CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE EARNINGS
Year Ended December 31, 2017
(In millions)
Mylan N.V.
 
Mylan Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Net earnings
$
696.0

 
$
393.0

 
$

 
$
1,106.9

 
$
(1,499.9
)
 
$
696.0

Other comprehensive earnings, before tax:
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment
2,103.9

 

 

 
2,103.9

 
(2,103.9
)
 
2,103.9

Change in unrecognized gain and prior service cost related to defined benefit plans
3.8

 
3.0

 

 
0.8

 
(3.8
)
 
3.8

Net unrecognized gain on derivatives in cash flow hedging relationships
52.7

 
7.3

 

 
45.4

 
(52.7
)
 
52.7

Net unrecognized loss on derivatives in net investment hedging relationships
(238.4
)
 

 

 

 

 
(238.4
)
Net unrealized loss on marketable securities
(6.7
)
 
(6.4
)
 

 
(0.3
)
 
6.7

 
(6.7
)
Other comprehensive earnings, before tax
1,915.3

 
3.9

 

 
2,149.8

 
(2,153.7
)
 
1,915.3

Income tax provision (benefit)
12.8

 
(1.6
)
 

 
14.4

 
(12.8
)
 
12.8

Other comprehensive earnings, net of tax
1,902.5

 
5.5

 

 
2,135.4

 
(2,140.9
)
 
1,902.5

Comprehensive earnings
$
2,598.5

 
$
398.5

 
$

 
$
3,242.3

 
$
(3,640.8
)
 
$
2,598.5

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE EARNINGS
Year Ended December 31, 2016
(In millions)
Mylan N.V.
 
Mylan Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Net earnings
$
480.0

 
$
746.2

 
$

 
$
1,288.9

 
$
(2,035.1
)
 
$
480.0

Other comprehensive loss, before tax:
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment
(507.4
)
 

 

 
(507.4
)
 
507.4

 
(507.4
)
Change in unrecognized gain (loss) and prior service cost related to defined benefit plans
21.4

 
(1.1
)
 

 
22.5

 
(21.4
)
 
21.4

Net unrecognized (loss) gain on derivatives
(31.2
)
 
(47.7
)
 

 
16.5

 
31.2

 
(31.2
)
Net unrecognized loss on derivatives in net investment hedging relationships
(1.8
)
 

 

 
(1.8
)
 
1.8

 
(1.8
)
Net unrealized gain on marketable securities
24.6

 
24.6

 

 

 
(24.6
)
 
24.6

Other comprehensive loss, before tax
(494.4
)
 
(24.2
)
 

 
(470.2
)
 
494.4

 
(494.4
)
Income tax provision (benefit)
5.0

 
(9.1
)
 

 
4.1

 
5.0

 
5.0

Other comprehensive (loss, net of tax
(499.4
)
 
(15.1
)
 

 
(474.3
)
 
489.4

 
(499.4
)
Comprehensive (loss) earnings
$
(19.4
)
 
$
731.1

 
$

 
$
814.6

 
$
(1,545.7
)
 
$
(19.4
)
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE EARNINGS
Year Ended December 31, 2015
(In millions)
Mylan N.V.
 
Mylan Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Net earnings
$
847.7

 
$
1,048.0

 
$

 
$
1,820.0

 
$
(2,868.0
)
 
$
847.7

Other comprehensive (loss) earnings, before tax:
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustment
(790.9
)
 

 

 
(790.9
)
 
790.9

 
(790.9
)
Change in unrecognized gain and prior service cost related to defined benefit plans
3.1

 
0.4

 

 
2.7

 
(3.1
)
 
3.1

Net unrecognized gain (loss) on derivatives
16.7

 
23.4

 

 
(6.7
)
 
(16.7
)
 
16.7

Net unrealized loss on marketable securities
(2.0
)
 
(1.3
)
 

 
(0.7
)
 
2.0

 
(2.0
)
Other comprehensive (loss) earnings, before tax
(773.1
)
 
