Exhibit 12.1
DynCorp International LLC
Exhibit 12.1 — Statement Regarding Computation of Ratios — Fixed Charge Coverage Ratio
March 28, | March 30, | 49 Days Ended | April 3, 2004 | |||||||||||||||||||||
April 3, 2009 | 2008 | 2007 | March 31, 2006 | April 1, 2005 | to Feb 11, 2005 | |||||||||||||||||||
Earnings before fixed charge addition | $ | 114,204 | $ | 74,100 | $ | 56,291 | $ | 45,012 | $ | (862 | ) | $ | 94,689 | |||||||||||
Add: | ||||||||||||||||||||||||
Fixed charges | 77,114 | 73,656 | 78,661 | 74,744 | 8,637 | 3,757 | ||||||||||||||||||
Amortization of capitalized interest | — | — | — | — | — | — | ||||||||||||||||||
Less: | ||||||||||||||||||||||||
Capitalized interest | — | — | — | — | — | — | ||||||||||||||||||
Earnings as adjusted | $ | 191,318 | $ | 147,756 | $ | 134,952 | $ | 119,756 | $ | 7,775 | $ | 98,446 | ||||||||||||
Fixed charges: | ||||||||||||||||||||||||
Portion of rents representative of interest factor | 18,332 | 18,282 | 16,765 | 18,058 | 583 | 3,757 | ||||||||||||||||||
Interest on indebtedness | 58,782 | 55,374 | 61,896 | 56,686 | 8,054 | — | ||||||||||||||||||
Fixed charges | 77,114 | 73,656 | 78,661 | 74,744 | 8,637 | 3,757 | ||||||||||||||||||
Equity security unit distributions | — | — | — | — | — | |||||||||||||||||||
Combined fixed charges and Income from continuing operations | $ | 191,318 | $ | 147,756 | $ | 134,952 | $ | 119,756 | $ | 7,775 | $ | 98,446 | ||||||||||||
Ratio of earnings to combined fixed charges and preferred stock dividends | 2.5 | 2.0 | 1.7 | 1.6 | 0.9 | 26.2 | ||||||||||||||||||