Attached files
| file | filename |
|---|---|
| 8-K - 8-K - MYLAN INC. | a13-20314_58k.htm |
| EX-5.1 - EX-5.1 - MYLAN INC. | a13-20314_5ex5d1.htm |
| EX-5.2 - EX-5.2 - MYLAN INC. | a13-20314_5ex5d2.htm |
| EX-4.2 - EX-4.2 - MYLAN INC. | a13-20314_5ex4d2.htm |
| EX-4.1 - EX-4.1 - MYLAN INC. | a13-20314_5ex4d1.htm |
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 |
| |||||