22.5

 

 
(795.6
)
 
773.1

 
(773.1
)
Income tax provision (benefit)
4.2

 
8.7

 

 
(4.5
)
 
(4.2
)
 
4.2

Other comprehensive (loss) earnings, net of tax
(777.3
)
 
13.8

 

 
(791.1
)
 
777.3

 
(777.3
)
Comprehensive earnings
70.4

 
1,061.8

 

 
1,028.9

 
(2,090.7
)
 
70.4

Comprehensive earnings attributable to the noncontrolling interest
(0.1
)
 

 

 
(0.1
)
 
0.1

 
(0.1
)
Comprehensive earnings attributable to Mylan N.V. ordinary shareholders
$
70.3

 
$
1,061.8

 
$

 
$
1,028.8

 
$
(2,090.6
)
 
$
70.3

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
Year Ended December 31, 2017
(In millions)
Mylan N.V.
 
Mylan Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(326.6
)
 
$
(381.1
)
 
$

 
$
2,772.5

 
$

 
$
2,064.8

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(54.8
)
 

 
(221.1
)
 

 
(275.9
)
Change in restricted cash

 
49.5

 

 
21.5

 

 
71.0

Cash paid for acquisitions, net
(71.6
)
 

 

 
(95.4
)
 

 
(167.0
)
Proceeds from sale of assets and subsidiaries

 

 

 
86.7

 

 
86.7

Purchase of marketable securities

 

 

 
(96.5
)
 

 
(96.5
)
Proceeds from the sale of marketable securities

 

 

 
96.6

 

 
96.6

Investments in affiliates

 
(30.2
)
 

 

 
30.2

 

Dividends from affiliates
261.3

 

 

 

 
(261.3
)
 

Loans to affiliates
(322.7
)
 
(98.0
)
 

 
(3,493.7
)
 
3,914.4

 

Repayments of loans from affiliates
1,258.8

 
0.3

 

 
1,630.9

 
(2,890.0
)
 

Payments for product rights and other, net

 
(0.9
)
 

 
(619.4
)
 

 
(620.3
)
Net cash provided by (used in) investing activities
1,125.8

 
(134.1
)
 

 
(2,690.4
)
 
793.3

 
(905.4
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
Payments of financing fees
(9.7
)
 
(0.4
)
 

 

 

 
(10.1
)
Purchase of ordinary shares
(500.2
)
 

 

 

 

 
(500.2
)
Change in short-term borrowings, net

 

 

 
(2.9
)
 

 
(2.9
)
Proceeds from issuance of long-term debt
874.5

 

 

 
1.6

 

 
876.1

Payments of long-term debt
(1,820.0
)
 

 

 
(412.7
)
 

 
(2,232.7
)
Proceeds from exercise of stock options
17.8

 

 

 

 

 
17.8

Taxes paid related to net share settlement of equity awards
(7.4
)
 

 

 

 

 
(7.4
)
Contingent consideration payments

 

 

 
(26.1
)
 

 
(26.1
)
Capital contribution from affiliates

 

 

 
30.2

 
(30.2
)
 

Capital payments to affiliates

 

 

 
(261.3
)
 
261.3

 

Payments on borrowings from affiliates

 
(2,447.2
)
 

 
(442.8
)
 
2,890.0

 

Proceeds from borrowings from affiliates
645.5

 
2,966.7

 

 
302.2

 
(3,914.4
)
 

Acquisition of noncontrolling interest

 

 

 
(7.5
)
 

 
(7.5
)
Other items, net

 
(16.0
)
 

 
15.9

 

 
(0.1
)
Net cash (used in) provided by financing activities
(799.5
)
 
503.1

 

 
(803.4
)
 
(793.3
)
 
(1,893.1
)
Effect on cash of changes in exchange rates

 

 

 
27.0

 

 
27.0

Net decrease in cash and cash equivalents
(0.3
)
 
