XML 185 R136.htm IDEA: XBRL DOCUMENT v3.10.0.1
Subsidiary Guarantors Condensed Consolidating Statement of Operations (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Condensed Income Statements, Captions [Line Items]      
Net sales $ 11,268.7 $ 11,760.0 $ 10,967.1
Total revenues 11,433.9 11,907.7 11,076.9
Cost of sales 7,432.3 7,124.6 6,379.9
Gross profit 4,001.6 4,783.1 4,697.0
Research and development 704.5 783.3 826.8
Selling, general and administrative 2,441.0 2,575.7 2,498.5
Litigation settlements and other contingencies, net (49.5) (13.1) 672.5
Total operating expenses 3,096.0 3,345.9 3,997.8
Earnings from operations 905.6 1,437.2 699.2
Interest expense 542.3 534.6 454.8
Other expense (income), net 64.9 (0.4) 122.7
Earnings before income taxes and noncontrolling interest 298.4 903.0 121.7
Income tax (benefit) provision (54.1) 207.0 (358.3)
Earnings of equity interest subsidiaries 0.0 0.0 0.0
Net earnings 352.5 696.0 480.0
Other      
Condensed Income Statements, Captions [Line Items]      
Total revenues 165.2 147.7 109.8
Eliminations      
Condensed Income Statements, Captions [Line Items]      
Net sales 0.0 0.0 0.0
Total revenues 0.0 0.0 0.0
Cost of sales 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0
Research and development 0.0 0.0 0.0
Selling, general and administrative 0.0 0.0 0.0
Litigation settlements and other contingencies, net 0.0 0.0 0.0
Total operating expenses 0.0 0.0 0.0
Earnings from operations 0.0 0.0 0.0
Interest expense 0.0 0.0 0.0
Other expense (income), net 0.0 0.0 0.0
Earnings before income taxes and noncontrolling interest 0.0 0.0 0.0
Income tax (benefit) provision 0.0 0.0 0.0
Earnings of equity interest subsidiaries (725.9) (1,499.9) (2,035.1)
Net earnings (725.9) (1,499.9) (2,035.1)
Eliminations | Other      
Condensed Income Statements, Captions [Line Items]      
Total revenues 0.0 0.0 0.0
Mylan N.V.      
Condensed Income Statements, Captions [Line Items]      
Net sales 0.0 0.0 0.0
Total revenues 0.0 0.0 0.0
Cost of sales 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0
Research and development 0.0 0.0 0.0
Selling, general and administrative 40.7 45.5 71.6
Litigation settlements and other contingencies, net 0.0 0.0 0.0
Total operating expenses 40.7 45.5 71.6
Earnings from operations (40.7) (45.5) (71.6)
Interest expense 349.0 378.0 198.4
Other expense (income), net (316.4) (484.9) (55.6)
Earnings before income taxes and noncontrolling interest (73.3) 61.4 (214.4)
Income tax (benefit) provision (28.7) (21.1) (19.5)
Earnings of equity interest subsidiaries 397.1 613.5 674.9
Net earnings 352.5 696.0 480.0
Mylan N.V. | Other      
Condensed Income Statements, Captions [Line Items]      
Total revenues 0.0 0.0 0.0
Mylan Inc.      
Condensed Income Statements, Captions [Line Items]      
Net sales 0.0 0.0 0.0
Total revenues 0.0 0.0 0.0
Cost of sales 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0
Research and development 0.0 0.0 0.0
Selling, general and administrative 517.3 650.9 664.1
Litigation settlements and other contingencies, net 7.1 17.0 0.0
Total operating expenses 524.4 667.9 664.1
Earnings from operations (524.4) (667.9) (664.1)
Interest expense 154.6 104.1 161.3
Other expense (income), net (273.3) (264.6) (193.2)
Earnings before income taxes and noncontrolling interest (405.7) (507.4) (632.2)
Income tax (benefit) provision (27.4) (14.0) (18.2)
Earnings of equity interest subsidiaries 328.8 886.4 1,360.2
Net earnings (49.5) 393.0 746.2
Mylan Inc. | Other      
Condensed Income Statements, Captions [Line Items]      
Total revenues 0.0 0.0 0.0
Guarantor Subsidiaries      
Condensed Income Statements, Captions [Line Items]      
Net sales 0.0 0.0 0.0
Total revenues 0.0 0.0 0.0
Cost of sales 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0
Research and development 0.0 0.0 0.0
Selling, general and administrative 0.0 0.0 0.0
Litigation settlements and other contingencies, net 0.0 0.0 0.0
Total operating expenses 0.0 0.0 0.0
Earnings from operations 0.0 0.0 0.0
Interest expense 0.0 0.0 0.0
Other expense (income), net 0.0 0.0 0.0
Earnings before income taxes and noncontrolling interest 0.0 0.0 0.0
Income tax (benefit) provision 0.0 0.0 0.0
Earnings of equity interest subsidiaries 0.0 0.0 0.0
Net earnings 0.0 0.0 0.0
Guarantor Subsidiaries | Other      
Condensed Income Statements, Captions [Line Items]      
Total revenues 0.0 0.0 0.0
Non-Guarantor Subsidiaries      
Condensed Income Statements, Captions [Line Items]      
Net sales 11,268.7 11,760.0 10,967.1
Total revenues 11,433.9 11,907.7 11,076.9
Cost of sales 7,432.3 7,124.6 6,379.9
Gross profit 4,001.6 4,783.1 4,697.0
Research and development 704.5 783.3 826.8
Selling, general and administrative 1,883.0 1,879.3 1,762.8
Litigation settlements and other contingencies, net (56.6) (30.1) 672.5
Total operating expenses 2,530.9 2,632.5 3,262.1
Earnings from operations 1,470.7 2,150.6 1,434.9
Interest expense 38.7 52.5 95.1
Other expense (income), net 654.6 749.1 371.5
Earnings before income taxes and noncontrolling interest 777.4 1,349.0 968.3
Income tax (benefit) provision 2.0 242.1 (320.6)
Earnings of equity interest subsidiaries 0.0 0.0 0.0
Net earnings 775.4 1,106.9 1,288.9
Non-Guarantor Subsidiaries | Other      
Condensed Income Statements, Captions [Line Items]      
Total revenues $ 165.2 $ 147.7 $ 109.8