Exhibit 12.1
Mylan Inc.
Statement of Computation of Ratios of Earnings to Fixed Charges
|
| Nine Months Ended, |
| Year Ended December 31, |
| |||||||||||
(In thousands, except for ratios) |
| 2013 |
| 2012 |
| 2012 |
| 2011 |
| 2010 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings before income taxes and non-controlling interest |
| $ | 554,147 |
| $ | 613,177 |
| $ | 804,079 |
| $ | 654,636 |
| $ | 355,944 |
|
Add: Loss from equity affiliates |
| 13,108 |
| 12,434 |
| 16,865 |
| — |
| 22 |
| |||||
Add: Fixed charges |
| 243,415 |
| 243,941 |
| 321,786 |
| 348,032 |
| 342,851 |
| |||||
Add: Amortization of capitalized interest |
| — |
| — |
| — |
| — |
| — |
| |||||
Total earnings |
| $ | 810,670 |
| $ | 869,552 |
| $ | 1,142,730 |
| $ | 1,002,668 |
| $ | 698,817 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
| |||||
Interest expensed |
| $ | 233,744 |
| $ | 234,126 |
| $ | 308,699 |
| $ | 335,944 |
| $ | 331,462 |
|
Appropriate portion of rentals |
| 9,670 |
| 9,815 |
| 13,087 |
| 12,088 |
| 11,389 |
| |||||
Total fixed charges |
| $ | 243,415 |
| $ | 243,941 |
| $ | 321,786 |
| $ | 348,032 |
| $ | 342,851 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Ratio of earnings to fixed charges |
| 3.33 |
| 3.56 |
| 3.55 |
| 2.88 |
| 2.04 |
|