(12.1
)
 

 
(694.3
)
 

 
(706.7
)
Cash and cash equivalents — beginning of period
0.3

 
12.3

 

 
986.2

 

 
998.8

Cash and cash equivalents — end of period
$

 
$
0.2

 
$

 
$
291.9

 
$

 
$
292.1

Supplemental disclosures of cash flow information —
 
 
 
 
 
 
 
 
 
 
 
Non-cash transactions:
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration
$

 
$

 
$

 
$
4.0

 
$

 
$
4.0

Ordinary shares issued for acquisition
$

 
$

 
$

 
$

 
$

 
$

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
Year Ended December 31, 2016
(In millions)
Mylan N.V.
 
Mylan Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(0.3
)
 
$
(518.3
)
 
$

 
$
2,565.8

 
$

 
$
2,047.2

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(94.4
)
 

 
(296.0
)
 

 
(390.4
)
Change in restricted cash

 
(49.5
)
 

 
106.6

 

 
57.1

Cash paid for acquisitions, net
(5,608.8
)
 
(931.3
)
 

 
58.2

 

 
(6,481.9
)
Settlement of acquisition-related foreign currency derivatives
(128.6
)
 

 

 

 

 
(128.6
)
Cash paid for deferred purchase price

 

 

 
(308.0
)
 

 
(308.0
)
Purchase of marketable securities

 
(4.3
)
 

 
(25.9
)
 

 
(30.2
)
Proceeds from the sale of marketable securities

 

 

 
21.5

 

 
21.5

Investments in affiliates

 
(49.6
)
 

 

 
49.6

 

Dividends from affiliates
135.6

 

 

 

 
(135.6
)
 

Loans to affiliates
(14,073.5
)
 
(530.2
)
 

 
(3,185.0
)
 
17,788.7

 

Repayments of loans from affiliates
8,539.6

 
793.0

 

 
1,914.1

 
(11,246.7
)
 

Payments for product rights and other, net

 
3.3

 

 
(363.5
)
 

 
(360.2
)
Net cash (used in) investing activities
(11,135.7
)
 
(863.0
)
 

 
(2,078.0
)
 
6,456.0

 
(7,620.7
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
Payments of financing fees
(112.6
)
 

 

 

 

 
(112.6
)
Change in short-term borrowings, net

 

 

 
40.8

 

 
40.8

Proceeds from issuance of long-term debt
11,652.6

 

 

 
99.6

 

 
11,752.2

Payments of long-term debt
(400.0
)
 
(3,400.0
)
 

 
(2,496.3
)
 

 
(6,296.3
)
Proceeds from exercise of stock options
13.8

 

 

 

 

 
13.8

Taxes paid related to net share settlement of equity awards
(17.5
)
 

 

 

 

 
(17.5
)
Contingent consideration payments

 

 

 
(35.5
)
 

 
(35.5
)
Capital contribution from affiliates

 

 

 
49.6

 
(49.6
)
 

Capital payments to affiliates

 

 

 
(135.6
)
 
135.6

 

Payments on borrowings from affiliates

 
(3,021.9
)
 

 
(8,224.9
)
 
11,246.8

 

Proceeds from borrowings from affiliates

 
6,961.2

 

 
10,827.6

 
(17,788.8
)
 

Acquisition of noncontrolling interest

 

 

 
(1.1
)
 

 
(1.1
)
Other items, net

 
(16.2
)
 

 
17.0

 

 
0.8

Net cash provided by financing activities
11,136.3

 
523.1

 

 
141.2

 
(6,456.0
)
 
5,344.6

Effect on cash of changes in exchange rates

 

 

 
(8.3
)
 

 
(8.3
)
Net increase (decrease) in cash and cash equivalents
0.3

 
(858.2
)
 

 
620.7

 

 
(237.2
)
Cash and cash equivalents — beginning of period

 
870.5

 

 
365.5

 

 
1,236.0

Cash and cash equivalents — end of period
$
0.3

 
$
12.3

 
$

 
$
986.2

 
$

 
$
998.8

Supplemental disclosures of cash flow information —
 
 
 
 
 
 
 
 
 
 
 
Non-cash transactions:
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration
$

 
$

 
$

 
$
16.0

 
$

 
$
16.0

Ordinary shares issued for acquisition
$
1,281.7

 
$

 
$

 
$

 
$

 
$
1,281.7

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
Year Ended December 31, 2015
(In millions)
Mylan N.V.
 
Mylan Inc.
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Eliminations
 
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(57.5
)
 
$
(707.2
)
 
$

 
$
2,773.2

 
$

 
$
2,008.5

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(85.4
)
 

 
(277.5
)
 

 
(362.9
)
Change in restricted cash

 
(3.6
)
 

 
25.4

 

 
21.8

Cash paid for acquisitions, net

 

 

 
(693.1
)
 

 
(693.1
)
Purchase of marketable securities

 

 

 
(62.1
)
 

 
(62.1
)
Proceeds from sale of marketable securities

 

 

 
33.1

 

 
33.1

Investments in affiliates

 
(607.9
)
 

 

 
607.9

 

Loans to affiliates
(1,097.5
)
 
(5,856.4
)
 

 
(7,682.2
)
 
14,636.1

 

Repayments of loans from affiliates

 
358.5

 

 
1,198.5

 
(1,557.0
)
 

Payments for product rights and other, net

 
(1.5
)
 

 
(505.0
)
 

 
(506.5
)
Net cash used in investing activities
(1,097.5
)
 
(6,196.3
)
 

 
(7,962.9
)
 
13,687.0

 
(1,569.7
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
Payment of financing fees
(104.4
)
 
(26.0
)
 

 

 

 
(130.4
)
Purchase of ordinary shares
(67.5
)
 

 

 

 

 
(67.5
)
Change in short-term borrowings, net

 

 

 
(329.2
)
 

 
(329.2
)
Proceeds from convertible note hedge

 
1,970.8

 

 

 

 
1,970.8

Proceeds from issuance of long-term debt
999.2

 
2,540.0

 

 

 

 
3,539.2

Payment of long-term debt

 
(4,484.1
)
 

 

 

 
(4,484.1
)
Proceeds from exercise of stock options
44.4

 
53.3

 

 

 

 
97.7

Taxes paid related to net share settlement of equity awards

 
(25.9
)
 

 
(5.9
)
 

 
(31.8
)
Capital contribution from affiliates

 

 

 
607.9

 
(607.9
)
 

Proceeds from borrowings from affiliates
283.2

 
8,779.7

 

 
5,573.2

 
(14,636.1
)
 

Payments on borrowings from affiliates

 
(1,198.5
)
 

 
(358.5
)
 
1,557.0

 

Acquisition of noncontrolling interest

 

 

 
(11.7
)
 

 
(11.7
)
Other items, net

 
51.8

 

 

 

 
51.8

Net cash provided by financing activities
1,154.9

 
7,661.1

 

 
5,475.8

 
(13,687.0
)
 
604.8

Effect on cash of changes in exchange rates

 

 

 
(33.1
)
 

 
(33.1
)
Net (decrease) increase in cash and cash equivalents
(0.1
)
 
757.6

 

 
253.0

 

 
1,010.5

Cash and cash equivalents — beginning of period
0.1

 
112.9

 

 
112.5

 

 
225.5

Cash and cash equivalents — end of period
$

 
$
870.5

 
$

 
$
365.5

 
$

 
$
1,236.0

Supplemental disclosures of cash flow information —
 
 
 
 
 
 
 
 
 
 
 
Non-cash transactions:
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration
$

 
$

 
$

 
$
18.0

 
$

 
$
18.0

Ordinary shares issued for acquisition
$
6,305.8

 
$

 
$

 
$

 
$

 
$
6,305.8